Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2024 |
| Aktywa (mln) | 5 227.057 | 5 150.626 | 5 462.558 | 6 206.301 | 6 269.924 | 6 225.603 | 8 558.039 | 9 278.908 | 22 034.011 | 24 642.474 | 27 738.216 | 30 308.818 | 39 825.005 | 37 711.128 | 39 380.698 | 39 454.121 | 40 446.464 |
| Aktywa trwałe (mln) | 1 457.582 | 1 152.777 | 1 304.385 | 1 330.91 | 1 485.843 | 2 050.319 | 4 361.317 | 4 543.464 | 12 407.842 | 13 328.94 | 15 066.668 | 17 219.892 | 20 207.038 | 21 584.208 | 21 632.197 | 21 681.289 | 23 214.249 |
| Rzeczowe aktywa trwałe netto | 62.345 | 56.793 | 63.505 | 53.144 | 68.667 | 59.161 | 636.972 | 579.725 | 5 382.015 | 6 443.134 | 8 246.338 | 10 098.76 | 13 346.707 | 15 068.762 | 15 683.125 | 16 283.488 | 17 795.395 |
| Wartość firmy | 315.147 | 19.614 | 13.076 | 6.538 | 0.0 | 0.0 | 818.034 | 516.55 | 3 433.321 | 2 953.077 | 2 378.444 | 1 854.271 | 1 405.206 | 961.14 | 517.075 | 73.61 | 58.476 |
| Wartości niematerialne i prawne | 31.428 | 18.018 | 18.044 | 39.022 | 52.259 | 0.0 | 44.767 | 74.75 | 121.772 | 121.579 | 122.042 | 125.433 | 149.627 | 123.09 | 164.374 | 131.106 | 209.521 |
| Wartość firmy i wartości niematerialne i prawne | 346.575 | 37.632 | 31.12 | 45.56 | 52.259 | 45.6 | 862.801 | 591.3 | 3 555.093 | 3 074.656 | 2 500.486 | 1 979.704 | 1 554.833 | 1 084.23 | 681.449 | 204.716 | 267.997 |
| Należności netto | 1 441.162 | 1 447.061 | 1 390.722 | 1 768.101 | 1 829.243 | 1 421.097 | 1 704.136 | 2 080.884 | 3 465.229 | 4 020.674 | 4 061.195 | 3 795.091 | 4 258.075 | 4 879.908 | 5 425.661 | 5 793.123 | 7 096.797 |
| Inwestycje długoterminowe | 318.073 | (42.526) | 212.982 | (496.588) | 176.668 | 1 222.672 | 1 602.911 | 0.0 | 895.541 | 0.0 | 0.0 | 3 515.0 | 3 581.0 | 3 614.0 | 3 616.0 | 3 586.0 | 1 106.774 |
| Aktywa obrotowe | 3 769.475 | 3 997.849 | 4 158.173 | 4 875.391 | 4 784.081 | 4 175.284 | 4 196.722 | 4 735.444 | 9 626.168 | 11 313.534 | 12 671.55 | 13 088.923 | 19 617.965 | 16 126.916 | 17 748.498 | 17 772.829 | 17 232.215 |
| Środki pieniężne i Inwestycje | 1 532.513 | 1 798.549 | 1 620.922 | 2 404.508 | 2 438.581 | 2 646.873 | 2 175.074 | 2 433.557 | 5 373.118 | 5 915.111 | 7 304.199 | 7 628.67 | 13 092.211 | 9 536.239 | 10 623.285 | 10 669.717 | 8 837.256 |
| Zapasy | 0.904 | 0.797 | 0.938 | 1.238 | 0.588 | 0.635 | 13.515 | 4.737 | 24.414 | 7.43 | 8.078 | 8.655 | 12.297 | 18.979 | 17.666 | 11.556 | 24.044 |
| Inwestycje krótkoterminowe | 499.444 | 699.614 | 500.82 | 1 297.567 | 595.075 | 400.426 | 100.48 | 0.0 | 100.185 | 0.0 | 0.0 | (2 429.294) | (2 872.156) | (2 880.311) | (3 017.113) | (3 111.039) | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 033.069 | 1 098.935 | 1 120.102 | 1 106.941 | 1 843.506 | 2 246.447 | 2 074.594 | 2 433.557 | 5 272.933 | 5 915.111 | 7 304.199 | 7 628.67 | 13 092.211 | 9 536.239 | 10 623.285 | 10 669.717 | 8 837.256 |
| Należności krótkoterminowe | 1 052.699 | 1 114.53 | 954.554 | 1 197.925 | 1 231.227 | 939.638 | 1 200.803 | 1 237.977 | 1 852.775 | 2 644.629 | 102.932 | 124.692 | 94.444 | 107.541 | 104.636 | 181.196 | 215.398 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 504.005 | 12.0 | 2 019.611 | 4 032.408 | 4 198.103 | 4 460.705 | 10 204.908 | 4 260.367 | 4 685.512 | 7 845.909 | 4 134.408 |
| Zobowiązania krótkoterminowe | 1 602.345 | 1 543.177 | 1 544.941 | 1 975.988 | 1 670.613 | 1 173.819 | 2 350.382 | 2 429.937 | 6 342.328 | 10 010.67 | 10 301.34 | 10 375.037 | 16 427.467 | 11 215.174 | 11 640.471 | 15 189.192 | 12 232.112 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 238.488 | 855.839 | 1 361.127 | 2 405.558 | 1 374.074 | 4 658.261 | 5 384.348 | 5 582.682 | 5 760.442 | 6 053.912 | 0.0 |
| Zobowiązania długoterminowe | 0.0 | 0.001 | 0.0 | 0.0 | 0.001 | 40.45 | 1 569.574 | 1 906.617 | 7 751.269 | 6 710.861 | 7 473.581 | 7 893.151 | 9 242.686 | 14 555.16 | 13 718.221 | 8 790.466 | 10 416.319 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 52.576 | 82.734 | 91.918 | 94.391 | 137.793 | 136.318 | 102.046 | 122.761 | 95.302 | 38.578 | 51.909 |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 575.371 | 544.77 | 513.537 | 659.521 | 1289.646 | 2197.413 | 2439.606 | 2774.662 | 0.0 |
| Zobowiązania ogółem | 1 602.345 | 1 543.178 | 1 544.941 | 1 975.988 | 1 670.614 | 1 214.269 | 3 919.956 | 4 336.554 | 14 093.597 | 16 721.531 | 17 774.921 | 18 268.188 | 25 670.153 | 25 770.334 | 25 358.692 | 23 979.658 | 22 648.431 |
| Kapitał własny | 3 624.712 | 3 607.448 | 3 917.617 | 4 230.313 | 4 599.31 | 5 011.334 | 4 791.319 | 4 934.791 | 6 717.822 | 6 567.991 | 9 963.295 | 12 040.63 | 14 154.852 | 11 940.794 | 14 022.006 | 15 474.463 | 17 798.03 |
| Udziały mniejszościowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (153.236) | 7.563 | 1 222.592 | 1 352.952 | 2 162.778 | 3 170.235 | 4 071.047 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 5 227.057 | 5 150.626 | 5 462.558 | 6 206.301 | 6 269.924 | 6 225.603 | 8 558.039 | 9 278.908 | 22 034.011 | 24 642.474 | 27 738.216 | 30 308.818 | 39 825.005 | 37 711.128 | 39 380.698 | 39 454.121 | 40 446.464 |
| Inwestycje | 817.517 | 657.088 | 713.802 | 800.979 | 771.743 | 1 623.098 | 1 703.391 | 2 207.43 | 995.726 | 1 086.635 | 1 135.178 | 1 085.706 | 708.844 | 733.689 | 598.887 | 474.961 | 1 106.774 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 275.914 | 883.464 | 8 227.338 | 9 232.607 | 9 995.328 | 10 551.571 | 17 372.691 | 16 736.869 | 16 315.73 | 14 563.605 | 11 853.254 |
| Środki pieniężne i inne aktywa pieniężne | 1 033.069 | 1 098.935 | 1 120.102 | 1 106.941 | 1 843.506 | 2 246.447 | 2 074.594 | 2 433.557 | 5 272.933 | 5 915.111 | 7 304.199 | 7 628.67 | 13 092.211 | 9 536.239 | 10 623.285 | 10 669.717 | 8 837.256 |
| Dług netto | (1 033.069) | (1 098.935) | (1 120.102) | (1 106.941) | (1 843.506) | (2 246.447) | (798.68) | (1 550.093) | 2 954.405 | 3 317.496 | 2 691.129 | 2 922.901 | 4 280.48 | 7 200.63 | 5 692.445 | 3 893.888 | 3 015.998 |
| Ticker | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T | 2462.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |