Wall Street Experts

CMC Corporation

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 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 2024 2024 2024
Kwartał 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 Q1 Q2 Q3
Aktywa 13 835.7 13 377.9 14 446.2 14 300.5 15 468.2 14 292.2 15 153.6 14 581.7 14 846.8 14 801.6 15 581.1 15 630.3 16 678.1 16 078.1 17 137.7 17 493.4 17 441.3 17 405.6 18 264.0 18 161.7 18 797.8 18 745.7 19 277.4 18 827.1 19 687.9 19 129.6 19 277.2 19 554.5 21 068.9 19 882.5 20 732.8 20 834.9 22 626.8 21 938.7 22 884.6 22 802.8 24 746.5 23 843.1 25 413.3 25 200.2
Aktywa trwałe 4 669.9 4 592.1 4 684.3 4 901.6 4 857.7 4 738.7 4 869.0 4 811.1 5 068.9 5 024.4 4 975.6 4 732.2 4 776.7 5 313.9 5 509.8 5 576.1 5 608.6 5 598.2 5 679.4 5 774.5 5 665.9 6 165.6 6 095.1 6 162.4 5 991.3 5 943.3 5 862.7 5 876.7 5 807.3 5 601.9 5 639.7 5 597.4 5 524.6 5 373.1 5 482.0 5 646.6 6 648.4 6 553.0 7 074.1 0.0
Rzeczowe aktywa trwałe netto 2 623.0 2 580.9 2 721.8 2 979.1 2 996.6 2 977.9 3 073.6 3 014.4 3 001.9 2 968.5 2 947.6 2 908.5 2 902.7 3 198.5 3 245.8 3 317.5 3 284.2 3 271.2 3 229.1 3 190.0 3 177.6 3 383.5 3 274.5 3 134.7 3 078.5 3 028.1 2 982.7 2 930.7 2 889.8 2 859.4 2 845.4 2 806.6 2 769.1 2 786.3 2 791.9 2 789.6 3 524.3 3 493.1 3 611.7 5 321.9
Wartość firmy 595.5 549.7 503.9 458.1 412.3 366.5 320.7 274.8 229.0 183.2 137.4 91.6 45.8 0.0 157.1 157.1 131.3 223.4 96.0 88.0 80.0 72.0 64.0 56.0 48.0 40.0 32.0 24.0 16.0 8.0 0.0 0.0 0.0 0.0 0.0 0.0 115.3 115.3 105.7 96.1
Wartości niematerialne i prawne 287.8 285.0 272.5 252.1 229.9 221.1 211.3 183.1 164.5 150.6 155.2 181.4 172.2 185.0 196.1 222.4 285.6 323.0 295.0 324.6 355.9 394.7 372.0 360.0 346.2 327.6 311.7 313.2 320.2 335.1 350.3 324.0 314.9 287.7 266.0 285.3 325.8 316.0 390.1 0.0
Wartość firmy i wartości niematerialne i prawne 883.3 834.7 776.3 710.1 642.2 587.5 531.9 457.9 393.5 333.8 292.6 273.0 218.0 185.0 353.2 379.5 416.8 546.4 391.0 412.6 436.0 466.7 436.1 416.0 394.2 367.6 343.7 337.2 336.2 343.1 350.3 324.0 314.9 287.7 266.0 285.3 441.1 431.2 495.7 96.1
Należności netto 3 083.4 2 219.5 2 990.3 1 935.0 4 027.2 2 074.0 3 533.3 1 837.0 2 832.2 2 611.4 2 939.9 2 175.5 3 611.4 2 297.1 3 359.0 2 700.7 2 867.5 3 029.6 3 569.2 2 501.8 3 023.7 2 518.7 3 330.9 2 366.2 3 038.2 1 738.1 2 691.1 2 090.5 4 086.1 2 087.9 2 812.7 1 929.7 3 935.7 2 431.2 2 777.6 1 733.6 3 021.7 2 453.7 3 491.8 2 620.6
Inwestycje długoterminowe 277.2 1 176.0 1 186.0 1 212.0 300.7 1 173.0 1 263.0 1 338.0 658.5 1 722.0 1 735.0 1 550.0 568.1 1 930.0 1 910.0 1 879.0 1 178.2 1 780.0 2 059.0 2 171.0 1 146.7 2 315.0 2 384.0 2 611.0 1 553.7 2 547.0 2 536.0 2 608.0 1 699.6 2 399.0 2 443.0 2 466.0 1 608.6 2 299.0 2 424.0 2 571.0 1 766.7 2 628.0 2 966.0 0.0
Aktywa obrotowe 9 165.8 8 785.8 9 761.9 9 399.0 10 610.5 9 553.5 10 284.6 9 770.6 9 777.9 9 777.2 10 605.4 10 898.2 11 901.3 10 764.2 11 627.9 11 917.3 11 832.7 11 807.4 12 584.6 12 387.2 13 131.9 12 580.1 13 182.3 12 664.7 13 696.6 13 186.3 13 414.5 13 677.8 15 261.6 14 280.6 15 093.1 15 237.5 17 102.3 16 565.7 17 402.6 17 156.2 18 098.1 17 290.1 18 339.2 0.0
Środki pieniężne i Inwestycje 5 015.4 5 254.5 5 594.7 5 815.7 5 713.4 6 141.5 5 549.0 5 793.7 5 788.6 5 732.4 6 360.0 7 129.0 7 262.3 7 179.6 6 861.4 7 608.2 7 762.7 7 389.6 7 818.1 8 527.1 8 832.9 8 617.5 8 712.9 8 811.4 9 386.8 9 952.0 9 334.0 9 598.0 9 931.3 10 735.0 10 853.9 11 269.8 11 504.9 12 189.2 13 203.8 13 557.6 13 538.2 13 135.5 13 661.9 12 439.6
Zapasy 873.3 1 002.7 793.3 1 190.8 713.2 981.8 806.4 1 377.2 882.4 1 071.4 945.3 1 120.3 820.1 965.1 910.9 1 045.7 916.1 1 100.9 952.6 1 145.5 1 035.1 1 196.3 875.3 1 142.2 776.5 988.4 938.7 1 223.5 776.0 1 038.8 970.1 1 378.0 1 114.6 1 347.4 931.9 1 348.5 1 081.9 1 415.3 929.7 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 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 61.5 0.0 61.5 0.0 61.5 0.0 61.5 0.0 61.5 0.0 61.5 284.6 975.4 980.4
Środki pieniężne i inne aktywa pieniężne 5 015.4 5 254.5 5 594.7 5 815.7 5 713.4 6 141.5 5 549.0 5 793.7 5 788.6 5 732.4 6 360.0 7 129.0 7 262.3 7 179.6 6 861.4 7 608.2 7 762.7 7 389.6 7 818.1 8 527.1 8 832.9 8 617.5 8 712.9 8 811.4 9 386.8 9 952.0 9 334.0 9 598.0 9 931.3 10 735.0 10 853.9 11 269.8 11 504.9 12 189.2 13 203.8 13 557.6 13 538.2 12 850.9 12 686.5 11 459.2
Należności krótkoterminowe 1 091.3 897.2 1 140.0 914.4 223.7 898.5 1 153.8 844.0 158.0 833.8 1 038.8 752.3 124.7 715.3 1 135.8 1 013.0 786.0 959.2 1 079.3 877.0 1 053.5 870.9 1 013.8 751.7 882.3 644.1 992.8 753.8 1 395.6 762.5 1 008.6 760.2 1 156.7 868.0 1 015.1 780.4 1 120.6 1 014.2 1 233.2 0.0
Dług krótkoterminowy 101.5 160.8 30.1 9.1 15.8 80.3 183.9 101.1 117.7 110.3 158.6 104.3 105.4 118.5 239.7 105.8 120.3 146.5 204.3 113.8 159.7 147.5 146.5 103.1 96.4 74.6 32.7 33.6 15.5 28.0 60.0 71.8 71.2 61.0 53.2 54.7 80.1 62.0 41.8 33.7
Zobowiązania krótkoterminowe 2 688.8 2 153.4 2 816.7 2 617.2 3 281.2 2 215.3 2 794.1 2 283.8 2 103.7 2 119.0 2 591.7 2 562.1 2 958.6 2 157.3 3 077.5 3 157.7 2 778.6 2 708.1 3 247.9 3 015.8 3 137.6 2 666.2 2 786.1 2 579.6 2 618.8 2 256.4 2 478.6 2 692.1 3 455.8 2 383.9 2 758.8 2 733.3 3 459.4 2 802.9 2 920.0 2 647.1 3 482.6 2 993.3 3 553.7 33.7
Rozliczenia międzyokresowe 1 203.7 332.7 851.5 542.7 2 522.3 277.3 640.6 378.7 1 624.7 323.5 766.7 552.8 2 364.3 380.0 878.1 670.4 1 497.9 397.2 963.3 563.8 1 498.2 836.7 1 173.0 1 319.7 1 121.2 739.9 1 017.4 1 252.6 1 526.6 1 082.7 0.0 366.9 312.2 435.5 1 501.9 1 592.0 1 769.1 302.2 146.0 0.0
Zobowiązania długoterminowe 1 227.4 1 254.6 1 268.5 1 268.8 1 294.9 1 201.3 1 221.2 1 248.2 1 376.8 1 363.4 1 394.9 1 442.7 1 514.7 1 492.7 1 578.0 1 586.8 1 567.7 1 458.8 1 503.6 1 514.9 1 442.4 1 644.7 1 684.4 1 631.8 1 650.1 1 617.4 1 590.6 1 565.7 1 650.5 1 638.8 1 611.8 1 564.1 1 635.0 1 645.7 1 636.3 1 621.5 2 041.4 2 035.4 2 036.0 5 156.7
Rezerwy z tytułu odroczonego podatku 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 (279.9) (2 562.9) (3 511.8) 0.0
Zobowiązania długoterminowe 1 227.4 1 254.6 1 268.5 1 268.8 1 294.9 1 201.3 1 221.2 1 248.2 1 376.8 1 363.4 1 394.9 1 442.7 1 514.7 1 492.7 1 578.0 1 586.8 1 567.7 1 458.8 1 503.6 1 514.9 1 442.4 1 644.7 1 684.4 1 631.8 1 650.1 1 617.4 1 590.6 1 565.7 1 650.5 1 638.8 1 611.8 1 564.1 1 635.0 1 645.7 1 636.3 1 621.5 2 041.4 2 035.4 2 036.0 5 156.7
Zobowiązania z tytułu leasingu 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 0.0 189.8 151.1 16.9 318.3 287.6 259.6 17.9 267.4 266.0 271.1 20.1 368.4 0.0 0.0
Zobowiązania ogółem 3 916.2 3 408.1 4 085.3 3 886.0 4 576.1 3 416.6 4 015.2 3 532.0 3 480.5 3 482.4 3 986.6 4 004.8 4 473.4 3 650.1 4 655.5 4 744.5 4 346.3 4 166.9 4 751.4 4 530.7 4 580.0 4 311.0 4 470.5 4 211.4 4 268.8 3 873.9 4 069.2 4 257.7 5 106.2 4 022.7 4 370.6 4 297.4 5 094.5 4 448.6 4 556.3 4 268.6 5 524.0 5 028.7 5 589.6 5 190.4
Kapitał (fundusz) podstawowy 590.9 590.9 593.4 608.7 637.6 637.6 638.5 638.5 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6 657.6
Zyski zatrzymane 8 699.2 8 720.3 9 049.0 9 111.8 9 516.4 9 458.6 9 736.2 9 663.3 10 077.0 10 096.6 10 304.9 10 309.8 10 811.6 10 983.4 11 280.5 11 601.5 11 933.9 12 064.7 12 348.8 12 452.7 12 993.6 12 896.4 13 252.7 13 328.9 14 069.7 13 835.6 14 269.1 14 420.5 15 341.0 15 280.5 15 727.2 15 879.5 16 982.9 16 941.6 17 758.7 17 881.3 18 348.0 17 939.0 18 799.9 18 966.7
Kapitał własny 9 919.5 9 969.9 10 360.9 10 414.5 10 892.2 10 875.5 11 138.4 11 049.7 11 366.2 11 319.2 11 594.5 11 625.5 12 204.7 12 428.1 12 482.2 12 748.9 13 095.0 13 238.7 13 512.6 13 631.0 14 217.8 14 434.7 14 806.9 14 615.7 15 419.1 15 255.7 15 208.0 15 296.8 15 962.7 15 859.7 16 362.2 16 537.5 17 532.4 17 490.1 18 328.3 18 534.2 19 222.5 18 814.4 19 823.6 20 009.8
Udziały mniejszościowe 5.7 7.5 8.8 8.8 9.7 34.7 48.8 61.7 46.9 41.5 51.3 64.6 54.1 57.4 86.0 108.9 81.2 105.9 99.1 103.3 102.0 103.3 94.8 82.6 90.0 78.0 76.9 80.6 80.3 70.8 93.6 107.2 111.3 128.8 119.4 106.9 280.6 281.6 274.6 287.2
Pasywa 13 835.7 13 377.9 14 446.2 14 300.5 15 468.2 14 292.2 15 153.6 14 581.7 14 846.8 14 801.6 15 581.1 15 630.3 16 678.1 16 078.1 17 137.7 17 493.4 17 441.3 17 405.6 18 264.0 18 161.7 18 797.8 18 745.7 19 277.4 18 827.1 19 687.9 19 129.6 19 277.2 19 554.5 21 068.9 19 882.5 20 732.8 20 834.9 22 626.8 21 938.7 22 884.6 22 802.8 24 746.5 23 843.1 25 413.3 25 200.2
Inwestycje 277.2 1 176.0 1 186.0 1 212.0 300.7 1 173.0 1 263.0 1 338.0 658.5 1 722.0 1 735.0 1 550.0 568.1 1 930.0 1 910.0 1 879.0 1 178.2 1 780.0 2 059.0 2 171.0 1 146.7 2 315.0 2 384.0 2 611.0 1 553.7 2 547.0 61.5 2 608.0 1 699.6 2 399.0 61.5 2 466.0 1 564.0 2 299.0 61.5 2 571.0 1 766.7 284.6 975.4 980.4
Dług 101.5 160.8 30.1 9.1 15.8 80.3 183.9 101.1 117.7 110.3 158.6 104.3 105.4 118.5 239.7 105.8 120.3 146.5 204.3 113.8 159.7 147.5 146.5 103.1 96.4 74.6 32.7 33.6 15.5 28.0 60.0 71.8 71.2 61.0 53.2 54.7 389.8 740.1 334.6 311.9
Środki pieniężne i inne aktywa pieniężne 5 015.4 5 254.5 5 594.7 5 815.7 5 713.4 6 141.5 5 549.0 5 793.7 5 788.6 5 732.4 6 360.0 7 129.0 7 262.3 7 179.6 6 861.4 7 608.2 7 762.7 7 389.6 7 818.1 8 527.1 8 832.9 8 617.5 8 712.9 8 811.4 9 386.8 9 952.0 9 334.0 9 598.0 9 931.3 10 735.0 10 853.9 11 269.8 11 504.9 12 189.2 13 203.8 13 557.6 13 538.2 12 850.9 12 686.5 11 459.2
Dług netto (4 913.9) (5 093.8) (5 564.6) (5 806.5) (5 697.6) (6 061.3) (5 365.1) (5 692.6) (5 670.8) (5 622.1) (6 201.4) (7 024.7) (7 157.0) (7 061.1) (6 621.7) (7 502.4) (7 642.4) (7 243.1) (7 613.8) (8 413.3) (8 673.2) (8 470.1) (8 566.4) (8 708.3) (9 290.4) (9 877.4) (9 301.3) (9 564.3) (9 915.8) (10 707.0) (10 793.9) (11 198.0) (11 433.6) (12 128.3) (13 150.6) (13 502.9) (13 148.4) (12 110.8) (12 351.9) (11 147.2)
Ticker 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.T 2185.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