Rachunek Zysków i Strat
| index | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 | 17 | 18 | 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2024 |
| Przychód (mln) | 40,951 | 71,777 | 63,766 | 63,152 | 43,627 | 58,500 | 52,402 | 52,631 | 67,853 | 90,545 | 82,699 | 67,583 | 65,412 | 85,260 | 64,771 | 61,693 | 69,361 | 80,974 | 73,381 | 83,167 |
| Przychód Δ r/r | 0.0% | 75.3% | -11.2% | -1.0% | -30.9% | 34.1% | -10.4% | 0.4% | 28.9% | 33.4% | -8.7% | -18.3% | -3.2% | 30.3% | -24.0% | -4.8% | 12.4% | 16.7% | -9.4% | 13.3% |
| Marża brutto | 97.7% | 98.7% | 97.9% | 96.6% | 95.5% | 97.6% | 96.9% | 96.4% | 97.2% | 97.9% | 98.4% | 98.1% | 97.4% | 97.3% | 96.6% | 96.9% | 96.7% | 96.6% | 94.8% | 100.0% |
| EBIT (mln) | 5,388 | 26,544 | 17,998 | 14,073 | -896 | 10,516 | 3,089 | 3,363 | 15,252 | 30,248 | 25,071 | 12,643 | 9,497 | 17,446 | -391 | -823 | 9,232 | 9,881 | 3,159 | 11,739 |
| EBIT Δ r/r | 0.0% | 392.7% | -32.2% | -21.8% | -106.4% | -1273.7% | -70.6% | 8.9% | 353.5% | 98.3% | -17.1% | -49.6% | -24.9% | 83.7% | -102.2% | 110.5% | -1221.7% | 7.0% | -68.0% | 271.6% |
| EBIT (%) | 13.2% | 37.0% | 28.2% | 22.3% | -2.1% | 18.0% | 5.9% | 6.4% | 22.5% | 33.4% | 30.3% | 18.7% | 14.5% | 20.5% | -0.6% | -1.3% | 13.3% | 12.2% | 4.3% | 14.1% |
| Koszty finansowe (mln) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA (mln) | 5,446 | 27,694 | 19,055 | 18,409 | 1,019 | 15,705 | 8,666 | 8,789 | 17,115 | 30,904 | 26,402 | 11,718 | 9,003 | 8,631 | 1,410 | 2,126 | 12,046 | 7,069 | 4,444 | 17,319 |
| EBITDA(%) | 13.3% | 38.6% | 29.9% | 29.2% | 2.3% | 26.8% | 16.5% | 16.7% | 25.2% | 34.1% | 31.9% | 17.3% | 13.8% | 10.1% | 2.2% | 3.4% | 17.4% | 8.7% | 6.1% | 20.8% |
| Podatek (mln) | 112 | 4,079 | 7,844 | 6,502 | -18 | 4,618 | 34 | 2,214 | 6,515 | 11,909 | 10,141 | 5,434 | 4,193 | 6,233 | 375 | 287 | 2,764 | 4,124 | 3,390 | 5,444 |
| Zysk Netto (mln) | 6,001 | 22,085 | 10,669 | 9,025 | 2,482 | 7,160 | 4,318 | 2,545 | 11,273 | 23,243 | 18,499 | 12,423 | 11,990 | 25,397 | 1,079 | 2,763 | 9,094 | 13,150 | 1,953 | 11,048 |
| Zysk netto Δ r/r | 0.0% | 268.0% | -51.7% | -15.4% | -72.5% | 188.5% | -39.7% | -41.1% | 342.9% | 106.2% | -20.4% | -32.8% | -3.5% | 111.8% | -95.8% | 156.1% | 229.1% | 44.6% | -85.1% | 465.7% |
| Zysk netto (%) | 14.7% | 30.8% | 16.7% | 14.3% | 5.7% | 12.2% | 8.2% | 4.8% | 16.6% | 25.7% | 22.4% | 18.4% | 18.3% | 29.8% | 1.7% | 4.5% | 13.1% | 16.2% | 2.7% | 13.3% |
| EPS | 21.33 | 79.05 | 39.65 | 34.0 | 9.35 | 26.33 | 15.5 | 9.45 | 42.74 | 87.68 | 69.51 | 46.92 | 45.73 | 97.27 | 4.18 | 11.04 | 36.62 | 52.93 | 7.85 | 44.08 |
| EPS (rozwodnione) | 21.26 | 78.98 | 39.65 | 34.0 | 9.35 | 26.33 | 15.5 | 9.45 | 42.66 | 87.21 | 69.33 | 46.87 | 45.72 | 97.18 | 4.18 | 11.04 | 36.62 | 52.79 | 7.84 | 43.92 |
| Ilośc akcji (mln) | 281 | 279 | 269 | 265 | 265 | 272 | 279 | 269 | 264 | 265 | 266 | 265 | 262 | 261 | 258 | 250 | 248 | 248 | 249 | 251 |
| Ważona ilośc akcji (mln) | 282 | 280 | 269 | 265 | 265 | 272 | 279 | 269 | 264 | 267 | 267 | 265 | 262 | 261 | 258 | 250 | 248 | 249 | 249 | 251 |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |