Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 4 754 475.807 | 9 747 050.84138 | 11 410 429.81172 | 21 107 198.12532 | 26 762 548.7 | 32 026 283.35562 | 37 543 724.23493 | 42 052 829.38324 | 52 205 220.23135 | 61 764 073.6975 | 69 564 425.57941 | 82 030 936.7601 | 92 757 160.39767 | 101 284 553.43609 | 115 578 247.113 |
| Aktywa trwałe (mln) | 2 548 508.695 | 6 710 627.78937 | 7 610 264.45425 | 11 792 312.23324 | 15 404 837.89755 | 17 390 409.33518 | 20 109 699.62792 | 22 307 118.37617 | 31 059 236.41412 | 39 539 005.55311 | 46 301 011.48984 | 52 410 985.98229 | 58 176 353.67032 | 87 922 894.874544 | 108 450 681.895 |
| Rzeczowe aktywa trwałe netto | 105 372.285 | 430 283.57 | 493 528.103 | 574 161.777 | 596 700.335 | 600 531.478 | 560 358.009 | 547 838.791 | 1 863 850.751 | 1 807 202.033 | 1 792 198.037 | 2 331 017.12039 | 2 541 490.908 | 1 502 785.27371 | 2 823 176.135 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 8 963.293 | 1 767 475.27744 | 1 561 668.22468 | 1 465 467.68864 | 1 252 318.64866 | 1 063 178.63763 | 894 492.53339 | 751 737.989 | 642 713.413 | 556 359.004 | 481 516.2057 | 413 642.61289 | 368 274.16067 | 102 089.20426 | 94 997.984 |
| Wartość firmy i wartości niematerialne i prawne | 8 963.293 | 1 767 475.27744 | 1 561 668.22468 | 1 465 467.68864 | 1 252 318.64866 | 1 063 178.63763 | 894 492.53339 | 751 737.989 | 642 713.413 | 556 359.004 | 481 516.2057 | 413 642.61289 | 368 274.16067 | 102 089.20426 | 94 997.984 |
| Należności netto | 59 339.588 | 207 532.289 | 185 324.297 | 492 150.0 | 394 534.758 | 563 271.0 | 758 025.0 | 893 657.0 | 908 628.0 | 818 186.0 | 1 053 002.0 | 1 393 146.0 | 1 143 508.0 | 1 076 741.0 | 1 646 102.0 |
| Inwestycje długoterminowe | 2 434 173.117 | 4 512 868.94193 | 5 555 068.12657 | 9 752 682.7676 | 13 555 818.91389 | 15 726 699.21955 | 18 654 849.08553 | 21 007 541.59617 | 28 552 672.25012 | 37 175 444.51611 | 44 027 297.24714 | 49 666 326.24901 | 55 266 588.60165 | 35 172 619.362985 | 83 385 294.168 |
| Aktywa obrotowe | 600 203.398 | 676 424.0932 | 717 305.05624 | 1 436 809.617 | 1 689 254.805 | 2 109 647.956 | 2 311 419.757 | 3 135 676.483 | 3 754 515.705 | 3 933 561.846 | 4 627 588.735 | 7 151 265.633 | 7 657 685.988 | 13 361 658.561546 | 7 127 565.218 |
| Środki pieniężne i Inwestycje | 540 863.81 | 468 891.8042 | 531 980.75924 | 944 659.617 | 1 294 720.047 | 1 546 376.956 | 1 553 394.757 | 2 242 019.483 | 2 845 887.705 | 3 115 375.846 | 3 574 586.735 | 5 758 119.633 | 6 514 177.988 | 9 878 719.291702 | 4 999 589.218 |
| Zapasy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (7 777 671.140364) | (8 729 795.357302) | (12 839 644.13824) | (15 993 140.998529) | (10 955 460.291702) | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4 780 589.0 | 4 299 875.0 | 7 325 162.0 | 8 993 244.0 | 8 302 344.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 540 863.81 | 468 891.8042 | 531 980.75924 | 944 659.617 | 1 294 720.047 | 1 546 376.956 | 1 553 394.757 | 2 242 019.483 | 2 845 887.705 | 3 115 375.846 | 3 574 586.735 | 5 758 119.633 | 6 514 177.988 | 1 576 375.291702 | 4 999 589.218 |
| Należności krótkoterminowe | 48 903.774 | 145 107.786 | 665 978.0 | 421 396.0 | 290 586.0 | 293 802.0 | 0.0 | 0.0 | 0.0 | 255 852.0 | 310 769.0 | 311 523.0 | 394 666.0 | 208 099.425713 | 0.0 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 11 779 712.0 | 18 448 734.0 | 23 334 130.0 | 21 347 796.0 | 21 379 651.0 | 26 377 054.0 |
| Zobowiązania krótkoterminowe | 48 903.774 | 145 107.786 | 134 564.886 | 421 396.0 | 290 586.0 | 293 802.0 | 0.0 | 0.0 | 0.0 | 39 423 744.519714 | 49 431 866.347461 | 59 716 551.175934 | 63 843 009.702719 | 47 153 383.162312 | 13 315 505.781 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 314 820.0 | 1 117 590.0 | 1 134 011.0 | 1 067 711.0 | 1 297 931.0 | 0.0 |
| Zobowiązania długoterminowe | 48 903.774 | 145 107.786 | 391 655.54451 | 421 396.0 | 290 586.0 | 293 802.0 | 33 557 131.19465 | 37 220 911.74088 | 46 750 583.50792 | 14 586 873.33955 | 14 259 113.86507 | 18 668 935.521 | 86 801 309.19784 | 44 627 192.963851 | 91 332 705.304 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 349 564.263093 | 210 118.631337 | 85 778.818887 | 83 399.581558 | 371 187.733854 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 62544.0 | 44487.0 | 70225.0 | 56018.0 | 42791.0 | 0.0 |
| Zobowiązania ogółem | 3 999 217.655 | 8 178 228.58744 | 9 651 016.91564 | 18 953 283.66434 | 23 762 875.92433 | 28 396 945.06765 | 33 557 131.19465 | 37 220 911.74088 | 46 750 583.50792 | 14 586 873.33955 | 14 259 113.86507 | 18 668 935.521 | 86 801 309.19784 | 91 780 576.126163 | 104 648 211.085 |
| Kapitał własny | 316 521.276 | 845 309.34154 | 1 759 412.89607 | 941 267.84117 | 1 363 625.9474 | 1 556 642.63775 | 1 758 708.28632 | 2 057 554.24584 | 5 454 636.72343 | 5 961 867.96841 | 6 877 309.40102 | 6 883 289.01915 | 5 955 851.19983 | 9 503 977.309927 | 10 930 036.028 |
| Udziały mniejszościowe | 438 736.876 | 723 512.9124 | 799 187.73374 | 1 212 646.61981 | 1 636 046.82827 | 2 072 695.65022 | 2 227 884.75396 | 2 774 363.39652 | 2 981 192.51752 | 3 213 416.83405 | 3 528 088.45346 | 3 162 354.90567 | 2 681 242.21842 | 515 277.655253 | 835 593.105 |
| Pasywa | 4 754 475.807 | 9 747 050.84138 | 10 611 242.07797 | 21 107 198.12532 | 26 762 548.7 | 32 026 283.35562 | 37 543 724.23493 | 42 052 829.38324 | 52 205 220.23135 | 61 764 073.6975 | 69 564 425.57941 | 82 030 936.7601 | 92 757 160.39767 | 101 284 553.43609 | nan |
| Inwestycje | 2 434 173.117 | 4 512 868.94193 | 5 555 068.12657 | 9 752 682.7676 | 13 555 818.91389 | 15 726 699.21955 | 18 654 849.08553 | 21 007 541.59617 | 28 552 672.25012 | 37 175 444.51611 | 44 027 297.24714 | 49 666 326.24901 | 55 266 588.60165 | 43 474 963.362985 | 83 385 294.168 |
| Dług (mln) | 2 544 348.945 | 209 532.02642 | 391 655.54451 | 2 541 870.22949 | 3 421 063.39566 | 4 439 305.95051 | 6 835 185.85165 | 8 094 739.60584 | 12 449 552.00028 | 14 586 873.33955 | 14 259 113.86507 | 18 668 935.521 | 17 612 029.85706 | 33 604 125.10196 | 40 563 634.691 |
| Środki pieniężne i inne aktywa pieniężne | 540 863.81 | 468 891.8042 | 531 980.75924 | 944 659.617 | 1 294 720.047 | 1 546 376.956 | 1 553 394.757 | 2 242 019.483 | 2 845 887.705 | 3 115 375.846 | 3 574 586.735 | 5 758 119.633 | 6 514 177.988 | 1 576 375.291702 | 4 999 589.218 |
| Dług netto | 2 003 485.135 | (259 359.77778) | (140 325.21473) | 1 597 210.61249 | 2 126 343.34866 | 2 892 928.99451 | 5 281 791.09465 | 5 852 720.12284 | 9 603 664.29528 | 11 471 497.49355 | 10 684 527.13007 | 12 910 815.888 | 11 097 851.86906 | 32 027 749.810258 | 39 966 488.219 |
| Ticker | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS | 138040.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |