Wall Street Experts

istyle Inc.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Rok finansowy 2014 2014 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023
Kwartał Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4
Aktywa 5 902.0 7 155.9 6 728.5 6 926.0 7 812.8 8 276.0 9 432.0 9 663.0 12 416.0 13 204.0 14 377.0 18 141.0 19 249.0 19 660.0 20 995.0 21 911.0 21 851.0 22 685.0 23 305.0 22 003.0 23 830.0 25 480.0 22 965.0 24 157.0 22 706.0 22 654.0 21 119.0 22 235.0 22 462.0 23 450.0 22 724.0 22 168.0 27 784.0 24 624.0 23 822.0 24 301.0 25 330.0 26 463.0 27 596.0 28 141.0
Aktywa trwałe 2 303.0 2 797.6 2 084.5 2 177.9 2 216.0 2 306.1 2 432.0 2 861.0 3 175.0 3 356.0 3 406.0 5 575.0 7 785.0 7 988.0 8 202.0 8 633.0 9 183.0 9 640.0 11 577.0 11 084.0 12 566.0 11 022.0 11 206.0 10 088.0 9 901.0 9 895.0 9 444.0 8 811.0 9 547.0 9 333.0 9 414.0 9 241.0 9 303.0 9 376.0 9 088.0 9 069.0 9 313.0 9 150.0 11 524.0 11 657.0
Rzeczowe aktywa trwałe netto 339.3 329.5 317.3 368.3 346.2 402.8 397.0 409.0 606.0 645.0 727.0 824.0 832.0 812.0 909.0 988.0 1 033.0 1 150.0 1 174.0 1 015.0 1 979.0 2 457.0 2 623.0 2 631.0 2 458.0 2 351.0 2 092.0 1 932.0 1 818.0 1 515.0 1 436.0 1 367.0 1 712.0 1 820.0 1 692.0 1 588.0 1 875.0 1 817.0 1 692.0 1 762.0
Wartość firmy 79.1 73.2 67.4 76.8 98.0 109.8 144.0 133.0 199.0 186.0 173.0 2 135.0 3 762.0 3 743.0 3 512.0 3 462.0 3 419.0 3 233.0 3 156.0 2 944.0 2 869.0 503.0 481.0 468.0 447.0 432.0 393.0 384.0 1 465.0 1 461.0 1 470.0 1 488.0 1 400.0 1 405.0 1 335.0 1 361.0 1 319.0 1 261.0 1 233.0 1 223.0
Wartości niematerialne i prawne 726.7 641.9 620.8 679.4 771.7 786.0 687.0 810.0 916.0 1 037.0 1 155.0 1 296.0 1 447.0 1 662.0 1 930.0 2 168.0 2 420.0 2 663.0 2 922.0 3 021.0 3 172.0 3 256.0 3 346.0 2 760.0 2 812.0 2 930.0 2 921.0 2 945.0 2 902.0 2 858.0 2 808.0 2 789.0 2 761.0 2 607.0 2 584.0 2 488.0 2 471.0 2 444.0 2 351.0 0.0
Wartość firmy i wartości niematerialne i prawne 805.7 715.1 688.3 756.2 869.7 895.8 831.0 943.0 1 115.0 1 223.0 1 328.0 3 431.0 5 209.0 5 405.0 5 442.0 5 630.0 5 839.0 5 896.0 6 078.0 5 965.0 6 041.0 3 759.0 3 827.0 3 228.0 3 259.0 3 362.0 3 314.0 3 329.0 4 367.0 4 319.0 4 278.0 4 277.0 4 161.0 4 012.0 3 919.0 3 849.0 3 790.0 3 705.0 3 584.0 1 223.0
Należności netto 1 079.7 1 176.7 1 236.8 1 314.6 1 498.4 1 554.6 1 765.0 1 663.0 1 947.0 2 509.0 2 641.0 2 855.0 2 637.0 2 821.0 2 735.0 2 934.0 2 769.0 2 963.0 2 994.0 2 700.0 3 009.0 3 094.0 2 682.0 2 615.0 2 572.0 2 994.0 2 928.0 2 707.0 2 887.0 3 891.0 3 085.0 3 153.0 3 421.0 4 714.0 3 771.0 4 149.0 4 505.0 6 056.0 4 837.0 4 640.0
Inwestycje długoterminowe 1 157.0 1 190.0 488.7 381.5 308.4 194.7 (31.0) 200.0 (361.0) (391.0) (1 048.0) (1 158.0) (217.0) (283.0) (224.0) (20.0) (543.0) (391.0) 779.0 819.0 771.0 1 023.0 943.0 920.0 921.0 988.0 817.0 445.0 3 362.0 3 499.0 3 700.0 3 462.0 (4.0) 41.0 (45.0) 3 126.0 18.0 1 019.0 3 629.0 3 557.0
Aktywa obrotowe 3 599.0 4 358.3 4 644.0 4 748.0 5 596.8 5 969.9 7 000.0 6 802.0 9 241.0 9 848.0 10 973.0 12 567.0 11 464.0 11 672.0 12 793.0 13 278.0 12 668.0 13 044.0 11 728.0 10 920.0 11 264.0 14 458.0 11 758.0 14 069.0 12 806.0 12 759.0 11 676.0 13 424.0 12 916.0 14 118.0 13 310.0 12 928.0 18 482.0 15 247.0 14 733.0 15 231.0 16 016.0 17 313.0 16 072.0 16 484.0
Środki pieniężne i Inwestycje 2 081.0 2 740.8 2 962.0 2 927.6 3 230.0 3 475.0 4 307.0 4 065.0 5 803.0 5 801.0 6 751.0 7 798.0 6 171.0 6 340.0 7 386.0 7 182.0 6 506.0 6 781.0 5 242.0 4 670.0 4 500.0 7 152.0 5 086.0 7 561.0 6 625.0 6 298.0 6 073.0 8 098.0 7 243.0 7 561.0 7 522.0 6 862.0 11 506.0 7 168.0 7 588.0 7 721.0 7 101.0 6 693.0 6 505.0 6 832.0
Zapasy 270.3 338.5 370.0 412.0 643.9 705.5 683.0 722.0 1 135.0 1 148.0 1 236.0 1 584.0 2 181.0 1 977.0 2 165.0 2 286.0 2 906.0 2 896.0 2 922.0 2 881.0 3 034.0 3 531.0 3 339.0 3 078.0 2 912.0 2 979.0 2 322.0 2 146.0 2 290.0 2 312.0 2 344.0 2 331.0 2 938.0 2 940.0 2 979.0 2 945.0 3 870.0 3 979.0 4 145.0 4 217.0
Inwestycje krótkoterminowe (308.8) 269.6 279.6 361.8 370.5 420.0 639.0 744.0 1 127.0 1 175.0 1 475.0 1 629.0 1 118.0 1 192.0 1 116.0 999.0 1 530.0 1 469.0 1 446.0 1 367.0 1 366.0 1 156.0 1 130.0 914.0 911.0 857.0 895.0 893.0 896.0 918.0 963.0 1 034.0 1 068.0 1 028.0 1 039.0 998.0 1 021.0 974.0 1 019.0 1 070.0
Środki pieniężne i inne aktywa pieniężne 2 081.0 2 471.2 2 682.5 2 565.9 2 859.5 3 054.9 3 668.0 3 321.0 4 676.0 4 626.0 5 276.0 6 169.0 5 053.0 5 148.0 6 270.0 6 183.0 4 976.0 5 312.0 3 796.0 3 303.0 3 134.0 5 996.0 3 956.0 6 647.0 5 714.0 5 441.0 5 178.0 7 205.0 6 347.0 6 643.0 6 559.0 5 828.0 10 438.0 6 140.0 6 549.0 6 723.0 6 080.0 5 719.0 5 486.0 5 762.0
Należności krótkoterminowe 362.7 392.9 511.0 497.6 695.5 548.0 749.0 525.0 1 128.0 895.0 1 198.0 1 258.0 1 581.0 1 335.0 1 802.0 1 617.0 1 805.0 1 811.0 2 053.0 1 677.0 1 734.0 1 575.0 1 618.0 1 437.0 1 378.0 1 253.0 1 443.0 1 194.0 1 706.0 1 756.0 1 842.0 1 419.0 2 040.0 2 172.0 2 527.0 2 043.0 3 255.0 3 123.0 3 414.0 2 711.0
Dług krótkoterminowy 168.9 287.1 320.8 320.8 912.5 584.2 750.0 641.0 1 644.0 1 236.0 1 801.0 1 162.0 1 471.0 1 476.0 2 374.0 3 112.0 1 853.0 3 033.0 4 245.0 4 493.0 6 174.0 3 218.0 2 410.0 5 212.0 4 576.0 2 901.0 2 630.0 2 820.0 2 300.0 9 176.0 8 552.0 8 045.0 7 804.0 1 788.0 1 238.0 1 269.0 1 021.0 758.0 1 058.0 1 459.0
Zobowiązania krótkoterminowe 1 173.5 1 521.3 1 594.8 1 833.6 2 433.6 2 324.9 2 631.0 2 553.0 3 880.0 3 525.0 4 495.0 4 356.0 4 746.0 5 051.0 6 510.0 7 378.0 5 768.0 7 267.0 8 254.0 8 351.0 10 422.0 8 078.0 6 529.0 9 153.0 8 494.0 7 064.0 6 307.0 5 881.0 6 302.0 13 744.0 12 533.0 11 686.0 12 095.0 7 022.0 6 428.0 6 371.0 7 860.0 7 949.0 8 209.0 8 237.0
Rozliczenia międzyokresowe 103.6 187.7 133.9 621.1 214.2 449.0 398.0 944.0 166.0 373.0 320.0 1 197.0 366.0 755.0 620.0 1 575.0 285.0 443.0 252.0 1 171.0 322.0 421.0 291.0 1 289.0 165.0 248.0 194.0 881.0 390.0 597.0 247.0 1 480.0 257.0 542.0 389.0 2 279.0 261.0 247.0 190.0 819.0
Zobowiązania długoterminowe 608.0 951.0 715.7 626.9 539.2 981.0 1 570.0 1 421.0 2 585.0 3 413.0 3 046.0 2 772.0 3 429.0 3 053.0 2 798.0 2 526.0 4 199.0 3 737.0 3 279.0 2 892.0 2 932.0 10 637.0 10 075.0 9 591.0 9 077.0 8 829.0 8 557.0 8 244.0 8 061.0 1 965.0 1 886.0 1 829.0 5 961.0 7 928.0 7 760.0 7 240.0 7 435.0 8 139.0 7 922.0 7 717.0
Rezerwy z tytułu odroczonego podatku 0.0 0.0 0.0 14.6 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 64.0 0.0 0.0 0.0 38.0 0.0 0.0 0.0 3.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 608.0 951.0 715.7 626.9 539.2 981.0 1 570.0 1 421.0 2 585.0 3 413.0 3 046.0 2 772.0 3 429.0 3 053.0 2 798.0 2 526.0 4 199.0 3 737.0 3 279.0 2 892.0 2 932.0 10 637.0 10 075.0 9 591.0 9 077.0 8 829.0 8 557.0 8 244.0 8 061.0 1 965.0 1 886.0 1 829.0 5 961.0 7 928.0 7 760.0 7 240.0 7 435.0 8 139.0 7 922.0 7 717.0
Zobowiązania z tytułu leasingu 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 946.0 0.0 0.0 0.0 436.0 0.0 0.0 0.0 144.0 0.0 0.0 0.0 469.0 0.0 0.0 0.0 77.0
Zobowiązania ogółem 1 781.5 2 472.2 2 310.4 2 460.5 2 972.8 3 305.9 4 201.0 3 974.0 6 465.0 6 938.0 7 541.0 7 128.0 8 175.0 8 104.0 9 308.0 9 904.0 9 967.0 11 004.0 11 533.0 11 243.0 13 354.0 18 715.0 16 604.0 18 744.0 17 571.0 15 893.0 14 864.0 14 125.0 14 363.0 15 709.0 14 419.0 13 515.0 18 056.0 14 950.0 14 188.0 13 611.0 15 295.0 16 088.0 16 131.0 15 954.0
Kapitał (fundusz) podstawowy 1 579.1 1 586.3 1 586.3 1 591.2 1 592.2 1 602.2 1 607.0 1 609.0 1 609.0 1 615.0 1 618.0 3 482.0 3 487.0 3 494.0 3 554.0 3 556.0 3 564.0 3 625.0 3 626.0 3 647.0 3 693.0 3 703.0 3 703.0 3 703.0 3 703.0 4 756.0 4 756.0 4 756.0 4 756.0 4 756.0 4 756.0 4 756.0 5 256.0 5 256.0 5 256.0 5 467.0 5 467.0 5 467.0 5 719.0 5 719.0
Zyski zatrzymane 989.8 1 092.0 1 136.3 1 235.1 1 702.1 1 963.8 2 224.0 2 482.0 2 638.0 2 933.0 3 310.0 3 535.0 3 918.0 4 285.0 4 509.0 4 770.0 4 920.0 4 797.0 4 782.0 4 218.0 3 966.0 218.0 (63.0) (822.0) (1 103.0) (1 599.0) (2 214.0) (443.0) (463.0) (1 014.0) (1 031.0) (983.0) (882.0) (1 019.0) (963.0) (708.0) (536.0) (226.0) 126.0 507.0
Kapitał własny 4 120.6 4 683.7 4 418.1 4 465.5 4 840.0 4 970.1 5 231.0 5 689.0 5 951.0 6 266.0 6 836.0 11 013.0 11 074.0 11 556.0 11 687.0 12 007.0 11 884.0 11 681.0 11 772.0 10 760.0 10 476.0 6 765.0 6 361.0 5 413.0 5 135.0 6 761.0 6 255.0 8 110.0 8 099.0 7 741.0 8 305.0 8 653.0 9 728.0 9 674.0 9 634.0 10 690.0 10 035.0 10 375.0 11 465.0 12 187.0
Udziały mniejszościowe 24.2 24.3 25.1 0.0 4.2 5.4 7.0 7.0 24.0 25.0 25.0 165.0 163.0 187.0 248.0 330.0 318.0 308.0 304.0 272.0 269.0 206.0 204.0 125.0 129.0 129.0 143.0 148.0 152.0 161.0 172.0 198.0 209.0 203.0 141.0 155.0 171.0 178.0 187.0 198.0
Pasywa 5 902.0 7 155.9 6 728.5 6 926.0 7 812.8 8 276.0 9 432.0 9 663.0 12 416.0 13 204.0 14 377.0 18 141.0 19 249.0 19 660.0 20 995.0 21 911.0 21 851.0 22 685.0 23 305.0 22 003.0 23 830.0 25 480.0 22 965.0 24 157.0 22 706.0 22 654.0 21 119.0 22 235.0 22 462.0 23 450.0 22 724.0 22 168.0 27 784.0 24 624.0 23 822.0 24 301.0 25 330.0 26 463.0 27 596.0 28 141.0
Inwestycje 848.2 1 459.7 768.3 743.2 679.0 614.7 608.0 944.0 766.0 784.0 427.0 471.0 901.0 909.0 892.0 979.0 987.0 1 078.0 2 225.0 2 186.0 2 137.0 2 179.0 2 073.0 1 834.0 1 832.0 1 845.0 1 712.0 1 338.0 916.0 929.0 1 378.0 1 371.0 1 064.0 1 069.0 994.0 999.0 1 039.0 1 993.0 4 648.0 4 627.0
Dług 766.4 971.1 996.2 916.0 1 435.8 1 553.9 2 310.0 2 053.0 4 212.0 4 633.0 4 831.0 3 918.0 4 882.0 4 514.0 5 159.0 5 617.0 5 975.0 6 708.0 7 441.0 7 275.0 8 541.0 13 175.0 11 896.0 14 720.0 13 333.0 11 457.0 10 986.0 11 057.0 10 256.0 11 056.0 10 356.0 9 800.0 13 456.0 9 314.0 8 638.0 8 430.0 7 810.0 8 322.0 8 433.0 8 721.0
Środki pieniężne i inne aktywa pieniężne 2 081.0 2 471.2 2 682.5 2 565.9 2 859.5 3 054.9 3 668.0 3 321.0 4 676.0 4 626.0 5 276.0 6 169.0 5 053.0 5 148.0 6 270.0 6 183.0 4 976.0 5 312.0 3 796.0 3 303.0 3 134.0 5 996.0 3 956.0 6 647.0 5 714.0 5 441.0 5 178.0 7 205.0 6 347.0 6 643.0 6 559.0 5 828.0 10 438.0 6 140.0 6 549.0 6 723.0 6 080.0 5 719.0 5 486.0 5 762.0
Dług netto (1 314.6) (1 500.0) (1 686.3) (1 649.9) (1 423.7) (1 501.0) (1 358.0) (1 268.0) (464.0) 7.0 (445.0) (2 251.0) (171.0) (634.0) (1 111.0) (566.0) 999.0 1 396.0 3 645.0 3 972.0 5 407.0 7 179.0 7 940.0 8 073.0 7 619.0 6 016.0 5 808.0 3 852.0 3 909.0 4 413.0 3 797.0 3 972.0 3 018.0 3 174.0 2 089.0 1 707.0 1 730.0 2 603.0 2 947.0 2 959.0
Ticker 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T 3660.T
Waluta JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY JPY