Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 26 973.6 | 28 047.227 | 27 782.614 | 21 750.756 | 20 451.677 | 19 615.528 | 23 074.107 | 21 323.573 | 23 184.173 | 25 650.745 | 29 061.886 | 27 197.724 | 28 575.975 | 29 224.796 | 30 766.578 | 32 440.632 | 34 170.814 |
| Aktywa trwałe (mln) | 7 724.182 | 7 402.521 | 7 645.174 | 6 998.698 | 6 645.795 | 7 121.533 | 6 435.308 | 6 399.58 | 6 194.223 | 6 951.406 | 7 227.233 | 7 206.91 | 8 341.214 | 8 120.21 | 8 514.888 | 8 875.769 | 8 713.966 |
| Rzeczowe aktywa trwałe netto | 5 876.419 | 5 699.425 | 5 975.151 | 5 725.565 | 5 596.259 | 5 595.059 | 5 549.175 | 5 507.691 | 5 284.43 | 5 893.063 | 6 030.687 | 6 240.301 | 7 496.508 | 7 246.358 | 7 017.769 | 7 092.372 | 6 668.0 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 23.342 | 18.234 | 22.494 | 18.418 | 14.756 | 10.032 | 13.484 | 12.047 | 16.605 | 15.009 | 17.691 | 15.206 | 17.289 | 20.015 | 38.625 | 49.488 | 48.226 |
| Wartość firmy i wartości niematerialne i prawne | 23.342 | 18.234 | 22.494 | 18.418 | 14.756 | 10.032 | 13.484 | 12.047 | 16.605 | 15.009 | 17.691 | 15.206 | 17.289 | 20.015 | 38.625 | 49.488 | 48.226 |
| Należności netto | 6 770.225 | 8 532.759 | 6 943.49 | 10 037.533 | 8 035.429 | 9 166.828 | 15 412.789 | 12 735.964 | 12 896.387 | 13 576.568 | 17 647.156 | 14 325.181 | 14 204.206 | 13 725.975 | 14 876.232 | 19 187.798 | 23 166.702 |
| Inwestycje długoterminowe | 1 409.254 | 1 364.732 | 1 288.008 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 957.209 | 855.794 | 834.357 | 1 583.151 | 1 382.817 | 1 970.0 |
| Aktywa obrotowe | 19 249.418 | 20 644.706 | 20 137.44 | 14 752.058 | 13 805.882 | 12 493.991 | 16 638.797 | 14 923.991 | 16 989.949 | 18 699.336 | 21 834.65 | 19 990.81 | 20 234.757 | 21 104.58 | 22 251.688 | 23 564.861 | 25 456.846 |
| Środki pieniężne i Inwestycje | 2 813.883 | 2 016.826 | 7 381.139 | 4 388.844 | 5 239.199 | 2 322.244 | 534.251 | 924.328 | 2 766.321 | 4 073.781 | 3 099.088 | 4 431.086 | 5 255.112 | 6 279.845 | 6 793.722 | 3 905.909 | 1 469.961 |
| Zapasy | 9 683.338 | 10 110.281 | 5 821.16 | 358.154 | 544.912 | 1 019.734 | 693.938 | 1 274.145 | 1 312.289 | 1 050.888 | 1 023.371 | 1 171.282 | 748.477 | 1 091.41 | 539.313 | 451.579 | 593.0 |
| Inwestycje krótkoterminowe | (9.451) | (19.623) | (13.917) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 300.0 | 250.0 | (38.672) | 250.0 | 299.886 | 199.99 |
| Środki pieniężne i inne aktywa pieniężne | 2 813.883 | 2 016.826 | 7 381.139 | 4 388.844 | 5 239.199 | 2 322.244 | 534.251 | 924.328 | 2 766.321 | 4 073.781 | 3 099.088 | 4 431.086 | 5 255.112 | 6 279.845 | 6 793.722 | 3 606.023 | 1 269.0 |
| Należności krótkoterminowe | 4 018.034 | 4 218.318 | 2 432.274 | 2 042.022 | 2 217.657 | 2 313.325 | 3 391.737 | 3 001.097 | 2 768.652 | 3 010.8 | 4 193.606 | 2 513.444 | 3 155.506 | 3 123.492 | 3 753.852 | 3 558.66 | 4 353.418 |
| Dług krótkoterminowy | 400.0 | 400.772 | 468.882 | 476.606 | 476.606 | 376.206 | 2 269.376 | 504.925 | 4.732 | 4.169 | 2.378 | 2.18 | 2.759 | 2.759 | 2.759 | 2.759 | 4.99 |
| Zobowiązania krótkoterminowe | 6 747.972 | 7 519.205 | 6 966.963 | 2 901.768 | 3 013.788 | 2 942.047 | 6 351.426 | 3 974.859 | 3 884.77 | 3 993.941 | 5 573.3 | 3 283.235 | 4 108.183 | 3 979.667 | 4 763.429 | 4 819.788 | 5 462.822 |
| Rozliczenia międzyokresowe | 2 241.568 | 2 761.605 | 3 747.032 | 323.613 | 262.053 | 196.508 | 450.29 | 318.249 | 865.251 | 826.058 | 1 181.899 | 689.269 | 839.004 | 537.788 | 0.0 | 1 143.959 | 0.0 |
| Zobowiązania długoterminowe | 871.786 | 803.623 | 991.048 | 826.818 | 689.16 | 664.915 | 574.942 | 495.944 | 527.983 | 804.767 | 762.944 | 637.919 | 763.131 | 284.056 | 284.542 | 360.518 | 504.64 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 0.0 | 0.0 | 15.18 | 17.997 | 125.316 | 130.431 | 105.947 | 146.371 | 196.243 | 177.4 | 51.921 | 0.865 | 123.998 | 137.201 | 45.444 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 4.826 | 4.054 | 13.478 | 11.232 | 8.985 | 9.817 | 18.385 | 13.46 | 8.727 | 4.558 | 2.18 | 15.199 | 12.439 | 9.679 | 6.919 | 4.159 |
| Zobowiązania ogółem | 7 619.758 | 8 322.828 | 7 958.011 | 3 728.586 | 3 702.948 | 3 606.962 | 6 926.368 | 4 470.803 | 4 412.753 | 4 798.708 | 6 336.244 | 3 921.154 | 4 871.314 | 4 263.723 | 5 047.971 | 5 180.306 | 5 967.462 |
| Kapitał własny | 19 353.842 | 19 724.399 | 19 824.603 | 18 022.17 | 16 748.729 | 16 008.566 | 16 147.739 | 16 852.77 | 18 771.42 | 20 852.037 | 22 725.642 | 23 276.57 | 23 704.661 | 24 961.073 | 25 718.607 | 27 260.326 | 28 203.352 |
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Pasywa | 26 973.6 | 28 047.227 | 27 782.614 | 21 750.756 | 20 451.677 | 19 615.528 | 23 074.107 | 21 323.573 | 23 184.173 | 25 650.745 | 29 061.886 | 27 197.724 | 28 575.975 | 29 224.796 | 30 766.578 | 32 440.632 | nan |
| Inwestycje | 1 399.803 | 1 345.109 | 1 274.091 | 1 150.915 | 908.62 | 1 477.217 | 835.325 | 702.582 | 681.249 | 903.376 | 976.616 | 720.326 | 616.526 | 795.685 | 1 347.667 | 1 682.703 | 2 169.0 |
| Dług (mln) | 400.0 | 404.826 | 704.054 | 645.368 | 568.762 | 392.155 | 2 276.067 | 518.385 | 13.46 | 8.727 | 4.558 | 2.18 | 15.199 | 12.439 | 9.679 | 6.919 | 4.159 |
| Środki pieniężne i inne aktywa pieniężne | 2 813.883 | 2 016.826 | 7 381.139 | 4 388.844 | 5 239.199 | 2 322.244 | 534.251 | 924.328 | 2 766.321 | 4 073.781 | 3 099.088 | 4 431.086 | 5 255.112 | 6 279.845 | 6 793.722 | 3 606.023 | 1 269.0 |
| Dług netto | (2 413.883) | (1 612.0) | (6 677.085) | (3 743.476) | (4 670.437) | (1 930.089) | 1 741.816 | (405.943) | (2 752.861) | (4 065.054) | (3 094.53) | (4 428.906) | (5 239.913) | (6 267.406) | (6 784.043) | (3 599.104) | (1 265.812) |
| Ticker | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T | 5921.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |