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) | 30 167.64 | 31 417.378 | 30 150.848 | 29 357.725 | 30 752.239 | 29 974.082 | 29 996.071 | 30 058.54 | 34 430.453 | 32 011.014 | 34 910.228 | 35 236.885 | 41 253.828 | 38 426.464 | 39 056.405 | 42 663.246 | 43 481.0 |
| Aktywa trwałe (mln) | 18 899.597 | 19 097.047 | 22 655.82 | 20 890.649 | 24 369.254 | 23 430.056 | 22 365.889 | 22 109.614 | 24 952.511 | 23 907.01 | 26 284.712 | 27 997.836 | 25 426.907 | 26 270.42 | 28 382.2 | 31 772.079 | 34 202.0 |
| Rzeczowe aktywa trwałe netto | 14 453.339 | 14 947.932 | 17 533.977 | 7 247.296 | 11 375.202 | 11 089.828 | 15 908.501 | 18 858.681 | 20 712.764 | 19 648.214 | 21 072.998 | 22 308.783 | 20 583.878 | 21 084.897 | 22 403.892 | 25 780.475 | 28 561.0 |
| Wartość firmy | 979.712 | 904.671 | 1 441.477 | 1 348.824 | 2 035.352 | 1 904.654 | 1 704.583 | 1 463.811 | 1 786.227 | 1 624.028 | 1 686.774 | 1 126.326 | 616.024 | 532.181 | 448.339 | 364.497 | 258.0 |
| Wartości niematerialne i prawne | 244.758 | 353.653 | 373.749 | 349.54 | 364.798 | 405.91 | 412.903 | 620.17 | 653.998 | 552.825 | 396.745 | 405.18 | 386.408 | 361.859 | 356.524 | 481.139 | 541.0 |
| Wartość firmy i wartości niematerialne i prawne | 1 224.47 | 1 258.324 | 1 815.226 | 1 698.364 | 2 400.15 | 2 310.564 | 2 117.486 | 2 083.981 | 2 440.225 | 2 176.853 | 2 083.519 | 1 531.506 | 1 002.432 | 894.04 | 804.863 | 845.636 | 799.0 |
| Należności netto | 2 341.286 | 3 207.212 | 2 797.108 | 2 017.044 | 2 128.975 | 2 940.583 | 2 332.76 | 2 226.797 | 2 536.611 | 2 211.233 | 2 645.259 | 2 193.029 | 1 774.932 | 1 137.421 | 1 098.443 | 1 459.43 | 1 958.0 |
| Inwestycje długoterminowe | 1 019.009 | 1 024.761 | 935.359 | 862.525 | 827.136 | 292.327 | 217.642 | 145.554 | 143.524 | 0.0 | 0.0 | 2 327.0 | 2 355.0 | 3 344.0 | 3 869.0 | 3 889.0 | 0.0 |
| Aktywa obrotowe | 11 268.043 | 12 320.331 | 7 495.028 | 8 467.076 | 6 382.985 | 6 544.026 | 7 630.182 | 7 948.926 | 9 477.942 | 8 104.002 | 8 625.514 | 7 239.047 | 15 826.919 | 12 156.041 | 10 674.201 | 10 891.164 | 9 279.0 |
| Środki pieniężne i Inwestycje | 2 543.253 | 2 923.252 | 2 501.323 | 4 526.818 | 2 266.582 | 1 845.511 | 3 541.212 | 2 406.112 | 2 162.482 | 1 697.929 | 2 438.249 | 2 500.731 | 2 880.437 | 4 311.277 | 3 452.681 | 5 224.298 | 4 100.0 |
| Zapasy | 4 824.287 | 1 464.942 | 1 151.113 | 1 333.67 | 1 395.395 | 1 238.886 | 1 150.278 | 2 708.266 | 4 175.528 | 3 358.011 | 2 212.18 | 1 636.325 | 9 632.573 | 5 973.59 | 4 746.038 | 2 434.477 | 2 288.0 |
| Inwestycje krótkoterminowe | (619.644) | (615.581) | (618.956) | (552.513) | (551.749) | (96.082) | (56.34) | (51.54) | (46.466) | 0.0 | 0.0 | (1 836.432) | (1 984.076) | (2 932.281) | (3 347.675) | (3 330.057) | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 543.253 | 2 923.252 | 2 501.323 | 4 526.818 | 2 266.582 | 1 845.511 | 3 541.212 | 2 406.112 | 2 162.482 | 1 697.929 | 2 438.249 | 2 500.731 | 2 880.437 | 4 311.277 | 3 452.681 | 5 224.298 | 4 100.0 |
| Należności krótkoterminowe | 1 155.157 | 1 440.202 | 997.749 | 416.46 | 740.676 | 690.023 | 554.985 | 567.405 | 544.584 | 578.462 | 823.543 | 337.739 | 524.822 | 252.154 | 269.874 | 326.723 | 411.0 |
| Dług krótkoterminowy | 2 422.0 | 4 490.862 | 5 185.291 | 6 799.217 | 4 024.935 | 4 289.706 | 5 289.674 | 2 930.976 | 4 655.319 | 5 275.959 | 3 447.169 | 4 900.681 | 6 600.989 | 4 583.893 | 9 203.329 | 7 421.489 | 5 664.0 |
| Zobowiązania krótkoterminowe | 6 482.074 | 8 631.573 | 8 423.263 | 9 313.095 | 7 770.238 | 8 408.708 | 9 333.191 | 7 419.378 | 8 355.701 | 8 151.845 | 6 959.853 | 7 694.19 | 11 296.179 | 7 390.753 | 14 136.114 | 11 849.021 | 10 396.0 |
| Rozliczenia międzyokresowe | 597.962 | 444.719 | 280.458 | 153.079 | 233.542 | 266.551 | 622.957 | 216.872 | 225.926 | 351.927 | 808.205 | 371.749 | 2 979.137 | 903.388 | 880.719 | 403.158 | 0.0 |
| Zobowiązania długoterminowe | 15 495.518 | 14 536.904 | 13 223.815 | 11 489.721 | 14 029.801 | 12 251.664 | 11 305.883 | 12 690.238 | 15 267.104 | 11 994.891 | 13 473.534 | 12 449.294 | 15 440.95 | 17 634.266 | 11 239.692 | 17 287.229 | 16 899.0 |
| Rezerwy z tytułu odroczonego podatku | 130.377 | 174.978 | 174.957 | 174.857 | 153.533 | 153.533 | 153.533 | 153.533 | 245.152 | 259.444 | 279.545 | 0.0 | 395.194 | 90.327 | 44.973 | 26.27 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 591.125 | 889.668 | 756.686 | 820.03 | 863.296 | 866.477 | 898.1 | 740.668 | 505.121 | 508.35 | 1418.333 | 1380.803 | 1975.556 | 1772.732 | 1733.465 | 1239.0 |
| Zobowiązania ogółem | 21 977.592 | 23 168.477 | 21 647.078 | 20 802.816 | 21 800.039 | 20 660.372 | 20 639.074 | 20 109.616 | 23 622.805 | 20 146.736 | 20 433.387 | 20 143.484 | 26 737.129 | 25 025.019 | 25 375.806 | 29 136.25 | 27 295.0 |
| Kapitał własny | 8 173.314 | 8 228.605 | 8 474.552 | 8 522.963 | 8 869.576 | 9 218.919 | 9 252.809 | 9 935.058 | 10 787.299 | 11 840.066 | 14 476.841 | 15 093.401 | 14 516.699 | 13 401.445 | 13 680.599 | 13 526.996 | 16 181.0 |
| Udziały mniejszościowe | 16.734 | 20.296 | 29.218 | 31.946 | 82.624 | 94.791 | 104.188 | 13.866 | 20.349 | 24.212 | 1 501.591 | 1 568.03 | 1 267.342 | 39.171 | 223.125 | 25.531 | 15.0 |
| Pasywa | 30 167.64 | 31 417.378 | 30 150.848 | 29 357.725 | 30 752.239 | 29 974.082 | 29 996.071 | 30 058.54 | 34 430.453 | 32 011.014 | 34 910.228 | 35 236.885 | 41 253.828 | 38 426.464 | 39 056.405 | 42 663.246 | nan |
| Inwestycje | 399.365 | 409.18 | 316.403 | 310.012 | 275.387 | 196.245 | 161.302 | 94.014 | 97.058 | 498.803 | 611.521 | 490.568 | 370.924 | 411.719 | 521.325 | 558.943 | 0.0 |
| Dług (mln) | 2 484.0 | 5 053.125 | 6 459.668 | 7 892.386 | 9 244.43 | 9 263.847 | 9 340.872 | 8 663.999 | 12 586.811 | 10 614.988 | 10 570.67 | 13 272.833 | 18 580.483 | 18 907.624 | 17 324.536 | 17 788.657 | 15 200.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 543.253 | 2 923.252 | 2 501.323 | 4 526.818 | 2 266.582 | 1 845.511 | 3 541.212 | 2 406.112 | 2 162.482 | 1 697.929 | 2 438.249 | 2 500.731 | 2 880.437 | 4 311.277 | 3 452.681 | 5 224.298 | 4 100.0 |
| Dług netto | (59.253) | 2 129.873 | 3 958.345 | 3 365.568 | 6 977.848 | 7 418.336 | 5 799.66 | 6 257.887 | 10 424.329 | 8 917.059 | 8 132.421 | 10 772.102 | 15 700.046 | 14 596.347 | 13 871.855 | 12 564.359 | 11 100.0 |
| Ticker | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T | 5261.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |