Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 189 169.00673 | 167 926.60479 | 134 450.0406 | 153 122.89635 | 161 970.30559 | 185 909.86596 | 198 006.60693 | 215 213.97701 | 228 597.21276 | 204 901.8717 | 222 135.98107 | 205 577.78335 | 222 741.818404 | 219 937.922 |
| Aktywa trwałe (mln) | 31 425.41713 | 31 238.86989 | 31 892.26917 | 72 596.87419 | 72 995.24882 | 76 921.70951 | 126 443.82533 | 108 836.798 | 139 014.31103 | 79 678.81771 | 62 266.91406 | 91 441.52081 | 110 363.747328 | 87 198.938 |
| Rzeczowe aktywa trwałe netto | 17 623.53068 | 16 393.3998 | 16 567.43128 | 16 489.51622 | 18 530.60637 | 3 406.10378 | 2 956.45616 | 1 477.5732 | 30 123.47961 | 24 725.37331 | 18 803.20595 | 13 276.29138 | 11 384.484556 | 10 200.744 |
| Wartość firmy | 0.001 | 0.001 | 0.0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 |
| Wartości niematerialne i prawne | 4 877.783 | 4 323.06 | 6 938.41725 | 6 870.274 | 8 677.33643 | 8 099.417 | 13 169.77205 | 13 652.203 | 14 560.0873 | 10 895.36408 | 10 529.113 | 9 732.649 | 9 164.136 | 7 219.303 |
| Wartość firmy i wartości niematerialne i prawne | 4 877.784 | 4 323.061 | 6 938.41725 | 6 870.275 | 8 677.33743 | 8 099.418 | 13 169.77305 | 13 652.204 | 14 560.0883 | 10 895.36508 | 10 529.114 | 9 732.65 | 9 164.137 | 7 219.304 |
| Należności netto | 140 148.09586 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65 914.760478 | 59 835.61138 | 39 426.342012 | 34 163.324886 | 47 854.630836 | 42 840.595 |
| Inwestycje długoterminowe | 8 424.10312 | (14 599.48853) | (18 333.36253) | 33 068.68637 | 12 405.68637 | 44 997.78216 | 107 489.61688 | 77 606.75374 | 90 305.42003 | 36 337.71684 | (65 941.27898) | 33 628.28289 | 80 777.634249 | (10 991.712) |
| Aktywa obrotowe | 157 743.58927 | 136 687.73522 | 102 557.77169 | 80 526.02211 | 88 975.05586 | 108 988.15645 | 71 562.78159 | 106 377.17863 | 89 582.90173 | 125 223.05377 | 159 869.06701 | 114 136.26271 | 112 378.071075 | 132 738.984 |
| Środki pieniężne i Inwestycje | 16 818.19645 | 41 267.1467 | 39 476.65954 | 21 599.97194 | 35 000.74359 | 36 563.53923 | 9 775.63416 | 50 016.45591 | 21 299.99145 | 22 336.87268 | 114 051.98094 | 76 895.45962 | 62 160.302598 | 86 663.166 |
| Zapasy | 34.41264 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1e-06 | (7e-06) | 1e-06 | (1.6e-05) | 0.0 | 0.0 |
| Inwestycje krótkoterminowe | 500.0 | 23 000.0 | 24 557.29565 | 14 000.0 | 30 356.96 | 17 446.52 | 327.3 | 13 000.0 | (1 494.085) | 10.0 | 94 958.41014 | 29 604.53705 | 44 500.0 | 68 000.0 |
| Środki pieniężne i inne aktywa pieniężne | 16 318.19645 | 18 267.1467 | 14 919.36389 | 7 599.97194 | 4 643.78359 | 19 117.01923 | 9 448.33416 | 37 016.45591 | 21 299.99145 | 22 326.87268 | 19 093.5708 | 47 290.92257 | 17 660.302598 | 18 663.166 |
| Należności krótkoterminowe | 114 271.49682 | 77 489.56384 | 39 975.38286 | 39 618.31988 | 35 724.64675 | 38 877.95475 | 35 046.04899 | 36 515.87154 | 34 737.58816 | 28 074.05567 | 32 245.48398 | 19 630.04141 | 35 890.850154 | 28 797.99 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 5 703.903 | 5 654.016 | 5 689.335 | 5 891.237 | 4 756.765956 | 9 698.468 |
| Zobowiązania krótkoterminowe | 121 813.29001 | 93 223.49972 | 51 414.48038 | 51 794.87573 | 50 398.7535 | 58 377.61637 | 54 342.61602 | 50 599.55457 | 54 400.45719 | 47 316.58208 | 53 531.51289 | 37 832.49795 | 50 684.601507 | 45 041.44 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13 958.96634 | 13 588.51166 | 15 596.69362 | 3 669.04344 | 2 223.718059 | 0.0 |
| Zobowiązania długoterminowe | 4 063.84372 | 2 837.97408 | 4 124.40089 | 7 659.90422 | 8 337.78558 | 10 067.55702 | 6 627.04568 | 10 058.15444 | 32 815.72526 | 27 342.05102 | 13 025.12476 | 7 794.06172 | 7 252.397879 | 6 163.337 |
| Rezerwy z tytułu odroczonego podatku | 676.7862 | 1 134.89085 | 131.18516 | 1 506.16796 | 982.01318 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27639.63352 | 22843.80712 | 17961.25313 | 13005.44784 | 6474.375769 | 10057.999 |
| Zobowiązania ogółem | 125 877.13373 | 96 061.47379 | 55 538.881 | 59 454.78 | 58 736.54 | 68 445.1734 | 60 969.66169 | 60 657.70901 | 87 216.18245 | 74 658.6331 | 66 556.63765 | 45 626.55967 | 57 936.999386 | 51 204.777 |
| Kapitał własny | 63 291.873 | 71 865.131 | 78 911.1596 | 93 668.11635 | 103 233.76559 | 117 464.69257 | 137 036.94524 | 154 556.268 | 141 381.03031 | 130 243.2386 | 155 579.34312 | 159 951.22368 | 164 804.819018 | 168 733.145 |
| Udziały mniejszościowe | 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 |
| Pasywa | 189 169.00673 | 167 926.60479 | 134 450.0406 | 153 122.89635 | 161 970.30559 | 185 909.86596 | 198 006.60693 | 215 213.97701 | 228 597.21276 | 204 901.8717 | 222 135.98077 | 205 577.78335 | 222 741.818404 | nan |
| Inwestycje | 8 924.10312 | 8 400.51147 | 6 223.93312 | 47 068.68637 | 42 762.64637 | 62 444.30216 | 107 816.91688 | 90 606.75374 | 88 811.33503 | 36 347.71684 | 29 017.13116 | 63 232.81994 | 125 277.634249 | 57 008.288 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27 639.63352 | 22 843.80712 | 17 961.25313 | 13 005.44784 | 11 231.141725 | 10 057.999 |
| Środki pieniężne i inne aktywa pieniężne | 16 318.19645 | 18 267.1467 | 14 919.36389 | 7 599.97194 | 4 643.78359 | 19 117.01923 | 9 448.33416 | 37 016.45591 | 21 299.99145 | 22 326.87268 | 19 093.5708 | 47 290.92257 | 17 660.302598 | 18 663.166 |
| Dług netto | (16 318.19645) | (18 267.1467) | (14 919.36389) | (7 599.97194) | (4 643.78359) | (19 117.01923) | (9 448.33416) | (37 016.45591) | 6 339.64207 | 516.93444 | (1 132.31767) | (34 285.47473) | (6 429.160873) | (8 605.167) |
| Ticker | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS | 267850.KS |
| Waluta | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW | KRW |