Wall Street Experts

Intellex Co., Ltd.

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 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
Kwartał 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 Q2 Q3 Q4
Aktywa 19 187.2 21 368.5 24 426.4 27 165.1 27 359.9 29 408.6 30 651.4 32 033.0 33 740.4 34 373.8 36 344.1 35 710.5 34 073.2 32 805.2 32 184.4 32 004.6 33 715.9 35 191.8 36 772.0 36 756.5 37 901.5 39 173.9 40 570.7 38 596.7 37 079.0 33 785.1 34 225.9 36 296.3 36 168.8 38 276.4 39 668.1 40 932.5 43 295.1 45 112.4 46 483.5 45 630.0 41 313.1 39 457.2 39 579.2 40 760.4
Aktywa trwałe 4 491.8 4 827.1 5 582.4 5 738.5 5 726.5 6 105.6 6 213.7 7 239.6 7 367.4 7 448.0 6 715.0 7 012.5 6 707.2 6 950.7 7 318.8 8 042.2 9 530.1 10 246.7 11 076.6 11 654.5 11 957.3 12 512.1 12 746.5 10 269.6 10 291.3 10 670.9 11 690.7 15 736.7 16 325.2 14 343.4 15 309.7 15 831.3 16 179.7 14 566.1 14 313.3 13 996.7 12 211.9 12 482.8 12 502.9 14 258.8
Rzeczowe aktywa trwałe netto 3 383.1 3 643.3 4 358.7 4 482.7 4 450.1 4 713.5 4 739.1 5 751.0 5 941.8 5 953.0 5 193.3 5 445.4 5 599.6 5 874.2 6 219.9 6 795.5 8 095.7 8 677.1 9 619.2 10 205.9 10 500.5 10 992.4 11 232.8 8 711.5 8 704.3 8 892.7 9 862.1 13 667.1 14 263.3 12 627.5 13 530.0 13 848.6 14 087.2 12 373.1 12 102.4 11 693.0 9 721.5 10 074.5 9 904.7 12 098.6
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 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 0.0 0.0 0.0 0.0 0.0 0.0
Wartości niematerialne i prawne 471.3 474.1 473.7 474.5 474.1 473.7 473.8 474.3 476.7 482.7 490.1 488.8 487.6 486.4 488.6 486.9 485.5 532.9 507.6 516.8 523.9 524.1 531.4 518.6 515.5 511.8 509.6 515.9 522.9 547.4 568.8 555.5 563.2 564.3 573.3 575.7 568.5 562.3 556.1 89.7
Wartość firmy i wartości niematerialne i prawne 471.3 474.1 473.7 474.5 474.1 473.7 473.8 474.3 476.7 482.7 490.1 488.8 487.6 486.4 488.6 486.9 485.5 532.9 507.6 516.8 523.9 524.1 531.4 518.6 515.5 511.8 509.6 515.9 522.9 547.4 568.8 555.5 563.2 564.3 573.3 575.7 568.5 562.3 556.1 89.7
Należności netto 328.1 372.4 423.7 771.3 712.9 535.1 508.6 590.1 695.9 647.3 579.7 536.3 357.6 627.8 569.3 536.5 361.9 431.5 449.8 457.2 501.7 477.5 426.9 261.0 339.1 419.6 413.8 528.3 541.9 703.0 631.8 623.2 661.2 721.0 589.0 418.0 496.1 715.4 297.3 399.7
Inwestycje długoterminowe 153.8 195.8 194.5 206.1 209.2 292.8 330.8 319.4 219.8 237.2 245.0 245.6 253.0 206.8 610.0 759.0 410.7 462.8 363.8 122.9 105.9 125.4 212.9 167.2 158.9 264.2 350.2 338.1 1 420.0 1 025.0 1 106.0 1 255.0 588.3 608.0 641.1 1 541.0 1 647.0 723.2 865.5 1 904.0
Aktywa obrotowe 14 695.4 16 541.5 18 844.0 21 426.6 21 633.4 23 303.1 24 437.7 24 793.3 26 372.9 26 925.8 29 629.1 28 698.0 27 366.0 25 854.5 24 865.6 23 962.4 24 185.8 24 945.1 25 695.5 25 102.0 25 944.1 26 661.9 27 824.2 28 327.2 26 787.7 23 114.1 22 535.2 20 559.6 19 843.6 23 933.0 24 358.4 25 101.3 27 115.4 30 546.3 32 170.2 31 633.3 29 101.3 26 974.3 27 076.3 26 452.0
Środki pieniężne i Inwestycje 2 689.1 2 280.6 2 984.6 3 035.3 3 383.4 4 689.9 4 161.1 4 755.4 4 194.5 4 624.6 4 997.6 5 208.9 4 865.4 5 760.5 4 594.8 5 846.8 4 273.4 4 374.8 3 621.1 5 600.4 4 675.2 3 649.3 4 203.4 4 947.2 4 845.6 5 739.3 5 637.1 6 215.0 4 515.4 4 034.8 2 513.5 4 428.7 3 760.7 4 274.2 4 330.2 4 965.8 4 161.3 5 805.9 3 579.5 4 980.4
Zapasy 11 584.0 13 752.6 15 184.2 17 346.6 17 371.2 17 912.6 19 605.2 19 302.7 21 262.8 21 452.5 23 779.4 22 646.5 22 001.8 19 339.4 19 486.3 17 333.2 19 274.8 19 823.2 20 867.5 18 648.3 20 487.3 22 146.1 22 791.3 22 918.8 21 434.4 16 797.1 16 298.2 13 642.9 14 587.0 19 022.4 20 878.4 19 769.7 22 320.7 25 152.0 26 466.4 25 751.1 23 962.4 20 174.3 22 296.0 20 308.9
Inwestycje krótkoterminowe 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 (367.8) (397.1) 0.0 0.0 0.0 100.2 100.1 100.0 0.0 0.0 0.0 0.0 0.0 232.9 (999.0) (609.3) (677.1) (694.3) 0.0 228.4 0.0 (857.4) (920.4) 234.4 0.0 290.4
Środki pieniężne i inne aktywa pieniężne 2 689.1 2 280.6 2 984.6 3 035.3 3 383.4 4 689.9 4 161.1 4 755.4 4 194.5 4 624.6 4 997.6 5 208.9 4 865.4 5 760.5 4 594.8 5 846.8 4 273.4 4 374.8 3 621.1 5 500.2 4 575.1 3 549.2 4 203.4 4 947.2 4 845.6 5 739.3 5 637.1 6 215.0 4 515.4 4 034.8 2 513.5 4 428.7 3 760.7 4 274.2 4 330.2 4 965.8 4 161.3 5 805.9 3 579.5 4 690.0
Należności krótkoterminowe 526.1 584.1 585.4 484.8 435.1 438.3 475.0 493.6 432.2 530.9 527.3 546.9 454.6 487.6 463.6 463.6 401.2 533.5 856.7 477.7 783.8 724.9 664.1 605.5 413.9 416.9 633.6 548.5 485.8 628.7 492.2 530.6 834.6 853.4 677.9 676.6 448.6 488.6 511.0 619.7
Dług krótkoterminowy 7 663.8 8 189.0 10 119.5 11 532.3 12 232.7 12 557.6 13 270.8 11 581.1 14 466.2 12 828.7 15 059.2 15 200.9 13 756.1 11 080.9 12 718.2 10 587.4 11 661.1 12 276.0 13 252.8 13 177.3 14 796.5 17 013.5 17 596.2 15 249.5 12 059.2 9 683.8 11 914.5 12 219.4 13 364.4 13 473.6 15 507.5 16 799.8 19 384.6 19 870.0 21 713.8 21 169.3 18 165.9 15 893.7 14 605.2 13 745.4
Zobowiązania krótkoterminowe 8 682.0 9 334.9 11 268.8 12 812.2 13 404.4 14 019.9 14 609.8 13 312.4 15 634.6 14 142.1 16 423.0 17 050.1 14 868.3 12 640.3 13 946.3 12 332.4 12 815.0 13 673.9 14 903.1 14 863.4 16 860.1 19 296.4 19 999.8 17 698.2 14 147.0 12 338.4 14 479.8 15 610.9 15 230.2 15 578.9 16 929.6 18 775.4 21 239.8 21 978.9 23 597.7 23 371.0 19 903.3 18 157.0 16 610.8 16 353.6
Rozliczenia międzyokresowe 123.4 155.9 163.5 249.9 292.1 507.1 510.3 635.1 205.8 275.3 399.9 652.5 247.5 395.1 262.6 417.2 201.1 239.3 266.0 373.1 205.4 269.3 281.5 230.2 232.4 385.5 303.1 955.2 211.0 296.6 229.0 508.1 291.6 304.2 315.8 371.9 332.2 351.6 211.9 (1.2)
Zobowiązania długoterminowe 2 668.9 4 094.7 5 101.1 6 186.1 5 588.7 6 668.3 7 495.4 9 835.7 9 352.4 11 350.9 10 869.4 9 140.5 9 730.7 10 383.6 8 529.8 9 534.0 10 883.5 11 414.8 11 838.1 11 229.7 10 812.4 9 515.1 10 024.9 10 262.8 12 487.5 10 663.0 9 016.9 9 099.0 9 402.1 11 007.8 11 178.9 10 178.2 10 265.5 11 254.9 11 168.2 10 484.5 9 756.6 9 516.2 11 464.9 12 484.6
Rezerwy z tytułu odroczonego podatku 0.0 0.0 0.0 0.0 1.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 10.0 20.8 7.3 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 9.5 0.0 0.0 0.0 2.4 (211.3) (175.6) (210.6) 18.3 (250.8) (238.6) (2 005.6) 49.6
Zobowiązania długoterminowe 2 668.9 4 094.7 5 101.1 6 186.1 5 588.7 6 668.3 7 495.4 9 835.7 9 352.4 11 350.9 10 869.4 9 140.5 9 730.7 10 383.6 8 529.8 9 534.0 10 883.5 11 414.8 11 838.1 11 229.7 10 812.4 9 515.1 10 024.9 10 262.8 12 487.5 10 663.0 9 016.9 9 099.0 9 402.1 11 007.8 11 178.9 10 178.2 10 265.5 11 254.9 11 168.2 10 484.5 9 756.6 9 516.2 11 464.9 12 484.6
Zobowiązania z tytułu leasingu 0.0 0.0 0.0 8.2 0.0 0.0 0.0 0.6 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 0.0 0.0 39.2 0.0 0.0 0.0 51.4 0.0 0.0 0.0 42.8 0.0 0.0 0.0 27.9
Zobowiązania ogółem 11 351.0 13 429.7 16 369.8 18 998.3 18 993.1 20 688.2 22 105.3 23 148.0 24 987.0 25 493.1 27 292.4 26 190.6 24 599.0 23 024.0 22 476.1 21 866.4 23 698.5 25 088.7 26 741.2 26 093.2 27 672.4 28 811.5 30 024.7 27 961.0 26 634.4 23 001.4 23 496.7 24 709.9 24 632.2 26 586.7 28 108.5 28 953.6 31 505.3 33 233.8 34 765.9 33 855.5 29 659.9 27 673.2 28 075.7 28 887.7
Kapitał (fundusz) podstawowy 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 209.4 2 231.3 2 249.0 2 253.0 2 253.0 2 253.0 2 253.0 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8 2 253.8
Zyski zatrzymane 3 213.2 3 319.8 3 437.6 3 542.6 3 731.8 4 070.6 3 942.9 4 290.9 4 145.0 4 257.2 4 405.5 4 873.2 4 822.2 5 063.0 4 932.0 5 383.9 5 265.7 5 349.7 5 276.4 5 912.3 5 760.7 5 909.4 6 101.5 6 188.9 6 003.5 6 322.8 6 272.6 7 128.8 7 083.3 7 165.5 7 026.2 7 453.9 7 261.2 7 311.3 7 209.8 7 363.6 7 233.2 7 361.0 7 176.4 7 604.5
Kapitał własny 7 836.3 7 938.8 8 056.6 8 166.8 8 366.8 8 720.4 8 546.1 8 884.9 8 753.4 8 880.7 9 051.7 9 519.9 9 474.2 9 781.2 9 708.4 10 138.2 10 017.4 10 103.1 10 030.8 10 663.4 10 229.0 10 362.4 10 546.0 10 635.7 10 444.5 10 783.7 10 729.2 11 586.4 11 536.6 11 689.7 11 559.6 11 978.9 11 789.8 11 878.5 11 717.6 11 774.5 11 653.2 11 783.9 11 503.5 11 872.6
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 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 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0 18.0
Pasywa 19 187.2 21 368.5 24 426.4 27 165.1 27 359.9 29 408.6 30 651.4 32 033.0 33 740.4 34 373.8 36 344.1 35 710.5 34 073.2 32 805.2 32 184.4 32 004.6 33 715.9 35 191.8 36 772.0 36 756.5 37 901.5 39 173.9 40 570.7 38 596.7 37 079.0 33 785.1 34 225.9 36 296.3 36 168.8 38 276.4 39 668.1 40 932.5 43 295.1 45 112.4 46 483.5 45 630.0 41 313.1 39 457.2 39 579.2 40 760.4
Inwestycje 153.8 195.8 194.5 206.1 209.2 292.8 330.8 319.4 219.8 237.2 245.0 245.6 253.0 206.8 242.2 361.9 410.7 462.8 363.8 223.1 206.1 225.4 212.9 167.2 158.9 264.2 350.2 338.1 421.0 415.7 428.9 560.7 588.3 608.0 641.1 683.6 726.6 723.2 865.5 290.4
Dług 9 935.0 11 869.5 14 834.9 17 341.1 17 426.5 18 847.4 20 401.6 21 017.9 23 372.5 23 669.8 25 419.2 23 863.8 23 006.5 21 002.9 20 756.0 19 645.9 22 014.8 23 135.5 24 566.4 23 879.9 25 071.2 25 984.9 27 042.2 24 924.9 23 967.6 19 808.8 20 377.9 20 750.8 22 197.4 23 894.0 26 069.9 26 363.2 29 039.5 30 499.8 32 292.6 31 086.9 27 353.9 24 876.0 25 526.1 25 718.2
Środki pieniężne i inne aktywa pieniężne 2 689.1 2 280.6 2 984.6 3 035.3 3 383.4 4 689.9 4 161.1 4 755.4 4 194.5 4 624.6 4 997.6 5 208.9 4 865.4 5 760.5 4 594.8 5 846.8 4 273.4 4 374.8 3 621.1 5 500.2 4 575.1 3 549.2 4 203.4 4 947.2 4 845.6 5 739.3 5 637.1 6 215.0 4 515.4 4 034.8 2 513.5 4 428.7 3 760.7 4 274.2 4 330.2 4 965.8 4 161.3 5 805.9 3 579.5 4 690.0
Dług netto 7 246.0 9 588.9 11 850.3 14 305.8 14 043.1 14 157.5 16 240.5 16 262.4 19 178.0 19 045.2 20 421.6 18 654.9 18 141.1 15 242.4 16 161.2 13 799.1 17 741.4 18 760.7 20 945.3 18 379.7 20 496.2 22 435.7 22 838.8 19 977.7 19 122.0 14 069.5 14 740.8 14 535.8 17 682.0 19 859.2 23 556.4 21 934.5 25 278.9 26 225.6 27 962.3 26 121.1 23 192.6 19 070.1 21 946.6 21 028.2
Ticker 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.T 8940.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