Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 20 725.641 | 22 230.919 | 22 270.869 | 23 204.584 | 25 181.811 | 30 051.031 | 30 285.162 | 32 455.489 | 38 987.989 | 41 719.097 | 43 731.246 | 47 230.708 | 50 834.649 | 62 859.507 | 68 537.41 | 75 390.519 |
| Aktywa trwałe (mln) | 5 800.98 | 5 129.667 | 4 656.302 | 4 464.329 | 5 143.72 | 5 426.955 | 5 451.936 | 6 165.123 | 7 586.693 | 7 651.655 | 7 355.094 | 7 738.932 | 8 300.011 | 7 726.419 | 11 248.418 | 12 283.287 |
| Rzeczowe aktywa trwałe netto | 2 484.729 | 2 315.277 | 2 001.155 | 2 065.27 | 2 100.891 | 2 121.912 | 1 984.251 | 1 984.875 | 2 006.668 | 2 143.298 | 2 195.378 | 2 675.535 | 3 154.366 | 3 340.011 | 3 238.052 | 3 160.249 |
| Wartość firmy | 528.272 | 361.925 | 235.927 | 139.245 | 5.654 | 8.655 | 7.638 | 662.669 | 594.896 | 432.35 | 269.804 | 723.329 | 529.323 | 342.767 | 1 600.965 | 1 401.622 |
| Wartości niematerialne i prawne | 161.288 | 132.581 | 81.7 | 91.86 | 66.702 | 66.753 | 51.107 | 192.824 | 588.932 | 743.397 | 621.234 | 484.268 | 334.679 | 201.701 | 253.122 | 701.958 |
| Wartość firmy i wartości niematerialne i prawne | 689.56 | 494.506 | 317.627 | 231.105 | 72.356 | 75.408 | 58.745 | 855.493 | 1 183.828 | 1 175.747 | 891.038 | 1 207.597 | 864.002 | 544.468 | 1 854.087 | 2 103.58 |
| Należności netto | 9 196.685 | 10 577.526 | 10 891.319 | 11 775.191 | 12 080.094 | 13 655.289 | 12 702.996 | 13 057.721 | 16 078.03 | 17 287.877 | 16 440.959 | 14 157.872 | 15 185.494 | 21 968.319 | 22 249.273 | 26 567.241 |
| Inwestycje długoterminowe | 1 618.181 | 1 562.601 | 1 521.931 | 1 466.309 | 2 336.485 | 2 521.916 | 2 711.549 | 2 573.868 | 3 537.019 | 3 563.936 | 3 265.257 | 2 974.82 | 3 283.299 | 2 703.376 | 4 274.302 | 4 879.344 |
| Aktywa obrotowe | 14 924.661 | 17 101.252 | 17 614.567 | 18 740.255 | 20 038.091 | 24 624.076 | 24 833.226 | 26 290.365 | 31 401.296 | 34 067.44 | 36 376.15 | 39 491.774 | 42 534.636 | 55 133.087 | 57 288.989 | 63 107.232 |
| Środki pieniężne i Inwestycje | 1 964.325 | 2 096.354 | 2 314.838 | 1 739.14 | 1 818.921 | 3 494.447 | 3 204.896 | 3 712.117 | 2 635.558 | 2 468.514 | 4 548.545 | 10 418.674 | 8 663.587 | 5 879.997 | 7 031.285 | 8 007.322 |
| Zapasy | 3 493.406 | 4 055.382 | 4 072.434 | 4 675.492 | 5 198.187 | 6 467.127 | 7 411.72 | 7 756.421 | 10 464.591 | 11 641.112 | 12 820.019 | 12 285.203 | 15 679.406 | 23 125.403 | 23 429.595 | 25 180.705 |
| Inwestycje krótkoterminowe | (35.224) | (44.077) | (51.347) | (42.863) | (85.441) | (45.854) | (0.8) | (0.51) | 0.0 | (36.14) | (3.507) | 0.0 | 0.0 | 161.1 | 130.32 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 964.325 | 2 096.354 | 2 314.838 | 1 739.14 | 1 818.921 | 3 494.447 | 3 204.896 | 3 712.117 | 2 635.558 | 2 468.514 | 4 548.545 | 10 418.674 | 8 663.587 | 5 879.997 | 7 031.285 | 8 007.0 |
| Należności krótkoterminowe | 5 346.059 | 6 291.485 | 6 252.485 | 6 408.303 | 6 933.594 | 8 333.79 | 334.76 | 567.569 | 451.643 | 8 357.749 | 8 348.338 | 7 098.568 | 9 399.644 | 12 767.354 | 11 838.354 | 12 573.928 |
| Dług krótkoterminowy | 1 507.661 | 1 452.738 | 1 841.381 | 2 467.087 | 780.662 | 1 341.077 | 1 034.664 | 795.883 | 1 555.593 | 1 856.177 | 1 239.283 | 4 369.188 | 2 262.044 | 5 893.124 | 5 381.33 | 4 458.289 |
| Zobowiązania krótkoterminowe | 7 656.197 | 8 731.848 | 9 306.711 | 10 014.465 | 8 692.34 | 11 884.481 | 9 649.361 | 10 348.927 | 12 875.706 | 13 627.891 | 13 228.323 | 14 859.752 | 14 667.743 | 22 013.097 | 22 661.356 | 25 599.784 |
| Rozliczenia międzyokresowe | 222.524 | 471.101 | 615.769 | 610.035 | 662.07 | 873.034 | 7 816.886 | 7 993.275 | 9 082.261 | 897.773 | 1 539.946 | 1 412.218 | 1 663.235 | 0.0 | 3 537.028 | 4 487.261 |
| Zobowiązania długoterminowe | 3 558.888 | 3 053.42 | 1 744.935 | 1 017.608 | 1 150.579 | 1 213.117 | 1 241.387 | 1 151.909 | 1 512.156 | 1 334.8 | 1 159.46 | 1 332.479 | 1 441.562 | 1 633.748 | 1 985.343 | 1 981.401 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 0.0 | 186.802 | 213.787 | 236.805 | 134.29 | 422.287 | 382.466 | 104.865 | 79.686 | 197.103 | 227.609 | 469.9 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 9.88 | 8.867 | 5.942 | 34.61 | 26.785 | 0.0 |
| Zobowiązania ogółem | 11 215.085 | 11 785.268 | 11 051.646 | 11 032.073 | 9 842.919 | 13 097.598 | 10 890.748 | 11 500.836 | 14 387.862 | 14 962.691 | 14 387.783 | 16 192.231 | 16 109.305 | 23 646.845 | 24 646.699 | 27 581.193 |
| Kapitał własny | 9 243.963 | 10 163.912 | 10 936.283 | 11 862.338 | 14 899.932 | 16 451.105 | 18 832.304 | 20 397.61 | 23 871.069 | 26 756.406 | 29 343.463 | 31 038.477 | 34 725.344 | 39 212.662 | 43 890.711 | 47 809.326 |
| Udziały mniejszościowe | 266.593 | 281.739 | 282.94 | 310.173 | 438.96 | 502.328 | 562.11 | 557.043 | 729.058 | 266.176 | 293.4 | 301.309 | 321.033 | 336.066 | 351.935 | 1.044 |
| Pasywa | 20 725.641 | 22 230.919 | 22 270.869 | 23 204.584 | 25 181.811 | 30 051.031 | 30 285.162 | 32 455.489 | 38 987.989 | 41 719.097 | 43 731.246 | 47 230.708 | 50 834.649 | 62 859.507 | 68 537.41 | nan |
| Inwestycje | 1 582.957 | 1 518.524 | 1 470.584 | 1 423.446 | 2 251.044 | 2 476.062 | 2 710.749 | 2 573.358 | 3 537.019 | 3 527.796 | 3 261.75 | 2 974.82 | 3 283.299 | 2 701.376 | 4 274.302 | 4 877.344 |
| Dług (mln) | 3 933.671 | 3 461.218 | 2 551.381 | 2 517.087 | 830.662 | 1 441.077 | 1 084.664 | 845.883 | 1 655.593 | 1 906.177 | 1 309.283 | 4 529.188 | 2 432.004 | 6 070.211 | 5 715.085 | 4 508.289 |
| Środki pieniężne i inne aktywa pieniężne | 1 964.325 | 2 096.354 | 2 314.838 | 1 739.14 | 1 818.921 | 3 494.447 | 3 204.896 | 3 712.117 | 2 635.558 | 2 468.514 | 4 548.545 | 10 418.674 | 8 663.587 | 5 879.997 | 7 031.285 | 8 007.0 |
| Dług netto | 1 969.346 | 1 364.864 | 236.543 | 777.947 | (988.259) | (2 053.37) | (2 120.232) | (2 866.234) | (979.965) | (562.337) | (3 239.262) | (5 889.486) | (6 231.583) | 190.214 | (1 316.2) | (3 499.033) |
| Ticker | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T | 3176.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |