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) | 37 816.061 | 30 560.262 | 28 686.565 | 28 330.45 | 26 238.36 | 22 828.213 | 23 582.921 | 27 107.024 | 26 080.043 | 27 892.971 | 30 906.299 | 29 308.38 | 31 893.59 | 35 463.476 | 45 372.254 | 50 368.989 | 53 389.812 |
| Aktywa trwałe (mln) | 18 348.021 | 14 645.569 | 13 027.214 | 13 259.755 | 12 531.25 | 11 557.756 | 11 321.78 | 13 077.693 | 12 481.253 | 12 488.623 | 12 607.417 | 11 679.405 | 12 939.323 | 14 818.294 | 15 144.294 | 17 674.191 | 21 277.472 |
| Rzeczowe aktywa trwałe netto | 12 897.165 | 11 456.651 | 10 215.36 | 10 761.262 | 10 229.014 | 9 244.978 | 9 103.628 | 9 627.48 | 10 009.891 | 9 970.918 | 9 751.482 | 9 873.752 | 11 382.088 | 13 157.361 | 13 601.778 | 15 813.061 | 18 533.73 |
| Wartość firmy | 107.575 | 82.025 | 56.475 | 28.237 | 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 | 302.346 | 225.667 | 165.749 | 135.687 | 106.441 | 92.492 | 77.086 | 117.458 | 127.369 | 99.862 | 121.015 | 147.978 | 132.331 | 125.542 | 244.923 | 229.498 | 993.3 |
| Wartość firmy i wartości niematerialne i prawne | 409.921 | 307.692 | 222.224 | 163.924 | 106.441 | 92.492 | 77.086 | 117.458 | 127.369 | 99.862 | 121.015 | 147.978 | 132.331 | 125.542 | 244.923 | 229.498 | 993.301 |
| Należności netto | 9 352.588 | 6 568.281 | 7 514.667 | 4 426.429 | 4 537.545 | 3 973.976 | 3 996.407 | 5 517.275 | 5 081.61 | 5 302.481 | 5 571.628 | 4 008.785 | 4 438.009 | 5 120.304 | 7 933.832 | 6 148.891 | 7 331.253 |
| Inwestycje długoterminowe | 2 986.439 | 1 902.728 | 1 793.998 | 1 347.795 | 1 199.46 | 1 322.657 | 1 802.946 | 2 886.769 | 2 000.167 | 2 172.176 | 0.0 | 1 534.0 | 1 211.0 | 1 300.0 | 1 096.0 | 1 318.0 | 65.042 |
| Aktywa obrotowe | 19 468.04 | 15 914.693 | 15 659.351 | 15 070.695 | 13 707.11 | 11 270.452 | 12 261.134 | 14 029.326 | 13 598.784 | 15 404.342 | 18 298.875 | 17 628.972 | 18 954.261 | 20 645.175 | 30 227.953 | 32 694.792 | 32 112.34 |
| Środki pieniężne i Inwestycje | 5 137.693 | 5 999.239 | 4 072.37 | 6 741.626 | 5 297.85 | 3 805.78 | 4 890.952 | 4 727.294 | 4 305.9 | 5 729.669 | 7 188.866 | 8 318.859 | 9 259.338 | 9 471.217 | 13 583.533 | 17 230.607 | 12 981.469 |
| Zapasy | 4 091.135 | 2 629.713 | 3 410.682 | 3 077.919 | 3 148.267 | 2 874.433 | 2 800.136 | 2 982.785 | 3 296.846 | 3 439.172 | 3 466.484 | 3 675.058 | 3 579.235 | 4 193.931 | 6 388.55 | 6 547.758 | 7 437.421 |
| Inwestycje krótkoterminowe | (375.396) | (455.507) | (351.329) | (45.042) | (44.973) | (59.57) | (175.166) | (878.173) | (833.974) | (851.525) | 0.0 | (1 056.029) | (991.758) | (1 052.1) | 10.0 | (1 259.79) | 186.925 |
| Środki pieniężne i inne aktywa pieniężne | 5 137.693 | 5 999.239 | 4 072.37 | 6 741.626 | 5 297.85 | 3 805.78 | 4 890.952 | 4 727.294 | 4 305.9 | 5 729.669 | 7 188.866 | 8 318.859 | 9 259.338 | 9 471.217 | 13 573.533 | 17 230.607 | 12 981.469 |
| Należności krótkoterminowe | 4 936.639 | 3 163.501 | 4 191.644 | 1 887.456 | 1 560.037 | 1 279.874 | 1 521.447 | 1 584.411 | 1 670.044 | 1 868.979 | 1 675.748 | 1 284.159 | 1 484.585 | 1 684.659 | 2 377.829 | 2 220.414 | 2 240.012 |
| Dług krótkoterminowy | 5 064.832 | 6 801.176 | 5 586.604 | 6 759.487 | 6 634.669 | 6 022.453 | 5 414.232 | 4 725.864 | 3 740.069 | 3 826.474 | 2 689.952 | 2 942.559 | 3 030.282 | 3 390.276 | 3 254.679 | 3 438.73 | 4 105.701 |
| Zobowiązania krótkoterminowe | 12 454.941 | 12 057.191 | 11 451.465 | 10 335.621 | 9 736.494 | 8 833.836 | 8 612.036 | 8 596.41 | 7 565.55 | 7 533.216 | 6 863.093 | 6 082.017 | 6 696.879 | 7 244.386 | 10 675.263 | 10 428.839 | 10 443.263 |
| Rozliczenia międzyokresowe | 446.375 | 346.353 | 143.905 | 416.364 | 383.129 | 229.915 | 351.015 | 575.316 | 650.693 | 603.858 | 0.0 | 632.914 | 787.116 | 711.735 | 2 686.906 | 2 651.833 | 0.0 |
| Zobowiązania długoterminowe | 1 613.222 | 868.246 | 1 326.889 | 1 258.605 | 1 495.106 | 1 742.154 | 1 488.833 | 1 725.421 | 1 322.9 | 1 877.057 | 1 857.925 | 938.25 | 1 842.487 | 2 563.549 | 2 703.628 | 2 926.168 | 3 270.046 |
| Rezerwy z tytułu odroczonego podatku | 308.493 | 63.426 | 96.49 | 241.303 | 173.214 | 154.354 | 239.492 | 512.788 | 291.803 | 593.195 | 575.771 | 42.561 | 0.0 | 373.818 | 478.651 | 19.957 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 1076.634 | 220.064 | 245.254 | 629.809 | 936.384 | 832.698 | 371.614 | 116.177 | 479.129 | 265.151 | 51.677 | 1468.524 | 2542.071 | 2402.92 | 2449.327 | 2681.048 |
| Zobowiązania ogółem | 14 068.163 | 12 925.437 | 12 778.354 | 11 594.226 | 11 231.6 | 10 575.99 | 10 100.869 | 10 321.831 | 8 888.45 | 9 410.273 | 8 721.018 | 7 020.267 | 8 539.366 | 9 807.935 | 13 378.891 | 13 355.007 | 13 713.309 |
| Kapitał własny | 23 721.037 | 17 608.903 | 15 888.892 | 16 716.276 | 14 987.083 | 12 233.092 | 13 466.106 | 16 768.928 | 17 176.458 | 18 348.065 | 22 185.281 | 22 288.113 | 23 354.224 | 25 655.541 | 31 993.363 | 37 013.982 | 39 676.501 |
| Udziały mniejszościowe | 26.861 | 25.922 | 19.319 | 19.948 | 19.677 | 19.131 | 15.946 | 16.265 | 15.135 | 134.633 | 112.482 | 119.495 | 116.717 | 127.884 | 126.23 | 122.731 | 142.855 |
| Pasywa | 37 816.061 | 30 560.262 | 28 686.565 | 28 330.45 | 26 238.36 | 22 828.213 | 23 582.921 | 27 107.024 | 26 080.043 | 27 892.971 | 30 906.299 | 29 308.38 | 31 893.59 | 35 463.476 | 45 372.254 | 50 368.989 | nan |
| Inwestycje | 2 611.043 | 1 447.221 | 1 442.669 | 1 302.753 | 1 154.487 | 1 263.087 | 1 627.78 | 2 008.596 | 1 166.193 | 1 320.651 | 1 540.759 | 477.971 | 219.242 | 247.9 | 57.116 | 58.21 | 65.042 |
| Dług (mln) | 5 814.156 | 7 303.657 | 6 641.062 | 7 544.094 | 7 706.079 | 7 368.884 | 6 357.418 | 5 581.704 | 4 548.857 | 4 876.431 | 3 676.679 | 3 513.887 | 4 442.074 | 5 501.611 | 5 599.78 | 6 000.187 | 6 302.239 |
| Środki pieniężne i inne aktywa pieniężne | 5 137.693 | 5 999.239 | 4 072.37 | 6 741.626 | 5 297.85 | 3 805.78 | 4 890.952 | 4 727.294 | 4 305.9 | 5 729.669 | 7 188.866 | 8 318.859 | 9 259.338 | 9 471.217 | 13 573.533 | 17 230.607 | 12 981.469 |
| Dług netto | 676.463 | 1 304.418 | 2 568.692 | 802.468 | 2 408.229 | 3 563.104 | 1 466.466 | 854.41 | 242.957 | (853.238) | (3 512.187) | (4 804.972) | (4 817.264) | (3 969.606) | (7 973.753) | (11 230.42) | (6 679.23) |
| Ticker | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T | 6941.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |