Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2024 |
| Aktywa (mln) | 8 033.749 | 10 824.61 | 12 748.9 | 15 048.259 | 16 768.098 | 17 349.699 | 17 879.895 | 18 498.557 | 20 558.596 | 24 435.4 | 27 425.82 | 31 285.218 |
| Aktywa trwałe (mln) | 1 332.356 | 1 338.453 | 2 986.23 | 3 061.7 | 2 988.464 | 2 909.832 | 1 885.224 | 1 876.869 | 2 997.412 | 2 781.569 | 2 687.447 | 2 092.997999 |
| Rzeczowe aktywa trwałe netto | 1 203.568 | 1 207.894 | 2 765.965 | 2 933.467 | 2 839.095 | 2 745.108 | 1 728.178 | 1 685.475 | 2 763.828 | 2 407.135 | 2 302.956 | 1 645.114 |
| 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 |
| Wartości niematerialne i prawne | 19.975 | 20.624 | 98.665 | 13.519 | 12.928 | 6.886 | 7.161 | 4.738 | 3.297 | 1.335 | 0.492 | 0.097 |
| Wartość firmy i wartości niematerialne i prawne | 19.975 | 20.624 | 98.665 | 13.519 | 12.928 | 6.886 | 7.161 | 4.738 | 3.297 | 1.335 | 0.492 | 0.097 |
| Należności netto | 129.837 | 180.162 | 189.997 | 220.803 | 220.841 | 258.635 | 290.905 | 488.763 | 388.306 | 465.577 | 317.527 | 0.0 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 87.534 | 0.0 | 0.0 | 0.0 | 149.0 | 152.0 | 209.0 | 310.0 | 280.0 | 179.625 |
| Aktywa obrotowe | 6 701.393 | 9 486.157 | 9 762.67 | 11 986.558 | 13 779.633 | 14 439.867 | 15 994.668 | 16 621.686 | 17 561.181 | 21 653.829 | 24 738.371 | 29 192.22 |
| Środki pieniężne i Inwestycje | 1 707.58 | 2 652.943 | 2 558.004 | 3 017.094 | 3 667.148 | 4 361.6 | 3 447.642 | 3 607.403 | 5 539.982 | 5 492.684 | 4 793.074 | 7 254.458 |
| Zapasy | 4 693.422 | 6 365.153 | 6 703.039 | 8 575.931 | 9 715.99 | 9 667.883 | 12 185.508 | 12 522.651 | 11 626.661 | 15 417.606 | 19 490.797 | 21 233.541 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | (4.474) | 0.0 | 0.0 | 0.0 | (66.91) | (69.91) | (126.9) | (140.345) | (150.345) | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 1 707.58 | 2 652.943 | 2 558.004 | 3 017.094 | 3 667.148 | 4 361.6 | 3 447.642 | 3 607.403 | 5 539.982 | 5 492.684 | 4 793.074 | 7 254.458 |
| Należności krótkoterminowe | 187.926 | 298.47 | 295.152 | 318.021 | 388.862 | 312.503 | 334.097 | 325.37 | 421.046 | 452.585 | 555.718 | 534.582999 |
| Dług krótkoterminowy | 3 869.181 | 5 148.993 | 5 089.592 | 5 798.784 | 6 291.991 | 6 231.584 | 7 041.758 | 7 227.064 | 7 120.385 | 7 163.835 | 7 684.678 | 8 987.641 |
| Zobowiązania krótkoterminowe | 4 422.383 | 5 869.513 | 5 653.126 | 6 580.224 | 6 953.172 | 7 072.918 | 7 634.319 | 8 173.491 | 8 288.889 | 8 847.515 | 9 032.955 | 9 980.175 |
| Rozliczenia międzyokresowe | 355.411 | 410.096 | 256.461 | 450.953 | 250.692 | 470.457 | 238.726 | 590.705 | 591.943 | 1 211.705 | 768.845 | 107.614 |
| Zobowiązania długoterminowe | 1 204.347 | 1 037.538 | 2 720.392 | 3 129.64 | 4 040.69 | 3 750.904 | 3 469.664 | 2 918.586 | 4 167.932 | 6 361.08 | 8 088.149 | 9 811.226999 |
| Rezerwy z tytułu odroczonego podatku | 30.732 | 30.59 | 0.0 | 59.043 | 60.121 | 55.047 | 1.502 | 0.0 | 60.219 | 65.696 | 6.87 | nan |
| Zobowiązania z tytułu leasingu | 19.012 | 14.775 | 10.812 | 6.8 | 2.737 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Zobowiązania ogółem | 5 626.73 | 6 907.051 | 8 373.518 | 9 709.864 | 10 993.862 | 10 823.822 | 11 103.983 | 11 092.077 | 12 456.821 | 15 208.595 | 17 121.104 | 19 791.402 |
| Kapitał własny | 2 407.019 | 3 917.559 | 4 375.382 | 5 338.395 | 5 774.236 | 6 525.876 | 6 775.912 | 7 406.48 | 8 101.775 | 9 226.805 | 10 304.716 | 11 493.815 |
| 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 |
| Pasywa | 8 033.749 | 10 824.61 | 12 748.9 | 15 048.259 | 16 768.098 | 17 349.698 | 17 879.895 | 18 498.557 | 20 558.596 | 24 435.4 | 27 425.82 | nan |
| Inwestycje | 83.16 | 83.06 | 83.06 | 83.06 | 82.06 | 82.06 | 82.09 | 82.09 | 82.1 | 169.655 | 129.655 | 179.625 |
| Dług (mln) | 4 943.771 | 6 053.031 | 7 706.918 | 8 716.7 | 10 138.772 | 9 820.433 | 10 401.842 | 10 037.894 | 11 181.351 | 13 397.907 | 15 636.442 | 18 668.985 |
| Środki pieniężne i inne aktywa pieniężne | 1 707.58 | 2 652.943 | 2 558.004 | 3 017.094 | 3 667.148 | 4 361.6 | 3 447.642 | 3 607.403 | 5 539.982 | 5 492.684 | 4 793.074 | 7 254.458 |
| Dług netto | 3 236.191 | 3 400.088 | 5 148.914 | 5 699.606 | 6 471.624 | 5 458.833 | 6 954.2 | 6 430.491 | 5 641.369 | 7 905.223 | 10 843.368 | 11 414.527 |
| Ticker | 3294.T | 3294.T | 3294.T | 3294.T | 3294.T | 3294.T | 3294.T | 3294.T | 3294.T | 3294.T | 3294.T | 3294.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |