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) | 41 379.924 | 39 015.949 | 35 009.614 | 33 347.383 | 32 801.932 | 33 501.738 | 24 579.757 | 24 079.571 | 24 250.335 | 25 703.373 | 25 097.21 | 25 154.159 | 23 984.497 | 26 107.538 | 23 927.045 | 23 582.227 | 24 564.403 | 28 907.837 |
| Aktywa trwałe (mln) | 30 365.097 | 29 143.401 | 28 514.723 | 26 699.92 | 26 273.706 | 24 745.815 | 17 738.98 | 17 801.195 | 18 018.802 | 18 245.543 | 18 336.166 | 17 880.815 | 17 423.08 | 17 207.293 | 16 470.854 | 16 464.96 | 17 233.338 | 20 027.961 |
| Rzeczowe aktywa trwałe netto | 23 811.759 | 23 384.729 | 22 248.77 | 21 229.91 | 21 058.186 | 20 959.348 | 14 530.172 | 14 443.29 | 15 316.633 | 15 487.749 | 15 490.606 | 15 138.388 | 14 876.345 | 14 413.442 | 13 890.372 | 13 665.969 | 13 533.578 | 16 017.955 |
| Wartość firmy | 25.713 | 16.152 | 10.768 | 5.384 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 157.067 | 157.067 | 0.0 | 0.0 | 0.0 |
| Wartości niematerialne i prawne | 534.656 | 523.67 | 419.621 | 398.511 | 372.873 | 398.54 | 116.623 | 97.689 | 85.865 | 75.986 | 75.428 | 98.011 | 93.167 | 77.895 | 74.759 | 91.461 | 94.797 | 47.079 |
| Wartość firmy i wartości niematerialne i prawne | 560.369 | 539.822 | 430.389 | 403.895 | 372.873 | 398.54 | 116.623 | 97.689 | 85.865 | 75.986 | 75.428 | 98.011 | 93.167 | 234.962 | 74.759 | 91.461 | 94.797 | 47.079 |
| Należności netto | 1 692.472 | 1 407.788 | 944.832 | 701.055 | 676.474 | 1 401.126 | 1 732.39 | 1 736.997 | 2 176.581 | 3 199.542 | 2 486.263 | 797.933 | 466.185 | 2 080.907 | 470.866 | 752.731 | 539.721 | 521.97 |
| Inwestycje długoterminowe | 2 299.77 | 1 575.038 | 2 004.442 | 1 354.946 | 1 370.627 | 1 957.841 | 2 115.655 | 2 288.598 | 1 874.235 | 1 935.469 | 0.0 | 2 427.0 | 2 215.0 | 2 541.0 | 2 490.0 | 2 643.0 | 3 045.371 | 3 378.265 |
| Aktywa obrotowe | 11 014.827 | 9 872.548 | 6 494.891 | 6 647.463 | 6 528.226 | 8 755.923 | 6 840.777 | 6 278.376 | 6 231.533 | 7 457.829 | 6 761.044 | 7 273.342 | 6 561.415 | 8 900.243 | 7 456.187 | 7 117.264 | 7 331.065 | 8 879.876 |
| Środki pieniężne i Inwestycje | 2 690.655 | 1 965.956 | 2 406.448 | 2 539.452 | 2 453.506 | 3 511.274 | 4 085.506 | 3 062.666 | 1 767.964 | 2 317.648 | 2 755.397 | 4 097.832 | 3 983.651 | 4 674.723 | 3 729.141 | 2 342.854 | 2 400.746 | 3 623.702 |
| Zapasy | 5 240.111 | 4 596.307 | 619.902 | 1 014.821 | 1 106.18 | 707.975 | 680.415 | 979.007 | 1 693.148 | 1 602.526 | 1 546.242 | 1 823.826 | 1 514.306 | 1 206.596 | 2 541.507 | 2 950.849 | 2 750.077 | 2 954.512 |
| Inwestycje krótkoterminowe | (1.999) | (1.5) | (1.33) | (1.02) | (1.737) | (0.822) | (0.18) | (1.16) | (0.765) | (0.525) | 0.0 | 200.0 | 200.0 | 200.0 | (482.378) | (485.402) | 0.0 | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 690.655 | 1 965.956 | 2 406.448 | 2 539.452 | 2 453.506 | 3 511.274 | 4 085.506 | 3 062.666 | 1 767.964 | 2 317.648 | 2 755.397 | 3 897.832 | 3 783.651 | 4 674.723 | 3 729.141 | 2 342.854 | 2 400.746 | 3 623.702 |
| Należności krótkoterminowe | 1 543.476 | 1 313.103 | 1 480.814 | 1 212.217 | 1 023.247 | 1 243.746 | 1 216.522 | 287.208 | 491.037 | 481.921 | 1 087.522 | 1 489.809 | 829.758 | 2 224.274 | 917.764 | 1 149.84 | 915.099 | 978.231 |
| Dług krótkoterminowy | 7 583.572 | 8 215.825 | 6 282.283 | 5 485.34 | 5 012.252 | 7 239.372 | 759.878 | 859.047 | 890.527 | 879.4 | 2 483.749 | 1 155.735 | 1 093.001 | 1 683.61 | 1 587.708 | 1 389.689 | 2 075.794 | 1 504.914 |
| Zobowiązania krótkoterminowe | 10 839.889 | 10 595.814 | 8 958.336 | 7 627.675 | 6 927.069 | 11 584.526 | 3 495.028 | 2 886.918 | 3 213.442 | 4 191.773 | 4 689.856 | 3 916.204 | 3 094.746 | 6 766.229 | 3 956.069 | 4 154.307 | 4 482.866 | 4 096.031 |
| Rozliczenia międzyokresowe | 654.291 | 323.768 | 335.675 | 263.058 | 222.878 | 2 272.595 | 802.174 | 1 242.329 | 1 443.876 | 2 269.502 | 0.0 | 903.961 | 772.319 | 2 336.232 | 871.446 | 978.328 | 0.0 | 0.0 |
| Zobowiązania długoterminowe | 16 124.52 | 15 130.377 | 13 715.019 | 13 368.149 | 13 078.925 | 9 349.857 | 7 653.881 | 7 275.171 | 7 132.454 | 7 496.017 | 6 525.294 | 7 471.075 | 7 342.445 | 8 041.209 | 7 920.676 | 7 441.076 | 7 346.114 | 9 256.373 |
| Rezerwy z tytułu odroczonego podatku | 2 376.16 | 2 370.844 | 2 453.831 | 2 396.538 | 2 080.607 | 2 035.21 | 1 875.007 | 1 712.444 | 1 440.758 | 1 499.165 | 1 521.638 | 1 207.939 | 1 160.834 | 1 474.659 | 1 436.01 | 1 475.415 | 1 783.38 | 2 349.982 |
| Zobowiązania z tytułu leasingu | 0.0 | 21.155 | 65.155 | 58.585 | 126.694 | 177.485 | 147.101 | 124.313 | 102.052 | 103.035 | 101.89 | 108.02 | 93.59 | 57.138 | 24.503 | 2.627 | 1.02 | 0.592 |
| Zobowiązania ogółem | 26 964.409 | 25 726.191 | 22 673.355 | 20 995.824 | 20 005.994 | 20 934.383 | 11 148.909 | 10 162.089 | 10 345.896 | 11 687.79 | 11 215.15 | 11 387.279 | 10 437.191 | 14 807.438 | 11 876.745 | 11 595.383 | 11 828.98 | 13 352.404 |
| Kapitał własny | 14 096.254 | 13 092.0 | 12 315.922 | 12 327.53 | 12 771.253 | 12 567.355 | 13 430.848 | 13 917.482 | 13 904.439 | 14 015.583 | 13 882.059 | 13 766.88 | 13 547.306 | 11 300.1 | 12 050.3 | 11 986.844 | 12 735.421 | 15 555.428 |
| Udziały mniejszościowe | 319.261 | 197.758 | 20.337 | 24.029 | 24.685 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 27.995 | 33.983 | 41.421 | 43.451 | 27.772 |
| Pasywa | 41 379.924 | 39 015.949 | 35 009.614 | 33 347.383 | 32 801.932 | 33 501.738 | 24 579.757 | 24 079.571 | 24 250.335 | 25 703.373 | 25 097.209 | 25 154.159 | 23 984.497 | 26 107.538 | 23 927.045 | 23 582.227 | 24 564.403 | 28 907.837 |
| Inwestycje | 2 297.771 | 1 573.538 | 2 003.112 | 1 353.926 | 1 368.89 | 1 957.019 | 2 115.475 | 2 287.438 | 1 873.47 | 1 934.944 | 2 057.001 | 1 903.344 | 1 684.345 | 2 019.528 | 2 007.622 | 2 157.598 | 3 045.371 | 3 378.265 |
| Dług (mln) | 18 038.373 | 18 003.356 | 14 901.795 | 14 038.094 | 13 723.411 | 12 817.865 | 3 670.372 | 3 488.401 | 3 688.278 | 3 915.697 | 4 546.212 | 4 442.122 | 4 245.56 | 6 242.238 | 5 841.627 | 5 104.092 | 5 380.302 | 6 181.44 |
| Środki pieniężne i inne aktywa pieniężne | 2 690.655 | 1 965.956 | 2 406.448 | 2 539.452 | 2 453.506 | 3 511.274 | 4 085.506 | 3 062.666 | 1 767.964 | 2 317.648 | 2 755.397 | 3 897.832 | 3 783.651 | 4 674.723 | 3 729.141 | 2 342.854 | 2 400.746 | 3 623.702 |
| Dług netto | 15 347.718 | 16 037.4 | 12 495.347 | 11 498.642 | 11 269.905 | 9 306.591 | (415.134) | 425.735 | 1 920.314 | 1 598.049 | 1 790.815 | 544.29 | 461.909 | 1 567.515 | 2 112.486 | 2 761.238 | 2 979.556 | 2 557.738 |
| Ticker | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T | 9633.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |