Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 177 634.472 | 265 195.644 | 370 042.653 | 410 078.62171 | 496 991.33383 | 563 236.98195 | 564 784.42705 | 727 461.54164 | 776 145.26678 | 663 075.90408 | 725 316.55956 | 883 155.28743 | 979 237.80615 | 989 343.68453 | 1 107 610.57145 | 1 223 174.23032 | 1 119 229.511779 | 1 149 384.21 |
| Aktywa trwałe (mln) | 92 774.299 | 129 859.596 | 141 138.631 | 169 796.8091 | 186 279.27856 | 227 346.494 | 260 826.5843 | 286 728.16198 | 363 112.81906 | 376 493.12325 | 417 230.49421 | 471 379.31428 | 535 988.19356 | 521 085.9989 | 493 779.45857 | 516 600.5081 | 469 447.298507 | 399 546.936 |
| Rzeczowe aktywa trwałe netto | 79 508.359 | 112 697.936 | 119 487.764 | 142 798.38523 | 154 849.13887 | 157 051.91253 | 187 834.00817 | 228 993.90963 | 265 649.63097 | 297 930.75571 | 346 930.28193 | 376 207.64881 | 429 534.99573 | 428 003.74872 | 424 022.20908 | 420 909.38071 | 405 721.956978 | 307 683.736 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 878.259 | 878.259 | 3 679.022 | 3 679.022 | 3 679.022 | 3 679.022 | 11 641.492 | 11 641.492 | 8 604.492 | 5 186.492 | 5 186.492 | 5 186.492 | 5 186.492 | 469.029 | 469.029 |
| Wartości niematerialne i prawne | (3 054.505) | (2 818.667) | (2 729.173) | 591.706 | 591.237 | 976.077 | 949.426 | 997.592 | 1 157.723 | 859.553 | 639.35 | 504.025 | 1 018.118 | 942.618 | 1 221.431 | 1 447.65 | 4 173.592 | 5 234.234 |
| Wartość firmy i wartości niematerialne i prawne | (3 054.505) | (2 818.667) | (2 729.173) | 1 469.965 | 1 469.496 | 4 655.099 | 4 628.448 | 4 676.614 | 4 836.745 | 12 501.045 | 12 280.842 | 9 108.517 | 6 204.61 | 6 129.11 | 6 407.923 | 6 634.142 | 4 642.621 | 5 703.263 |
| Należności netto | 0.0 | 63 932.767 | 68 846.933 | 76 159.73776 | 84 284.34548 | 114 747.20252 | 128 840.05984 | 119 470.29638 | 106 075.87765 | 114 834.53713 | 139 061.8887 | 160 531.43465 | 189 365.60371 | 212 097.52462 | 227 411.68696 | 288 815.1482 | 256 744.840987 | 243 579.594 |
| Inwestycje długoterminowe | 8 671.878 | 1 993.231 | (66 279.503) | 8 321.79346 | (1 212.35978) | 756.386 | 9 450.631 | (34 672.163) | (75 687.474) | 7 426.5272 | 20 004.392 | 12 774.389 | (9 479.186) | 8 841.583 | (21 697.08) | (18 252.626) | 43 599.504095 | (111 747.316) |
| Aktywa obrotowe | 84 860.173 | 135 336.048 | 228 904.022 | 240 281.81261 | 310 712.05526 | 335 890.48795 | 303 957.84276 | 440 733.37966 | 413 032.44772 | 286 582.78083 | 308 086.06535 | 411 775.97315 | 443 249.61259 | 468 257.68563 | 613 831.11288 | 706 573.72222 | 649 782.213272 | 749 837.274 |
| Środki pieniężne i Inwestycje | 3 050.173 | 27 600.894 | 124 416.688 | 115 560.57076 | 177 386.1832 | 135 412.51691 | 81 412.25039 | 240 176.39712 | 206 701.14013 | 66 704.09765 | 64 604.63819 | 108 119.80247 | 104 008.9279 | 101 544.30603 | 190 307.34273 | 137 359.46748 | 86 750.991908 | 187 751.001 |
| Zapasy | 23 835.132 | 43 802.386 | 35 640.403 | 45 090.05552 | 47 452.99514 | 79 141.4369 | 83 374.27388 | 67 310.74002 | 66 265.01907 | 69 385.23129 | 70 088.24755 | 112 345.42039 | 149 980.23683 | 154 671.0131 | 196 112.08304 | 280 399.10566 | 285 733.509922 | 245 985.867 |
| Inwestycje krótkoterminowe | 2 527.97 | 7 279.487 | 83 375.356 | 6 581.343 | 20 714.934 | 7 784.634 | 30 901.641 | 54 692.803 | 150 292.989 | 30 581.088 | 14 035.942 | 38 782.692 | 36 774.684 | 16 047.019 | 46 492.73 | 40 846.103 | 47 013.103096 | 136 190.203 |
| Środki pieniężne i inne aktywa pieniężne | 522.203 | 20 321.407 | 41 041.332 | 108 979.22776 | 156 671.2492 | 127 627.88291 | 50 510.60939 | 185 483.59412 | 56 408.15113 | 36 123.00965 | 50 568.69619 | 69 337.11047 | 67 234.2439 | 85 497.28703 | 143 814.61273 | 96 513.36448 | 39 737.888812 | 51 560.798 |
| Należności krótkoterminowe | 6 351.841 | 16 441.19 | 15 131.868 | 21 616.815 | 13 978.979 | 18 740.811 | 36 498.744 | 25 711.581 | 40 601.151 | 25 656.488 | 26 218.118 | 42 298.638 | 68 522.482 | 50 509.392 | 57 790.065 | 96 273.73 | 83 198.903 | 56 776.248 |
| Dług krótkoterminowy | 52 719.61 | 95 131.1 | 175 358.463 | 177 741.497 | 190 617.406 | 239 859.089 | 197 336.996 | 293 590.707 | 342 112.769 | 240 256.876 | 245 492.434 | 377 881.528 | 490 074.38991 | 442 222.25148 | 612 700.35477 | 677 214.77305 | 666 664.521493 | 784 589.111 |
| Zobowiązania krótkoterminowe | 71 493.4 | 127 098.036 | 209 480.765 | 224 124.0969 | 235 301.85008 | 294 549.18851 | 274 329.39813 | 369 739.75435 | 438 057.24497 | 334 355.35561 | 349 071.53717 | 486 004.06878 | 632 098.90442 | 590 928.57653 | 760 627.10615 | 864 151.91236 | 843 260.668983 | 932 755.453 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 18 990.435 | 24 765.7843 | 30 705.46382 | 35 949.2897 | 40 493.65778 | 50 437.46651 | 55 343.32577 | 68 441.99051 | 77 360.9851 | 3 194.24226 | 73 502.03164 | 98 196.93276 | 90 136.68633 | 54 271.864362 | 47 378.016545 | 0.0 |
| Zobowiązania długoterminowe | 15 787.847 | 22 353.463 | 21 188.643 | 28 587.62189 | 60 197.17254 | 41 824.63383 | 53 164.48521 | 92 489.87427 | 72 311.37624 | 34 704.70019 | 55 726.49542 | 87 329.07991 | 47 167.99378 | 91 263.30612 | 33 024.74626 | 81 170.62099 | 34 961.52501 | 54 019.559 |
| Rezerwy z tytułu odroczonego podatku | 232.99 | 10 086.928 | 12 736.738 | 11 760.92062 | 11 609.22831 | 11 708.83798 | 11 982.90199 | 12 368.22958 | 11 368.92888 | 9 034.10997 | 9 330.76698 | 7 099.6116 | 5 065.76919 | 4 631.95189 | 5 018.07603 | 2 924.44496 | 4 285.89124 | nan |
| Zobowiązania z tytułu leasingu | 10230.098 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2505.92729 | 3134.0688 | 5331.33117 | 6384.94262 | 6181.147448 | 8758.796 |
| Zobowiązania ogółem | 87 281.248 | 149 451.499 | 230 669.409 | 252 711.7188 | 295 499.02262 | 336 373.82234 | 327 493.88334 | 462 229.62862 | 510 368.62121 | 369 060.0558 | 404 798.03259 | 573 333.14869 | 679 266.8982 | 682 191.88265 | 793 651.85241 | 945 322.53335 | 878 222.193994 | 986 775.011 |
| Kapitał własny | 90 353.224 | 115 744.145 | 139 373.245 | 157 366.90292 | 201 492.31121 | 226 863.15961 | 237 290.54372 | 265 231.91303 | 265 776.64557 | 294 015.84828 | 320 518.52698 | 309 822.13874 | 299 970.90796 | 307 151.80188 | 313 958.71905 | 277 851.69696 | 241 007.317785 | 162 609.198 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 520.87028 | 378.00995 | 253.35257 | (392.42379) | (1 566.92299) | (2 280.84572) | 3 606.34515 | 4 646.63451 | 4 034.78668 | 6 980.86121 | 10 622.03709 | 16 846.78847 | 14 078.45003 | 16 666.116997 | 16 346.364 |
| Pasywa | 177 634.472 | 265 195.644 | 370 042.654 | 409 557.75144 | 496 991.33383 | 563 236.98195 | 565 176.85085 | 729 028.46464 | 776 145.26678 | 663 075.90408 | 720 669.92506 | 883 155.28743 | 979 237.80616 | 989 343.68453 | 1 107 610.57146 | 1 223 174.23031 | 1 119 229.511779 | nan |
| Inwestycje | 11 199.848 | 9 272.718 | 17 095.853 | 14 903.13646 | 19 502.57422 | 8 541.02 | 40 352.272 | 20 020.64 | 74 605.515 | 38 007.6152 | 34 040.334 | 51 557.081 | 27 295.498 | 24 888.602 | 24 795.65 | 22 593.477 | 90 612.607191 | 24 442.887 |
| Dług (mln) | 66 983.038 | 106 047.76 | 182 678.453 | 191 276.887 | 233 832.751 | 263 376.243 | 232 972.566 | 365 620.43367 | 393 998.61394 | 255 540.03888 | 282 321.18421 | 446 463.17336 | 519 157.29038 | 514 186.30589 | 628 063.98945 | 751 141.66811 | 692 799.668941 | 828 990.934 |
| Środki pieniężne i inne aktywa pieniężne | 522.203 | 20 321.407 | 41 041.332 | 108 979.22776 | 156 671.2492 | 127 627.88291 | 50 510.60939 | 185 483.59412 | 56 408.15113 | 36 123.00965 | 50 568.69619 | 69 337.11047 | 67 234.2439 | 85 497.28703 | 143 814.61273 | 96 513.36448 | 39 737.888812 | 51 560.798 |
| Dług netto | 66 460.835 | 85 726.353 | 141 637.121 | 82 297.65924 | 77 161.5018 | 135 748.36009 | 182 461.95661 | 180 136.83955 | 337 590.46281 | 219 417.02923 | 231 752.48802 | 377 126.06289 | 451 923.04648 | 428 689.01886 | 484 249.37672 | 654 628.30363 | 653 061.780129 | 777 430.136 |
| Ticker | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS | 036580.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |