Wall Street Experts

Mani, Inc.

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 40
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 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 Q4
Aktywa 26 285.9 26 659.7 28 519.0 29 512.1 30 940.6 30 534.4 30 922.9 30 518.7 29 922.3 30 110.3 32 489.2 32 769.9 34 542.1 35 640.3 36 877.3 37 365.9 37 683.5 38 113.7 38 927.6 39 205.0 39 813.5 39 288.2 40 622.5 39 115.8 39 289.9 39 233.0 40 672.0 41 706.0 42 693.0 43 088.0 44 330.0 46 437.0 50 113.0 49 109.0 50 745.0 51 579.0 54 977.0 54 749.0 56 177.0 58 083.0 57 177.0
Aktywa trwałe 11 708.1 12 296.7 13 184.8 15 115.4 15 866.7 15 988.4 16 794.2 16 741.2 15 669.5 16 026.8 17 727.1 17 711.1 18 251.4 19 104.7 19 206.6 19 202.6 17 436.0 14 658.8 14 459.0 14 715.9 14 381.0 14 245.2 13 854.1 13 614.2 13 103.4 12 703.0 12 714.0 15 543.0 15 059.0 15 077.0 15 803.0 16 498.0 17 607.0 18 002.0 18 553.0 19 048.0 19 980.0 22 803.0 23 055.0 23 706.0 25 235.0
Rzeczowe aktywa trwałe netto 7 448.8 7 707.1 8 283.7 8 526.5 8 866.8 8 609.3 9 803.7 9 713.6 9 230.8 9 604.8 11 091.7 10 966.3 11 155.3 11 276.3 11 181.3 10 806.3 10 866.7 11 003.4 10 815.4 10 817.8 10 558.0 10 560.2 10 742.0 10 696.8 10 415.3 10 243.0 10 367.0 13 225.0 13 235.0 13 460.0 14 065.0 14 751.0 15 486.0 15 915.0 16 297.0 16 770.0 17 453.0 20 470.0 20 667.0 21 256.0 22 669.0
Wartość firmy 0.0 0.0 0.0 1 720.2 1 685.6 1 595.0 1 497.9 1 393.2 1 196.9 1 134.1 1 172.8 1 090.1 1 106.2 1 087.8 1 043.9 950.7 364.2 351.3 313.2 283.8 255.8 229.0 205.6 180.9 166.8 141.0 122.0 101.0 73.0 48.0 24.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Wartości niematerialne i prawne 68.4 74.1 82.9 101.7 111.6 479.5 479.3 448.3 408.7 400.6 463.3 454.8 441.5 450.8 490.0 542.2 551.2 558.5 550.8 679.8 666.0 673.1 722.3 763.5 753.8 769.0 779.0 809.0 822.0 842.0 903.0 975.0 1 034.0 1 047.0 1 054.0 1 096.0 1 243.0 1 249.0 1 267.0 1 322.0 1 338.0
Wartość firmy i wartości niematerialne i prawne 68.4 74.1 82.9 1 821.9 1 797.2 2 074.5 1 977.2 1 841.5 1 605.5 1 534.7 1 636.1 1 544.9 1 547.8 1 538.7 1 533.9 1 492.9 915.3 909.8 863.9 963.6 921.8 902.0 927.9 944.4 920.5 910.0 901.0 910.0 895.0 890.0 927.0 975.0 1 034.0 1 047.0 1 054.0 1 096.0 1 243.0 1 249.0 1 267.0 1 322.0 1 338.0
Należności netto 2 271.1 2 149.3 2 214.4 2 893.8 3 186.9 2 737.3 2 673.1 2 663.1 2 738.2 2 341.6 2 378.8 2 301.4 2 691.8 2 689.1 2 803.9 2 978.0 2 191.0 2 359.8 2 430.0 2 167.4 2 300.6 2 183.4 2 038.9 1 738.5 1 577.4 1 941.0 1 915.0 1 903.0 1 901.0 2 092.0 2 192.0 2 192.0 2 152.0 2 404.0 2 362.0 2 433.0 2 335.0 2 380.0 2 461.0 2 606.0 2 906.0
Inwestycje długoterminowe 2 738.6 3 056.8 3 366.3 3 305.3 3 741.9 3 844.3 3 550.5 5 131.2 4 772.3 4 867.9 4 974.5 5 186.7 5 519.7 6 262.8 6 457.6 6 886.6 5 584.5 2 493.2 2 430.1 2 617.7 2 503.4 2 701.5 1 887.3 1 723.9 1 495.1 1 296.0 1 169.0 1 157.0 (44.0) (85.0) (93.0) 500.0 517.0 511.0 506.0 506.0 526.0 524.0 501.0 500.0 517.0
Aktywa obrotowe 14 577.9 14 363.0 15 334.2 14 396.7 15 073.9 14 545.9 14 128.8 13 777.5 14 252.8 14 083.4 14 762.1 15 058.8 16 290.7 16 535.6 17 670.7 18 163.3 20 247.4 23 454.8 24 468.5 24 489.1 25 432.5 25 043.0 26 768.4 25 501.6 26 186.5 26 528.0 27 955.0 26 160.0 27 631.0 28 007.0 28 524.0 29 939.0 32 503.0 31 103.0 32 190.0 32 528.0 34 994.0 31 942.0 33 122.0 34 377.0 31 942.0
Środki pieniężne i Inwestycje 8 355.7 8 161.0 8 639.5 6 081.6 6 454.4 6 156.7 5 770.4 5 055.4 5 805.8 5 848.2 6 290.6 6 540.3 7 468.6 7 616.4 8 582.9 8 880.9 12 065.2 14 963.1 16 005.5 16 116.6 16 910.2 16 528.2 18 099.6 16 410.7 17 175.4 17 376.0 18 707.0 17 381.0 18 895.0 18 973.0 19 794.0 20 910.0 22 729.0 22 075.0 23 353.0 23 647.0 25 427.0 22 492.0 23 523.0 24 232.0 21 662.0
Zapasy 3 648.4 3 843.1 4 078.5 5 026.6 4 975.7 5 386.7 5 339.0 5 429.7 5 221.9 5 503.6 5 620.5 5 828.7 5 768.0 5 978.8 5 988.2 5 951.2 5 541.2 5 778.8 5 763.9 5 884.9 5 883.8 5 893.2 6 174.8 6 536.6 6 644.9 6 479.0 6 525.0 6 549.0 6 465.0 6 538.0 6 178.0 6 365.0 6 479.0 6 151.0 5 911.0 5 953.0 6 419.0 6 382.0 6 535.0 6 779.0 6 361.0
Inwestycje krótkoterminowe 1 438.0 1 438.1 1 438.3 1 438.4 1 438.5 1 438.6 1 438.7 41.1 41.1 0.0 2.7 0.0 1.0 0.5 0.0 0.0 0.0 0.0 0.0 1.6 1.1 0.0 0.0 0.0 0.0 0.0 1.0 1.0 608.0 601.0 600.0 599.0 645.0 0.0 1 995.0 0.0 1 629.0 0.0 846.0 16.0 18.0
Środki pieniężne i inne aktywa pieniężne 6 917.7 6 722.9 7 201.2 4 643.2 5 015.9 4 718.1 4 331.6 5 014.2 5 764.7 5 848.2 6 287.9 6 540.3 7 467.6 7 615.9 8 582.9 8 880.9 12 065.2 14 963.1 16 005.5 16 115.0 16 909.1 16 528.2 18 099.6 16 410.7 17 175.4 17 376.0 18 706.0 17 380.0 18 287.0 18 372.0 19 194.0 20 311.0 22 729.0 22 075.0 23 353.0 23 647.0 25 427.0 22 492.0 22 677.0 24 216.0 21 644.0
Należności krótkoterminowe 114.3 125.7 132.6 313.2 252.5 402.2 225.7 346.7 319.0 313.1 264.3 275.6 239.7 340.3 252.6 352.8 138.9 228.7 146.7 228.1 182.9 149.2 174.1 173.4 149.7 148.0 121.0 147.0 156.0 138.0 140.0 138.0 111.0 118.0 155.0 172.0 159.0 174.0 175.0 185.0 181.0
Dług krótkoterminowy 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 50.3 46.8 44.2 44.6 40.0 50.0 42.0 69.0 70.0 67.0 65.0 87.0 73.0 62.0 52.0 41.0 27.0 29.0 27.0 0.0
Zobowiązania krótkoterminowe 2 227.5 1 649.9 1 975.9 2 500.6 2 563.0 2 133.9 2 148.1 2 133.6 2 107.2 2 046.0 2 170.9 2 343.4 2 693.3 2 604.6 2 671.8 2 867.4 2 755.7 3 394.3 3 536.1 3 708.6 3 629.6 2 327.9 2 780.7 2 080.6 1 928.3 2 167.0 2 258.0 2 347.0 2 559.0 2 462.0 2 463.0 2 811.0 3 784.0 3 197.0 3 627.0 3 632.0 4 218.0 4 319.0 3 631.0 4 272.0 3 912.0
Rozliczenia międzyokresowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1 233.2 2 021.6 869.0 1 280.5 1 123.0 1 487.0 1 214.0 1 839.0 1 346.0 0.0 674.0 2 721.0 0.0 2 679.0 1 882.0 3 031.0 2 598.0 1 243.0 841.0 0.0
Zobowiązania długoterminowe 687.8 827.6 928.2 902.4 1 042.7 1 085.8 998.8 1 025.2 1 033.6 1 056.4 1 098.4 1 187.6 1 370.4 1 605.3 1 707.1 1 837.5 1 380.9 644.4 650.3 653.5 856.7 906.0 911.0 907.2 794.9 784.0 804.0 922.0 933.0 851.0 862.0 886.0 916.0 922.0 941.0 957.0 933.0 937.0 949.0 969.0 933.0
Rezerwy z tytułu odroczonego podatku 424.3 481.8 579.4 555.9 671.6 705.5 612.8 641.3 473.6 508.8 538.5 624.6 741.8 980.1 1 053.8 1 195.0 680.9 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 203.0 0.0 0.0 0.0 68.0 0.0 0.0 0.0 129.0 0.0 0.0 0.0 0.0
Zobowiązania długoterminowe 687.8 827.6 928.2 902.4 1 042.7 1 085.8 998.8 1 025.2 1 033.6 1 056.4 1 098.4 1 187.6 1 370.4 1 605.3 1 707.1 1 837.5 1 380.9 644.4 650.3 653.5 856.7 906.0 911.0 907.2 794.9 784.0 804.0 922.0 933.0 851.0 862.0 886.0 916.0 922.0 941.0 957.0 933.0 937.0 949.0 969.0 933.0
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 93.3 82.4 68.6 62.5 49.0 64.0 53.0 128.0 113.0 96.0 18.0 117.0 97.0 80.0 66.0 58.0 42.0 21.0 29.0 44.0
Zobowiązania ogółem 2 915.2 2 477.4 2 904.1 3 403.0 3 605.8 3 219.6 3 146.9 3 158.7 3 140.8 3 102.4 3 269.2 3 531.0 4 063.6 4 209.8 4 378.9 4 704.9 4 136.7 4 038.7 4 186.4 4 362.1 4 486.3 3 233.9 3 691.8 2 987.8 2 723.2 2 951.0 3 062.0 3 269.0 3 492.0 3 313.0 3 325.0 3 697.0 4 700.0 4 119.0 4 568.0 4 589.0 5 151.0 5 256.0 4 580.0 5 241.0 4 847.0
Kapitał (fundusz) podstawowy 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.7 988.0 988.0 988.0 988.0 988.0 988.0 988.0 988.0 988.0 1 059.0 1 059.0 1 066.0 1 066.0 1 066.0 1 073.0 1 087.0
Zyski zatrzymane 22 696.5 22 902.5 23 542.0 23 951.7 24 709.3 24 820.6 25 490.7 26 059.8 26 765.8 27 116.1 27 969.1 28 173.0 29 031.2 29 316.9 30 152.1 30 602.8 31 653.8 33 953.2 34 900.6 34 987.7 35 983.9 36 428.6 37 684.3 37 145.3 37 625.0 37 526.0 38 556.0 38 939.0 39 750.0 39 892.0 40 902.0 41 179.0 42 678.0 42 206.0 43 470.0 43 733.0 45 482.0 44 987.0 46 605.0 46 920.0 48 124.0
Kapitał własny 23 370.7 24 182.3 25 614.9 26 109.0 27 334.9 27 314.7 27 776.0 27 359.9 26 781.5 27 007.8 29 220.0 29 239.0 30 478.5 31 430.5 32 498.4 32 661.0 33 546.8 34 074.9 34 741.1 34 842.9 35 327.1 36 054.3 36 930.8 36 127.9 36 566.7 36 282.0 37 610.0 38 437.0 39 201.0 39 775.0 41 005.0 42 736.0 45 413.0 44 990.0 46 177.0 46 990.0 49 826.0 49 493.0 51 593.0 52 839.0 52 330.0
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 0.0
Pasywa 26 285.9 26 659.7 28 519.0 29 512.1 30 940.6 30 534.4 30 922.9 30 518.7 29 922.3 30 110.3 32 489.2 32 769.9 34 542.1 35 640.3 36 877.3 37 365.9 37 683.5 38 113.7 38 927.6 39 205.0 39 813.5 39 288.2 40 622.5 39 115.8 39 289.9 39 233.0 40 672.0 41 706.0 42 693.0 43 088.0 44 330.0 46 433.0 50 113.0 49 109.0 50 745.0 51 579.0 54 977.0 54 749.0 56 173.0 58 080.0 57 177.0
Inwestycje 4 176.6 4 494.9 4 804.6 4 743.7 5 180.4 5 282.9 4 989.2 5 172.3 4 813.4 4 867.9 4 977.2 5 186.7 5 520.7 6 263.3 6 457.6 6 886.6 5 584.5 2 493.2 2 430.1 2 619.3 2 504.5 2 701.5 1 887.3 1 723.9 1 495.1 1 296.0 1 170.0 1 158.0 564.0 516.0 507.0 1 099.0 517.0 511.0 506.0 506.0 526.0 524.0 1 347.0 516.0 517.0
Dług 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 93.3 82.4 68.6 62.5 49.0 64.0 53.0 128.0 113.0 96.0 83.0 117.0 97.0 80.0 66.0 58.0 42.0 50.0 56.0 83.0
Środki pieniężne i inne aktywa pieniężne 6 917.7 6 722.9 7 201.2 4 643.2 5 015.9 4 718.1 4 331.6 5 014.2 5 764.7 5 848.2 6 287.9 6 540.3 7 467.6 7 615.9 8 582.9 8 880.9 12 065.2 14 963.1 16 005.5 16 115.0 16 909.1 16 528.2 18 099.6 16 410.7 17 175.4 17 376.0 18 706.0 17 380.0 18 287.0 18 372.0 19 194.0 20 311.0 22 729.0 22 075.0 23 353.0 23 647.0 25 427.0 22 492.0 22 677.0 24 216.0 21 644.0
Dług netto (6 917.7) (6 722.9) (7 201.2) (4 643.2) (5 015.9) (4 718.1) (4 331.6) (5 014.2) (5 764.7) (5 848.2) (6 287.9) (6 540.3) (7 467.6) (7 615.9) (8 582.9) (8 880.9) (12 065.2) (14 963.1) (16 005.5) (16 115.0) (16 909.1) (16 434.9) (18 017.2) (16 342.2) (17 113.0) (17 327.0) (18 642.0) (17 327.0) (18 159.0) (18 259.0) (19 098.0) (20 228.0) (22 612.0) (21 978.0) (23 273.0) (23 581.0) (25 369.0) (22 450.0) (22 627.0) (24 160.0) (21 561.0)
Ticker 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.T 7730.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 JPY