Bilans
dane w mln
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 44 448.537 | 40 421.979 | 36 230.852 | 36 385.033 | 34 847.933 | 34 941.203 | 38 557.236 | 43 241.565 | 42 327.523 | 44 809.143 | 47 990.565 | 46 241.403 | 46 666.045 | 50 822.875 | 55 581.709 | 62 863.875 | 72 368.514 | 74 406.504 |
| Aktywa trwałe (mln) | 23 086.505 | 20 679.399 | 17 515.597 | 16 002.189 | 15 244.847 | 16 035.402 | 17 353.455 | 19 711.692 | 18 124.696 | 18 830.703 | 20 017.095 | 19 458.342 | 18 918.308 | 21 350.562 | 22 807.033 | 26 075.983 | 31 613.312 | 30 614.777 |
| Rzeczowe aktywa trwałe netto | 13 920.956 | 13 224.785 | 10 437.169 | 9 592.58 | 9 130.077 | 9 255.295 | 9 332.285 | 9 819.415 | 9 864.286 | 9 900.716 | 10 359.092 | 10 620.123 | 10 747.538 | 10 878.217 | 11 750.219 | 14 839.265 | 16 851.896 | 18 721.667 |
| Wartość firmy | 747.451 | 660.878 | 496.277 | 317.893 | 20.788 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 70.917 | 148.123 | 137.041 | 116.193 | 70.978 | 38.278 | 9.75 | 0.0 |
| Wartości niematerialne i prawne | 1 871.289 | 1 556.542 | 1 352.033 | 1 099.811 | 1 230.963 | 1 360.361 | 1 361.779 | 1 245.072 | 1 078.368 | 871.971 | 718.595 | 638.046 | 903.987 | 919.119 | 882.867 | 829.793 | 748.714 | 698.468 |
| Wartość firmy i wartości niematerialne i prawne | 2 618.74 | 2 217.42 | 1 848.31 | 1 417.704 | 1 251.751 | 1 360.361 | 1 361.779 | 1 245.072 | 1 078.368 | 871.971 | 789.512 | 786.169 | 1 041.028 | 1 035.312 | 953.845 | 868.071 | 758.464 | 698.468 |
| Należności netto | 10 054.284 | 6 879.24 | 8 044.652 | 8 367.917 | 8 427.54 | 7 622.622 | 8 776.862 | 10 007.524 | 9 111.852 | 9 940.723 | 11 123.042 | 10 611.0 | 9 837.0 | 10 407.0 | 12 629.0 | 13 528.0 | 14 886.645 | 14 785.507 |
| Inwestycje długoterminowe | 4 424.837 | 3 940.788 | 4 164.856 | 3 756.585 | 3 582.223 | 3 951.83 | 4 701.254 | 6 415.57 | 5 343.771 | 6 533.121 | 7 574.129 | 7 581.0 | 6 622.0 | 9 189.0 | 9 869.0 | 10 119.0 | 12 574.24 | 9 320.227 |
| Aktywa obrotowe | 21 362.032 | 19 742.58 | 18 715.255 | 20 382.844 | 19 603.086 | 18 905.801 | 21 203.781 | 23 529.873 | 24 202.827 | 25 978.439 | 27 973.47 | 26 783.058 | 27 747.735 | 29 472.311 | 32 774.674 | 36 787.888 | 40 755.202 | 43 791.727 |
| Środki pieniężne i Inwestycje | 3 664.225 | 4 140.078 | 3 500.047 | 4 599.837 | 3 547.049 | 3 738.86 | 4 055.013 | 4 599.608 | 5 641.423 | 5 675.196 | 5 691.771 | 5 610.668 | 6 822.817 | 8 065.868 | 7 206.085 | 7 409.556 | 7 856.93 | 10 118.369 |
| Zapasy | 6 974.327 | 7 877.805 | 6 511.637 | 6 725.5 | 6 974.083 | 6 723.642 | 7 523.898 | 8 182.72 | 8 120.908 | 7 885.116 | 9 023.537 | 9 756.932 | 10 408.712 | 10 122.724 | 11 672.016 | 15 050.686 | 16 983.794 | 17 617.168 |
| Inwestycje krótkoterminowe | 95.685 | 36.737 | 16.468 | 5.737 | 3.819 | 3.82 | 3.821 | 3.464 | 3.456 | (436.029) | (116.569) | (1 086.873) | (878.137) | (869.953) | (788.587) | (796.349) | (260.682) | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 3 568.54 | 4 103.341 | 3 483.579 | 4 594.1 | 3 543.23 | 3 735.04 | 4 051.192 | 4 596.144 | 5 637.967 | 5 675.196 | 5 691.771 | 5 610.668 | 6 822.817 | 8 065.868 | 7 206.085 | 7 409.556 | 7 856.93 | 10 118.369 |
| Należności krótkoterminowe | 4 144.31 | 2 297.319 | 3 299.27 | 3 700.065 | 3 446.369 | 2 846.558 | 3 405.512 | 3 927.501 | 3 538.002 | 4 243.481 | 5 130.98 | 4 121.711 | 3 706.806 | 3 528.07 | 4 785.59 | 5 104.203 | 5 549.266 | 4 225.157 |
| Dług krótkoterminowy | 5 436.989 | 12 257.029 | 6 523.538 | 8 388.652 | 11 180.74 | 7 470.56 | 9 608.86 | 8 254.2 | 7 908.088 | 7 446.644 | 6 874.459 | 8 764.826 | 7 239.46 | 7 879.828 | 7 844.751 | 10 294.251 | 9 248.876 | 10 264.407 |
| Zobowiązania krótkoterminowe | 11 693.7 | 16 570.921 | 11 607.33 | 14 424.217 | 16 901.838 | 12 355.067 | 15 378.874 | 15 196.845 | 14 507.087 | 16 099.239 | 15 606.745 | 16 497.502 | 14 268.55 | 15 391.881 | 17 443.269 | 20 384.717 | 20 908.915 | 20 305.685 |
| Rozliczenia międzyokresowe | 715.744 | 834.954 | 552.903 | 983.779 | 914.064 | 719.726 | 907.713 | 1 200.965 | 1 283.769 | 1 734.633 | 1 709.509 | 1 569.213 | 1 340.862 | 1 433.829 | 2 391.806 | 2 291.7 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 12 146.637 | 9 108.5 | 11 504.263 | 7 878.028 | 4 201.661 | 8 195.104 | 6 223.873 | 10 853.738 | 9 558.206 | 8 773.623 | 8 818.472 | 5 715.206 | 8 107.689 | 9 771.497 | 9 024.667 | 9 168.641 | 10 877.084 | 9 444.927 |
| Rezerwy z tytułu odroczonego podatku | 1 303.79 | 902.985 | 721.477 | 770.3 | 576.99 | 645.506 | 1 013.296 | 1 318.55 | 879.965 | 840.335 | 1 398.945 | 664.291 | 503.037 | 1 250.686 | 1 560.435 | 1 577.004 | 2 392.856 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 114.797 | 128.196 | 157.188 | 436.206 | 965.444 | 812.803 | 811.465 | 829.355 | 673.34 | 625.358 | 611.877 | 518.444 | 469.495 | 396.725 | 2587.294 | 3623.859 | 4410.181 |
| Zobowiązania ogółem | 23 840.337 | 25 679.421 | 23 111.593 | 22 302.245 | 21 103.499 | 20 550.171 | 21 602.747 | 26 050.583 | 24 065.293 | 24 872.862 | 24 425.217 | 22 212.708 | 22 376.239 | 25 163.378 | 26 467.936 | 29 553.358 | 31 786.005 | 29 750.612 |
| Kapitał własny | 20 501.433 | 14 597.221 | 12 966.442 | 13 926.433 | 13 581.903 | 14 225.862 | 16 772.201 | 16 946.576 | 17 956.302 | 19 503.466 | 23 565.348 | 24 028.695 | 24 289.806 | 25 659.497 | 29 113.773 | 33 310.517 | 40 582.509 | 44 655.889 |
| Udziały mniejszościowe | 106.767 | 145.337 | 152.817 | 156.355 | 162.531 | 165.17 | 182.288 | 244.406 | 305.928 | 432.815 | 641.222 | 696.274 | 736.928 | 740.128 | 773.79 | 802.923 | 816.393 | 873.538 |
| Pasywa | 44 448.537 | 40 421.979 | 36 230.852 | 36 385.033 | 34 847.933 | 34 941.203 | 38 557.236 | 43 241.565 | 42 327.523 | 44 809.143 | 47 990.565 | 46 241.403 | 46 666.045 | 50 822.875 | 55 581.709 | 62 863.875 | 72 368.514 | nan |
| Inwestycje | 4 520.522 | 3 977.525 | 4 181.324 | 3 762.322 | 3 586.042 | 3 955.65 | 4 705.075 | 6 419.034 | 5 347.227 | 6 097.092 | 7 457.56 | 6 494.127 | 5 743.863 | 8 319.047 | 9 080.413 | 9 322.651 | 12 313.558 | 9 320.227 |
| Dług (mln) | 14 051.311 | 17 820.806 | 14 647.697 | 13 112.823 | 12 568.71 | 12 649.965 | 12 557.492 | 15 422.046 | 14 042.303 | 12 786.468 | 11 616.318 | 11 160.803 | 11 865.429 | 13 044.596 | 12 413.121 | 15 768.382 | 14 882.404 | 14 620.808 |
| Środki pieniężne i inne aktywa pieniężne | 3 568.54 | 4 103.341 | 3 483.579 | 4 594.1 | 3 543.23 | 3 735.04 | 4 051.192 | 4 596.144 | 5 637.967 | 5 675.196 | 5 691.771 | 5 610.668 | 6 822.817 | 8 065.868 | 7 206.085 | 7 409.556 | 7 856.93 | 10 118.369 |
| Dług netto | 10 482.771 | 13 717.465 | 11 164.118 | 8 518.723 | 9 025.48 | 8 914.925 | 8 506.3 | 10 825.902 | 8 404.336 | 7 111.272 | 5 924.547 | 5 550.135 | 5 042.612 | 4 978.728 | 5 207.036 | 8 358.826 | 7 025.474 | 4 502.439 |
| Ticker | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T | 7715.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |