Wall Street Experts

Mars Group Holdings 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 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 2024
Kwartał 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 Q1
Aktywa 59 782.5 59 978.5 60 474.1 57 164.7 56 810.8 57 172.4 57 852.1 56 868.4 57 070.6 59 907.1 60 623.5 59 945.9 59 665.5 60 227.0 60 644.2 61 028.2 59 321.4 59 550.0 59 220.3 58 934.9 58 948.2 60 104.5 58 423.0 57 031.2 56 648.0 57 285.8 57 962.0 58 278.7 59 324.0 59 915.3 60 135.0 59 606.3 60 342.1 61 763.5 63 922.8 68 310.2 76 234.2 78 744.9 83 956.9 84 423.2
Aktywa trwałe 22 314.7 21 535.0 20 832.8 21 558.1 20 772.1 20 518.8 23 008.7 23 201.3 23 100.1 20 987.6 20 817.0 21 140.1 22 531.5 22 222.5 22 174.3 22 579.5 22 436.5 23 824.5 22 630.4 22 761.3 25 379.4 25 133.7 24 388.4 24 318.0 24 536.1 24 448.7 25 255.4 24 387.8 23 718.0 25 249.2 26 164.1 27 498.4 28 505.8 27 636.3 28 800.2 30 150.9 32 166.3 32 882.6 34 708.0 34 541.7
Rzeczowe aktywa trwałe netto 14 139.0 14 036.6 13 896.9 13 764.5 13 668.9 13 647.6 13 516.0 13 418.6 13 264.8 13 198.6 13 298.1 13 645.0 13 537.3 13 396.6 13 261.5 13 154.2 13 045.9 12 969.1 11 040.5 11 037.1 13 291.2 13 273.4 13 356.7 13 276.3 13 216.2 13 066.4 13 040.3 12 926.5 12 820.9 14 290.9 14 439.4 14 397.5 14 704.4 14 580.2 15 164.3 15 145.9 15 226.7 15 928.2 16 088.5 16 366.8
Wartość firmy 0.0 0.0 0.0 0.7 0.8 0.4 0.3 0.9 0.7 0.5 0.3 0.6 0.8 0.4 1.0 0.1 0.5 0.8 0.1 0.9 0.2 0.2 0.6 0.7 0.6 0.9 0.3 0.4 0.6 0.2 0.9 0.2 0.8 0.9 0.2 0.9 0.0 0.7 0.1 0.0
Wartości niematerialne i prawne 240.8 239.2 224.4 217.0 192.0 241.0 167.0 163.0 153.0 160.0 149.0 146.0 144.0 137.0 121.0 117.0 111.0 106.0 134.0 174.0 224.0 188.0 182.0 188.0 191.0 216.0 275.0 269.0 271.0 328.0 322.0 323.0 320.0 322.0 306.0 307.0 300.6 325.0 323.0 332.0
Wartość firmy i wartości niematerialne i prawne 240.8 239.2 224.4 217.7 192.8 241.4 167.3 163.9 153.7 160.5 149.3 146.6 144.8 137.4 122.0 117.1 111.5 106.8 134.1 174.9 224.2 188.2 182.6 188.7 191.6 216.9 275.3 269.4 271.6 328.2 322.9 323.2 320.8 322.9 306.2 307.9 300.6 325.7 323.1 332.0
Należności netto 4 601.8 6 071.2 10 049.1 4 352.4 3 821.8 4 727.2 9 198.7 5 759.8 5 463.9 7 436.0 9 987.9 5 561.2 6 093.7 6 987.4 10 372.8 5 243.9 5 151.8 6 964.6 9 236.1 5 248.2 4 911.9 6 849.8 7 489.3 4 067.6 3 699.5 4 168.1 5 652.3 3 498.4 3 030.0 3 958.0 4 464.0 3 075.0 3 536.5 4 548.8 5 654.7 4 733.0 4 988.7 6 686.3 7 194.2 7 590.3
Inwestycje długoterminowe (2 995.4) (3 542.4) (3 864.4) (3 107.7) (3 912.8) (4 149.9) 3 613.9 6 123.7 6 658.6 5 547.0 5 764.1 5 734.3 7 080.4 7 173.5 6 677.6 6 622.6 6 742.4 8 045.8 8 275.7 8 516.7 8 681.6 9 070.4 7 609.0 7 690.6 8 023.7 8 404.1 9 378.3 8 790.2 10 625.0 10 630.0 10 535.0 12 777.0 11 128.0 10 647.7 11 121.1 14 697.0 14 657.5 14 940.9 16 600.9 16 258.3
Aktywa obrotowe 37 467.8 38 443.5 39 641.3 35 606.7 36 038.7 36 653.6 34 843.4 33 667.1 33 970.6 38 919.5 39 806.5 38 805.8 37 133.9 38 004.5 38 469.9 38 448.7 36 884.9 35 725.5 36 589.9 36 173.6 33 568.7 34 970.8 34 034.5 32 713.2 32 111.9 32 837.2 32 706.6 33 890.9 35 606.0 34 666.1 33 970.9 32 107.8 31 836.3 34 127.2 35 122.6 38 159.2 44 067.9 45 862.3 49 248.9 49 881.4
Środki pieniężne i Inwestycje 24 627.9 23 772.0 25 121.7 22 705.0 23 663.7 24 006.5 21 524.0 20 221.3 20 853.5 24 113.7 25 794.6 24 105.3 22 550.8 22 117.6 24 283.6 25 514.2 24 526.3 21 860.0 23 550.3 23 643.1 22 333.4 22 135.6 22 720.9 22 755.1 22 638.8 22 865.6 23 578.8 25 511.3 28 022.5 26 314.2 26 353.8 24 121.8 22 532.2 23 202.2 23 050.5 24 074.0 28 231.4 26 621.4 29 703.9 29 620.4
Zapasy 3 656.0 3 417.3 3 081.6 3 537.2 3 631.4 4 069.1 3 421.2 3 685.9 3 725.8 3 428.1 3 314.3 3 755.6 3 736.0 3 400.7 3 424.9 3 255.9 3 348.8 3 412.5 3 461.9 3 693.1 3 736.4 3 448.5 3 209.8 3 403.4 3 210.2 3 178.0 2 782.1 2 733.8 2 731.1 2 742.7 2 810.9 3 395.7 4 241.4 4 646.7 5 604.1 7 353.8 9 097.9 10 892.4 11 608.3 10 936.2
Inwestycje krótkoterminowe 9 674.1 9 518.7 9 250.1 9 302.3 9 098.8 8 879.9 3 764.8 1 306.7 900.9 350.1 350.0 350.0 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 349.9 350.0 350.0 350.0 350.1 350.1 350.0 350.1
Środki pieniężne i inne aktywa pieniężne 14 953.8 14 253.3 15 871.6 13 402.7 14 564.9 15 126.6 17 759.2 18 914.6 19 952.6 23 763.7 25 444.7 23 755.3 22 200.9 21 767.6 23 933.7 25 164.3 24 176.4 21 510.1 23 200.4 23 293.2 21 983.5 21 785.7 22 371.0 22 405.2 22 288.9 22 515.7 23 228.8 25 161.3 27 672.6 25 964.2 26 003.9 23 771.8 22 182.2 22 852.2 22 700.6 23 724.0 27 881.4 26 271.3 29 353.9 29 270.2
Należności krótkoterminowe 2 555.7 3 043.5 2 455.2 2 611.1 2 396.7 2 793.5 2 735.9 2 493.6 2 122.8 2 806.0 2 502.4 2 245.3 2 122.7 2 411.3 2 046.1 2 293.8 2 029.0 2 443.9 2 418.1 2 345.5 2 009.0 2 333.2 1 794.5 1 317.4 935.7 1 317.4 1 166.1 1 082.2 989.6 1 361.9 1 321.5 1 365.6 1 673.3 2 214.9 2 858.5 4 185.7 4 523.9 5 133.3 4 338.6 4 350.9
Dług krótkoterminowy 1 587.7 1 497.6 1 392.0 1 351.8 1 267.0 1 188.6 1 121.5 1 054.7 981.7 933.3 880.3 831.9 788.6 748.9 715.2 653.9 598.4 554.3 525.5 487.3 441.8 474.3 453.5 468.1 478.2 465.1 459.5 431.6 384.4 355.8 332.7 314.0 299.2 284.0 268.9 261.8 249.8 253.3 240.8 222.2
Zobowiązania krótkoterminowe 6 492.6 6 927.9 6 887.8 6 097.2 5 735.0 5 999.5 6 308.6 5 791.6 5 178.2 6 028.3 5 962.4 5 551.5 4 914.4 5 059.1 5 035.4 4 995.4 4 436.1 5 048.0 5 474.7 4 915.2 4 406.8 4 904.4 4 168.6 3 321.0 2 849.6 3 309.1 3 227.9 3 154.8 3 309.8 3 487.6 3 643.5 3 115.8 3 485.8 4 205.8 5 467.0 7 011.6 8 538.1 9 820.0 10 327.3 8 139.4
Rozliczenia międzyokresowe 912.7 589.9 1 515.0 383.7 1 024.8 570.5 1 360.3 370.1 959.0 886.3 1 564.7 338.8 764.4 581.3 1 265.2 378.3 734.2 512.5 1 277.5 350.2 759.8 418.0 812.0 298.5 640.3 299.3 587.5 427.8 939.0 433.9 1 119.8 264.4 709.3 541.5 1 394.8 1 156.8 2 629.4 2 596.1 3 667.9 1 408.3
Zobowiązania długoterminowe 4 483.7 4 187.3 3 899.3 3 830.2 3 653.6 3 468.3 3 787.8 3 641.1 3 525.8 3 523.9 3 465.9 3 475.8 3 459.9 3 419.2 3 354.6 4 250.9 2 618.5 2 531.9 2 540.7 2 590.1 2 648.1 2 834.2 2 814.5 2 795.7 2 739.1 2 680.5 2 437.0 2 414.3 2 309.3 2 333.8 2 249.5 2 212.5 2 070.5 1 995.6 2 148.4 2 154.2 2 315.4 2 427.8 2 375.6 2 581.1
Rezerwy z tytułu odroczonego podatku 0.0 0.0 118.4 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 0.0 858.9 0.0
Zobowiązania długoterminowe 4 483.7 4 187.3 3 899.3 3 830.2 3 653.6 3 468.3 3 787.8 3 641.1 3 525.8 3 523.9 3 465.9 3 475.8 3 459.9 3 419.2 3 354.6 4 250.9 2 618.5 2 531.9 2 540.7 2 590.1 2 648.1 2 834.2 2 814.5 2 795.7 2 739.1 2 680.5 2 437.0 2 414.3 2 309.3 2 333.8 2 249.5 2 212.5 2 070.5 1 995.6 2 148.4 2 154.2 2 315.4 2 427.8 2 375.6 2 581.1
Zobowiązania z tytułu leasingu 3 664.5 3 495.3 3 218.1 3 213.0 2 950.3 2 681.4 2 419.1 2 200.2 2 009.8 1 950.4 1 868.5 1 824.1 1 769.5 1 686.1 1 619.6 1 476.3 1 324.3 1 195.9 1 133.5 1 132.1 1 058.7 1 381.0 1 275.5 1 276.6 1 226.3 1 156.4 1 099.9 1 057.0 938.7 842.5 806.8 769.2 694.5 634.6 563.3 498.2 521.0 239.6 288.5 286.7
Zobowiązania ogółem 10 976.3 11 115.2 10 787.0 9 927.4 9 388.6 9 467.7 10 096.4 9 432.6 8 704.0 9 552.2 9 428.3 9 027.3 8 374.3 8 478.4 8 390.0 9 246.3 7 054.6 7 579.9 8 015.4 7 505.3 7 054.9 7 738.5 6 983.1 6 116.7 5 588.7 5 989.7 5 664.9 5 569.1 5 619.1 5 821.4 5 893.0 5 328.2 5 556.3 6 201.4 7 615.4 9 165.8 10 853.6 12 247.8 12 702.9 10 720.5
Kapitał (fundusz) podstawowy 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1 7 934.1
Zyski zatrzymane 40 586.3 41 096.6 41 964.2 42 352.7 43 208.4 43 776.1 44 313.2 44 523.3 45 230.5 46 174.4 46 846.1 46 581.8 47 202.9 47 592.4 48 285.5 47 899.3 48 565.9 48 602.4 48 044.5 48 163.3 48 357.7 48 539.2 49 009.5 48 428.5 48 486.4 48 412.1 48 647.5 49 109.1 49 486.0 49 033.2 49 237.6 48 999.5 49 406.9 50 236.0 51 144.5 52 797.7 54 926.0 56 242.1 58 102.2 60 187.8
Kapitał własny 48 806.2 48 863.3 49 687.0 47 237.3 47 422.3 47 704.7 47 755.6 47 435.8 48 366.6 50 355.0 51 195.2 50 918.6 51 291.2 51 748.6 52 254.2 51 781.9 52 266.8 51 970.1 51 204.9 51 429.6 51 893.3 52 365.9 51 439.8 50 914.5 51 059.3 51 296.2 52 297.0 52 709.6 53 704.9 54 093.9 54 242.0 54 278.0 54 785.8 55 562.1 56 307.4 59 144.3 65 380.6 66 497.1 71 254.0 73 702.7
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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Pasywa 59 782.5 59 978.5 60 474.1 57 164.7 56 810.8 57 172.4 57 852.1 56 868.4 57 070.6 59 907.1 60 623.5 59 945.9 59 665.5 60 227.0 60 644.2 61 028.2 59 321.4 59 550.0 59 220.3 58 934.9 58 948.2 60 104.5 58 423.0 57 031.2 56 648.0 57 285.8 57 962.0 58 278.7 59 324.0 59 915.3 60 135.0 59 606.3 60 342.1 61 763.5 63 922.8 68 310.2 76 234.2 78 744.9 83 956.9 84 423.2
Inwestycje 6 678.7 5 976.3 5 385.7 6 194.6 5 186.0 4 729.9 7 378.7 7 430.4 7 559.5 5 897.0 6 114.1 6 084.3 7 430.4 7 523.5 7 027.5 6 972.5 7 092.2 8 395.6 8 625.6 8 866.6 9 031.5 9 420.3 7 958.9 8 040.5 8 373.6 8 754.0 9 728.2 9 140.1 8 193.3 8 495.4 9 224.3 11 117.1 11 477.9 10 997.6 11 471.1 13 284.4 14 657.5 15 291.0 16 950.9 16 608.4
Dług 3 664.5 3 495.3 3 218.1 3 213.0 2 950.3 2 681.4 2 419.1 2 200.2 2 009.8 1 950.4 1 868.5 1 824.1 1 769.5 1 686.1 1 619.6 1 476.3 1 324.3 1 195.9 1 133.5 1 132.1 1 058.7 1 381.0 1 275.5 1 276.6 1 226.3 1 156.4 1 099.9 1 057.0 938.7 842.5 806.8 769.2 694.5 634.6 563.3 498.2 521.0 492.9 529.3 508.9
Środki pieniężne i inne aktywa pieniężne 14 953.8 14 253.3 15 871.6 13 402.7 14 564.9 15 126.6 17 759.2 18 914.6 19 952.6 23 763.7 25 444.7 23 755.3 22 200.9 21 767.6 23 933.7 25 164.3 24 176.4 21 510.1 23 200.4 23 293.2 21 983.5 21 785.7 22 371.0 22 405.2 22 288.9 22 515.7 23 228.8 25 161.3 27 672.6 25 964.2 26 003.9 23 771.8 22 182.2 22 852.2 22 700.6 23 724.0 27 881.4 26 271.3 29 353.9 29 270.2
Dług netto (11 289.4) (10 758.0) (12 653.6) (10 189.8) (11 614.6) (12 445.3) (15 340.2) (16 714.4) (17 942.8) (21 813.3) (23 576.2) (21 931.2) (20 431.4) (20 081.5) (22 314.1) (23 688.0) (22 852.1) (20 314.2) (22 066.9) (22 161.0) (20 924.8) (20 404.7) (21 095.6) (21 128.5) (21 062.7) (21 359.2) (22 128.9) (24 104.3) (26 733.9) (25 121.7) (25 197.1) (23 002.7) (21 487.7) (22 217.6) (22 137.3) (23 225.8) (27 360.4) (25 778.4) (28 824.5) (28 761.3)
Ticker 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.T 6419.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