Wall Street Experts

Vector 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 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 2024
Kwartał 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 Q1
Aktywa 4 237.2 6 712.3 7 106.8 7 115.6 7 746.9 8 026.9 8 420.1 9 519.8 10 234.5 11 141.9 12 746.2 13 524.4 14 891.3 16 468.4 18 595.1 19 936.0 26 980.5 28 033.7 26 963.9 26 777.8 25 724.8 25 389.0 25 302.1 35 131.2 32 166.4 31 806.5 30 057.5 30 553.0 31 297.0 31 809.0 31 575.0 31 477.0 31 972.0 34 532.0 36 343.0 39 016.0 44 490.0 44 326.0 43 621.0 40 603.0
Aktywa trwałe 728.2 876.4 1 078.5 1 559.5 2 009.9 2 616.1 2 717.3 3 548.7 3 890.9 4 407.8 4 870.2 6 717.8 6 769.8 6 981.0 9 468.2 10 736.8 13 793.7 13 823.5 11 980.7 12 789.3 11 081.5 10 472.7 8 645.5 16 439.7 15 105.9 13 364.9 11 646.8 12 061.0 11 668.0 10 618.0 9 331.0 5 135.0 5 232.0 6 287.0 6 225.0 7 802.0 10 512.0 10 864.0 10 374.0 10 695.0
Rzeczowe aktywa trwałe netto 158.0 146.9 177.7 267.9 281.0 277.8 327.0 316.6 324.7 320.4 362.5 414.2 397.3 386.4 398.0 454.4 632.4 623.5 521.3 678.7 895.1 864.9 937.7 913.5 796.3 740.8 720.2 760.0 744.0 787.0 972.0 913.0 1 875.0 1 717.0 1 644.0 2 747.0 2 824.0 2 746.0 1 953.0 2 047.0
Wartość firmy 23.4 31.1 29.7 42.1 82.3 81.4 59.3 55.6 52.0 253.4 501.9 1 099.5 1 238.4 1 288.1 3 043.4 2 875.1 5 515.2 5 254.9 3 735.2 3 504.2 2 866.7 2 663.1 1 343.5 1 232.5 483.3 654.3 595.3 537.0 534.0 447.0 354.0 270.0 312.0 1 817.0 1 780.0 2 107.0 3 903.0 3 794.0 3 633.0 3 547.0
Wartości niematerialne i prawne 164.7 143.8 146.5 164.5 191.9 212.3 211.6 305.7 313.4 305.3 349.3 352.7 389.9 389.0 456.6 486.1 629.3 713.4 740.8 801.9 810.1 822.0 867.3 901.1 625.5 681.3 707.1 665.0 666.0 730.0 723.0 744.0 785.0 576.0 485.0 621.0 711.0 784.0 778.0 917.0
Wartość firmy i wartości niematerialne i prawne 188.1 174.9 176.1 206.6 274.3 293.6 270.9 361.3 365.4 558.6 851.3 1 452.2 1 628.4 1 677.1 3 500.0 3 361.2 6 144.5 5 968.3 4 476.0 4 306.2 3 676.8 3 485.1 2 210.8 2 133.5 1 108.8 1 335.6 1 302.4 1 202.0 1 200.0 1 177.0 1 077.0 1 014.0 1 097.0 2 393.0 2 265.0 2 728.0 4 614.0 4 578.0 4 411.0 4 464.0
Należności netto 1 861.6 2 199.2 2 066.9 2 251.2 2 244.0 2 352.7 2 131.2 2 159.3 2 237.3 2 654.4 3 178.2 2 903.0 2 994.1 3 913.7 4 000.8 3 811.2 4 658.7 5 118.5 5 451.8 4 554.6 5 288.3 6 248.6 6 104.6 4 370.0 4 209.0 5 091.2 4 695.9 4 760.0 5 180.0 5 660.0 6 090.0 6 175.0 6 410.0 7 426.0 7 484.0 7 365.0 6 881.0 7 751.0 6 969.0 5 837.0
Inwestycje długoterminowe 336.8 510.4 657.2 1 004.1 1 364.4 1 958.4 2 035.4 2 853.3 3 120.1 3 435.6 3 626.1 4 822.7 4 717.5 4 874.0 5 477.1 6 012.4 5 469.9 5 491.3 5 300.0 5 717.4 4 769.1 4 246.7 3 298.7 11 060.6 11 314.8 9 411.5 7 762.0 8 089.0 9 042.0 8 000.0 6 391.0 2 248.0 (3 595.0) (4 236.0) (3 605.0) 2 139.0 2 578.0 (4 264.0) 1 175.0 1 167.0
Aktywa obrotowe 3 509.0 5 835.9 6 028.2 5 556.1 5 737.0 5 410.7 5 702.8 5 971.1 6 343.6 6 734.2 7 876.0 6 806.6 8 121.4 9 487.4 9 126.9 9 199.2 13 186.9 14 210.3 14 983.2 13 988.5 14 643.3 14 916.3 16 656.6 18 691.4 17 060.5 18 441.6 18 410.7 18 489.0 19 626.0 21 189.0 22 241.0 26 339.0 26 735.0 28 241.0 30 115.0 31 213.0 33 974.0 33 458.0 33 247.0 29 908.0
Środki pieniężne i Inwestycje 1 398.8 3 268.7 3 616.0 2 660.1 2 841.4 1 873.7 2 846.3 2 832.8 2 966.8 3 174.3 4 057.4 3 071.7 4 414.0 4 572.1 4 320.8 4 397.4 6 027.0 6 695.6 6 937.7 6 449.3 7 269.1 6 636.7 8 406.1 11 748.8 10 252.8 10 439.0 11 008.1 10 259.0 11 725.0 12 115.0 13 626.0 16 874.0 17 015.0 16 927.0 17 922.0 19 121.0 22 461.0 20 899.0 20 635.0 18 497.0
Zapasy 40.1 67.8 37.6 102.8 156.2 167.1 135.6 85.1 268.8 361.4 198.2 247.1 375.7 501.2 335.6 322.1 454.6 700.0 537.5 934.5 893.6 1 021.4 844.3 935.5 953.4 1 007.2 931.8 1 069.0 1 011.0 1 296.0 1 119.0 1 620.0 1 376.0 1 789.0 1 974.0 2 361.0 2 290.0 2 193.0 2 147.0 2 856.0
Inwestycje krótkoterminowe (85.8) (125.2) (121.5) (115.3) (147.4) (180.0) (202.9) (223.6) (241.8) (372.4) (426.6) (387.6) (454.2) (451.8) (459.4) 344.1 700.5 903.5 874.4 844.4 617.4 617.4 516.4 459.8 400.8 454.1 147.7 134.0 131.0 188.0 104.0 4 377.0 4 766.0 5 356.0 4 550.0 6 376.0 6 823.0 5 535.0 4 815.0 4 149.0
Środki pieniężne i inne aktywa pieniężne 1 398.8 3 268.7 3 616.0 2 660.1 2 841.4 1 873.7 2 846.3 2 832.8 2 966.8 3 174.3 4 057.4 3 071.7 4 414.0 4 572.1 4 320.8 4 053.3 5 326.5 5 792.1 6 063.3 5 604.9 6 651.7 6 019.3 7 889.7 11 289.0 9 852.0 9 984.8 10 860.3 10 125.0 11 594.0 11 927.0 13 522.0 12 497.0 12 249.0 11 571.0 13 372.0 12 745.0 15 638.0 15 364.0 15 820.0 14 348.0
Należności krótkoterminowe 242.1 322.2 355.1 278.3 318.0 293.4 304.1 277.5 374.7 538.7 558.2 485.3 582.4 681.9 784.0 648.6 865.9 1 088.4 1 038.4 936.3 1 083.9 1 434.4 1 031.0 711.7 793.4 1 038.1 1 039.0 1 415.0 1 592.0 1 818.0 1 827.0 2 202.0 2 100.0 2 545.0 2 513.0 2 362.0 2 500.0 2 915.0 2 505.0 2 198.0
Dług krótkoterminowy 457.0 460.0 60.2 361.4 691.5 774.1 787.9 799.9 745.2 984.4 1 002.9 2 023.8 2 327.9 2 407.4 2 883.2 4 234.5 7 468.5 5 179.9 5 184.6 5 167.6 4 147.8 2 922.9 2 623.9 7 044.7 4 001.1 3 343.4 2 189.2 2 903.0 2 796.0 2 455.0 2 147.0 2 702.0 4 462.0 5 379.0 6 881.0 7 811.0 10 037.0 5 286.0 4 311.0 4 590.0
Zobowiązania krótkoterminowe 1 397.3 1 553.6 1 452.5 1 420.2 1 881.9 1 866.3 2 039.4 2 031.8 2 264.1 2 598.5 3 372.5 3 938.1 4 673.0 5 438.2 6 700.3 7 505.4 11 895.7 9 621.0 9 910.9 9 510.1 9 180.1 8 375.3 9 076.6 11 697.5 9 417.6 9 268.2 8 930.6 9 173.0 10 058.0 10 294.0 10 820.0 11 151.0 13 312.0 14 179.0 16 623.0 16 632.0 19 327.0 14 486.0 13 673.0 12 879.0
Rozliczenia międzyokresowe 234.5 234.7 447.9 168.0 353.6 302.5 433.6 216.2 476.4 378.7 590.5 173.3 468.1 679.7 1 109.4 359.1 952.1 793.1 1 283.7 520.7 1 145.0 1 174.0 1 832.2 511.5 776.4 983.2 3 449.0 2 796.0 3 641.0 3 771.0 4 642.0 3 448.0 3 959.0 3 648.0 6 204.0 5 068.0 5 445.0 4 968.0 1 879.0 1 824.0
Zobowiązania długoterminowe 23.4 20.9 27.1 27.4 26.1 26.0 35.8 78.7 182.0 167.4 208.7 206.2 226.8 195.4 472.1 446.7 1 636.7 4 622.4 4 314.1 4 274.8 4 175.4 3 957.3 3 724.5 6 003.6 7 626.1 6 968.1 6 272.2 6 476.0 6 114.0 5 266.0 4 578.0 3 969.0 3 523.0 4 358.0 3 961.0 5 504.0 7 026.0 10 049.0 9 970.0 9 079.0
Rezerwy z tytułu odroczonego podatku 0.0 0.0 0.0 0.0 0.0 0.0 0.0 43.6 84.3 135.5 159.3 152.2 157.8 134.5 339.4 312.9 271.2 177.7 209.8 131.5 2.4 2.4 52.5 2 401.1 2 656.5 2 091.7 1 642.3 1 630.0 1 482.0 1 018.0 829.0 896.0 923.0 983.0 757.0 1 095.0 982.0 923.0 1 178.0 795.0
Zobowiązania długoterminowe 23.4 20.9 27.1 27.4 26.1 26.0 35.8 78.7 182.0 167.4 208.7 206.2 226.8 195.4 472.1 446.7 1 636.7 4 622.4 4 314.1 4 274.8 4 175.4 3 957.3 3 724.5 6 003.6 7 626.1 6 968.1 6 272.2 6 476.0 6 114.0 5 266.0 4 578.0 3 969.0 3 523.0 4 358.0 3 961.0 5 504.0 7 026.0 10 049.0 9 970.0 9 079.0
Zobowiązania z tytułu leasingu 33.5 31.2 35.3 34.8 31.6 33.6 42.3 43.4 43.9 40.2 43.0 51.7 47.1 42.7 43.1 43.3 100.1 118.3 111.5 253.7 509.3 499.4 458.1 417.9 392.6 344.0 308.5 245.0 191.0 122.0 75.0 18.0 14.0 10.0 7.0 1 145.0 1 090.0 1 037.0 758.0 701.0
Zobowiązania ogółem 1 420.7 1 574.5 1 479.6 1 447.7 1 908.0 1 892.3 2 075.2 2 110.5 2 446.1 2 765.8 3 581.3 4 144.3 4 899.7 5 633.6 7 172.4 7 952.2 13 532.3 14 243.4 14 225.1 13 784.9 13 355.6 12 332.6 12 801.2 17 701.1 17 043.8 16 236.3 15 202.8 15 649.0 16 172.0 15 560.0 15 398.0 15 120.0 16 835.0 18 537.0 20 584.0 22 136.0 26 353.0 24 535.0 23 643.0 21 958.0
Kapitał (fundusz) podstawowy 538.9 1 601.6 1 738.8 1 738.8 1 740.7 1 745.5 1 748.2 1 807.3 1 893.3 1 896.3 1 957.9 1 968.6 2 048.5 2 101.0 2 164.6 2 180.9 2 195.2 2 580.4 2 580.4 2 880.1 2 880.1 2 880.1 2 880.1 2 880.1 2 880.1 2 880.1 2 880.1 2 880.0 2 880.0 2 880.0 2 880.0 2 880.0 2 880.0 2 880.0 2 880.0 2 880.0 3 038.0 3 038.0 3 038.0 3 038.0
Zyski zatrzymane 1 690.4 1 866.3 2 069.2 2 123.0 2 303.0 2 582.2 2 777.2 2 798.1 3 099.4 3 470.0 3 881.4 3 942.3 4 338.5 5 057.5 5 041.2 5 135.9 5 765.5 5 947.6 4 793.8 4 492.4 4 114.4 4 948.8 4 470.6 4 185.7 954.0 2 211.5 2 590.3 5 447.0 5 626.0 6 618.0 7 076.0 7 321.0 7 175.0 7 893.0 8 173.0 7 943.0 8 091.0 10 245.0 11 942.0 9 814.0
Kapitał własny 2 816.5 5 137.9 5 627.2 5 668.0 5 838.9 6 134.6 6 344.9 7 409.3 7 788.4 8 376.1 9 165.0 9 380.1 9 991.5 10 834.8 11 422.7 11 983.8 13 448.2 13 790.3 12 738.9 12 992.8 12 369.2 13 056.4 12 500.9 17 430.1 15 122.6 15 570.2 14 854.7 14 904.0 15 125.0 16 249.0 16 177.0 16 357.0 15 137.0 15 995.0 15 759.0 16 880.0 18 137.0 19 791.0 19 975.0 18 643.0
Udziały mniejszościowe 56.0 59.2 60.1 63.6 68.5 74.1 72.8 463.8 482.8 525.8 609.6 686.4 755.1 832.9 947.0 1 299.6 2 177.2 2 215.5 2 250.7 2 334.1 2 433.2 2 424.7 2 325.8 2 248.9 2 475.3 2 922.5 2 939.4 2 760.0 3 128.0 3 674.0 3 807.0 3 515.0 2 763.0 2 827.0 2 812.0 2 923.0 3 446.0 3 704.0 3 798.0 3 758.0
Pasywa 4 237.2 6 712.3 7 106.8 7 115.6 7 746.9 8 026.9 8 420.1 9 519.8 10 234.5 11 141.9 12 746.2 13 524.4 14 891.3 16 468.4 18 595.1 19 936.0 26 980.5 28 033.7 26 963.9 26 777.8 25 724.8 25 389.0 25 302.1 35 131.2 32 166.4 31 806.5 30 057.5 30 553.0 31 297.0 31 809.0 31 575.0 31 477.0 31 972.0 34 532.0 36 343.0 39 016.0 44 490.0 44 326.0 43 621.0 40 601.0
Inwestycje 251.0 385.2 535.7 888.8 1 216.9 1 778.4 1 832.5 2 629.7 2 878.4 3 063.2 3 199.5 4 435.1 4 263.3 4 422.2 5 017.8 6 356.5 6 170.4 6 394.8 6 174.4 6 561.8 5 386.5 4 864.1 3 815.2 11 520.3 11 715.5 9 865.6 7 909.7 8 223.0 7 819.0 6 773.0 5 259.0 1 219.0 1 171.0 1 120.0 945.0 995.0 1 244.0 1 271.0 5 990.0 5 316.0
Dług 479.5 480.1 83.8 385.7 712.9 795.6 817.5 829.3 774.8 1 010.5 1 032.0 2 058.1 2 386.0 2 458.6 2 923.3 4 275.2 8 641.4 9 429.2 9 190.7 9 222.4 8 233.2 6 793.2 6 257.5 10 602.6 8 928.9 8 178.8 6 766.5 7 697.0 7 327.0 6 617.0 5 790.0 5 671.0 6 966.0 8 399.0 9 762.0 11 854.0 15 956.0 14 217.0 12 681.0 12 445.0
Środki pieniężne i inne aktywa pieniężne 1 398.8 3 268.7 3 616.0 2 660.1 2 841.4 1 873.7 2 846.3 2 832.8 2 966.8 3 174.3 4 057.4 3 071.7 4 414.0 4 572.1 4 320.8 4 053.3 5 326.5 5 792.1 6 063.3 5 604.9 6 651.7 6 019.3 7 889.7 11 289.0 9 852.0 9 984.8 10 860.3 10 125.0 11 594.0 11 927.0 13 522.0 12 497.0 12 249.0 11 571.0 13 372.0 12 745.0 15 638.0 15 364.0 15 820.0 14 348.0
Dług netto (919.3) (2 788.7) (3 532.2) (2 274.4) (2 128.4) (1 078.1) (2 028.8) (2 003.5) (2 192.0) (2 163.8) (3 025.4) (1 013.6) (2 028.0) (2 113.5) (1 397.5) 222.0 3 314.9 3 637.1 3 127.4 3 617.5 1 581.5 774.0 (1 632.2) (686.5) (923.1) (1 806.0) (4 093.9) (2 428.0) (4 267.0) (5 310.0) (7 732.0) (6 826.0) (5 283.0) (3 172.0) (3 610.0) (891.0) 318.0 (1 147.0) (3 139.0) (1 903.0)
Ticker 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.T 6058.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