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) | 26 630.944 | 25 837.274 | 23 743.889 | 23 320.333 | 27 485.934 | 27 437.273 | 28 876.028 | 30 364.566 | 30 723.803 | 31 552.564 | 33 820.203 | 34 605.0 | 36 863.759 | 36 588.973 | 31 776.699 | 31 294.129 | 36 659.378 |
| Aktywa trwałe (mln) | 14 676.702 | 14 110.35 | 13 811.807 | 13 617.771 | 14 480.633 | 15 192.289 | 16 287.059 | 16 609.833 | 16 526.676 | 16 319.518 | 17 133.827 | 17 830.548 | 18 938.286 | 19 267.587 | 19 724.905 | 19 791.898 | 21 579.394 |
| Rzeczowe aktywa trwałe netto | 13 889.198 | 13 450.447 | 13 200.267 | 13 015.118 | 13 873.351 | 14 459.79 | 15 519.517 | 15 887.878 | 15 898.453 | 15 754.414 | 16 468.611 | 17 161.062 | 18 209.978 | 18 312.377 | 18 753.865 | 18 896.21 | 20 420.441 |
| 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 |
| Wartości niematerialne i prawne | 294.366 | 248.228 | 218.015 | 196.671 | 238.493 | 359.293 | 429.081 | 364.1 | 301.803 | 229.042 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 220.0 |
| Wartość firmy i wartości niematerialne i prawne | 294.366 | 248.228 | 218.015 | 196.671 | 238.493 | 359.293 | 429.081 | 364.1 | 301.803 | 229.042 | 220.166 | 202.974 | 192.589 | 189.896 | 205.398 | 208.575 | 220.934 |
| Należności netto | 8 853.652 | 8 280.454 | 7 892.113 | 7 589.777 | 8 446.199 | 9 824.304 | 10 101.864 | 10 912.4 | 11 639.622 | 12 871.442 | 13 211.549 | 13 862.769 | 13 433.088 | 13 029.834 | 7 257.235 | 6 644.348 | 10 443.43 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 163.871 | 250.308 | 318.057 | 570.315 | 567.582 | 488.853 | 904.0 |
| Aktywa obrotowe | 11 954.242 | 11 726.924 | 9 932.082 | 9 702.562 | 13 005.301 | 12 244.984 | 12 588.969 | 13 754.733 | 14 197.127 | 15 233.046 | 16 686.371 | 16 774.45 | 17 925.468 | 17 321.382 | 12 051.791 | 11 502.229 | 15 079.983 |
| Środki pieniężne i Inwestycje | 2 376.929 | 2 764.914 | 1 444.516 | 1 490.175 | 3 786.384 | 1 737.461 | 1 530.545 | 1 917.875 | 1 565.427 | 1 186.493 | 2 054.514 | 1 538.389 | 3 014.497 | 2 717.346 | 2 488.384 | 2 583.958 | 2 545.273 |
| Zapasy | 349.467 | 461.215 | 399.007 | 402.436 | 599.499 | 482.395 | 742.116 | 663.145 | 523.984 | 531.248 | 521.736 | 494.122 | 580.613 | 665.919 | 1 271.525 | 1 255.189 | 0.0 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (105.29) | (192.911) | (401.349) | (368.883) | (299.941) | 0.0 |
| Środki pieniężne i inne aktywa pieniężne | 2 376.929 | 2 764.914 | 1 444.516 | 1 490.175 | 3 786.384 | 1 737.461 | 1 530.545 | 1 917.875 | 1 565.427 | 1 186.493 | 2 054.514 | 1 538.389 | 3 014.497 | 2 717.346 | 2 488.384 | 2 583.958 | 2 545.273 |
| Należności krótkoterminowe | 2 434.476 | 2 388.513 | 2 335.936 | 2 034.832 | 3 175.355 | 3 317.221 | 2 942.113 | 2 924.803 | 3 017.352 | 3 066.287 | 2 854.634 | 1 812.748 | 2 080.381 | 1 665.901 | 1 848.85 | 1 496.274 | 1 874.067 |
| Dług krótkoterminowy | 1 065.109 | 1 424.64 | 1 134.488 | 1 294.714 | 2 343.014 | 1 789.167 | 1 816.628 | 3 341.639 | 3 448.609 | 4 380.914 | 8 413.733 | 9 260.626 | 10 032.818 | 9 575.653 | 4 709.534 | 4 617.736 | 5 205.165 |
| Zobowiązania krótkoterminowe | 6 998.082 | 6 950.275 | 6 034.661 | 5 739.858 | 8 884.58 | 8 327.132 | 8 463.17 | 11 270.621 | 11 171.485 | 12 331.655 | 14 139.267 | 14 060.007 | 15 327.696 | 14 186.447 | 9 243.988 | 8 883.697 | 10 150.731 |
| Rozliczenia międzyokresowe | 2 866.105 | 2 634.962 | 2 105.607 | 2 002.731 | 2 861.142 | 2 730.479 | 3 171.959 | 3 734.213 | 3 801.407 | 3 992.906 | 469.782 | 264.836 | 393.172 | 431.054 | 430.464 | 171.253 | 0.0 |
| Zobowiązania długoterminowe | 3 405.757 | 3 203.704 | 2 144.722 | 3 136.425 | 3 775.448 | 4 160.151 | 4 725.045 | 3 081.226 | 3 648.83 | 3 637.692 | 3 976.884 | 5 153.235 | 6 250.297 | 6 978.778 | 7 006.225 | 7 005.168 | 9 428.749 |
| Rezerwy z tytułu odroczonego podatku | 58.129 | 56.561 | 69.488 | 71.468 | 25.975 | 40.3 | 47.781 | 53.535 | 46.501 | 56.33 | 45.173 | 50.2 | 58.596 | 95.891 | 102.754 | 126.614 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 585.589 | 480.73 | 917.158 | 781.771 | 651.266 | 636.03 | 538.015 | 401.522 | 289.482 | 4184.547 | 4314.33 | 4988.219 | 5135.788 | 308.566 | 223.207 | 150.611 |
| Zobowiązania ogółem | 10 403.839 | 10 153.979 | 8 179.383 | 8 876.283 | 12 660.028 | 12 487.283 | 13 188.215 | 14 351.847 | 14 820.315 | 15 969.347 | 18 116.151 | 19 213.242 | 21 577.993 | 21 165.225 | 16 250.213 | 15 888.865 | 19 579.475 |
| Kapitał własny | 16 227.105 | 15 683.295 | 15 564.506 | 14 444.05 | 14 825.906 | 14 949.99 | 15 687.813 | 16 012.719 | 15 903.488 | 15 583.215 | 15 704.052 | 15 391.758 | 15 285.766 | 15 423.748 | 15 526.486 | 15 405.264 | 17 079.901 |
| Udziały mniejszościowe | 767.354 | 686.237 | 663.758 | 598.125 | 561.454 | 571.76 | 824.362 | 553.371 | 513.615 | 505.795 | 500.223 | 489.251 | 424.935 | 227.767 | 136.466 | 144.113 | 164.197 |
| Pasywa | 26 630.944 | 25 837.274 | 23 743.889 | 23 320.333 | 27 485.934 | 27 437.273 | 28 876.028 | 30 364.566 | 30 723.803 | 31 046.767 | 33 820.203 | 34 605.0 | 36 863.759 | 36 588.973 | 31 776.699 | 31 294.129 | nan |
| Inwestycje | 152.641 | 101.872 | 113.291 | 111.775 | 112.929 | 134.665 | 138.333 | 166.649 | 138.068 | 152.846 | 163.871 | 145.018 | 125.146 | 168.966 | 198.699 | 188.912 | 904.0 |
| Dług (mln) | 3 744.013 | 3 800.546 | 2 523.794 | 3 652.569 | 5 415.628 | 5 236.591 | 5 794.074 | 5 838.849 | 6 460.286 | 7 250.668 | 11 917.649 | 13 884.439 | 15 977.553 | 16 355.533 | 11 517.802 | 11 338.556 | 13 949.75 |
| Środki pieniężne i inne aktywa pieniężne | 2 376.929 | 2 764.914 | 1 444.516 | 1 490.175 | 3 786.384 | 1 737.461 | 1 530.545 | 1 917.875 | 1 565.427 | 1 186.493 | 2 054.514 | 1 538.389 | 3 014.497 | 2 717.346 | 2 488.384 | 2 583.958 | 2 545.273 |
| Dług netto | 1 367.084 | 1 035.632 | 1 079.278 | 2 162.394 | 1 629.244 | 3 499.13 | 4 263.529 | 3 920.974 | 4 894.859 | 6 064.175 | 9 863.135 | 12 346.05 | 12 963.056 | 13 638.187 | 9 029.418 | 8 754.598 | 11 404.477 |
| Ticker | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T | 9761.T |
| Waluta | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |