Wall Street Experts

Macauto Industrial Co., Ltd.

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 41
Rok finansowy 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 2024 2024 2024
Kwartał 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 Q2 Q3 Q4
Aktywa 3 292.9 3 588.7 3 741.6 3 899.0 3 727.5 3 981.6 4 192.4 4 367.4 4 367.4 4 765.4 4 985.3 5 175.2 5 296.3 5 544.7 5 528.4 5 653.1 5 609.1 5 764.9 5 584.3 5 527.7 5 261.5 5 427.1 4 962.1 4 853.2 5 079.2 5 343.8 5 404.7 5 443.3 5 307.3 5 353.3 5 096.4 5 122.4 5 566.8 5 661.4 5 483.3 5 494.7 5 893.5 5 844.8 5 709.4 5 826.0 5 737.8 5 887.6
Aktywa trwałe 1 515.6 1 504.8 1 500.9 1 512.6 1 566.9 1 557.0 1 539.2 1 536.5 1 574.2 1 717.2 1 871.1 1 854.7 1 907.7 1 963.5 1 984.1 2 031.4 2 028.4 2 030.7 2 032.9 1 967.1 2 008.1 1 974.3 1 857.5 1 826.6 1 796.7 1 802.4 1 798.7 1 778.3 1 754.6 1 732.0 1 729.9 1 667.5 1 676.4 1 725.5 1 829.3 1 824.5 1 959.4 1 912.6 1 809.8 1 795.3 1 694.6 1 685.1
Rzeczowe aktywa trwałe netto 1 397.2 1 391.5 1 378.7 1 381.3 1 426.7 1 412.6 1 393.2 1 378.8 1 371.0 1 391.8 1 640.4 1 653.8 1 679.0 1 740.7 1 776.8 1 800.5 1 798.5 1 785.6 1 809.4 1 780.7 1 841.1 1 800.6 1 691.3 1 661.9 1 637.9 1 651.4 1 607.8 1 598.3 1 568.7 1 467.4 1 471.6 1 449.6 1 458.4 1 452.0 1 446.4 1 448.7 1 451.1 1 416.2 1 462.0 1 443.2 1 429.5 1 421.3
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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 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 34.7 35.9 35.2 36.7 38.8 45.0 41.3 48.0 47.2 48.8 49.1 49.2 51.4 55.3 53.1 51.4 51.1 47.9 44.4 41.0 38.0 35.1 31.6 29.7 27.0 25.7 23.3 21.7 20.3 18.8 17.2 16.5 15.5 14.2 12.8 12.7 12.4 12.3 12.2 0.0 0.0 0.0
Wartość firmy i wartości niematerialne i prawne 34.7 35.9 35.2 36.7 38.8 45.0 41.3 48.0 47.2 48.8 49.1 49.2 51.4 55.3 53.1 51.4 51.1 47.9 44.4 41.0 38.0 35.1 31.6 29.7 27.0 25.7 23.3 21.7 20.3 18.8 17.2 16.5 15.5 14.2 12.8 12.7 12.4 12.3 12.2 11.9 12.2 12.0
Należności netto 643.4 784.5 783.6 882.2 981.6 979.2 1 099.9 1 137.0 1 172.7 1 162.2 1 108.3 1 294.7 1 176.0 1 334.2 1 432.9 1 493.5 1 370.4 1 552.7 1 371.7 1 224.7 1 090.9 1 180.9 881.2 787.5 1 034.3 1 067.0 1 027.1 1 048.3 964.5 918.4 943.9 798.6 1 091.8 1 156.7 1 086.4 898.6 1 074.8 1 047.8 929.9 1 077.4 0.0 0.0
Inwestycje długoterminowe (34.7) (35.9) (35.2) (36.7) (38.8) (45.0) 1.8 2.4 2.2 25.9 66.9 (43.0) (43.8) (44.5) (92.0) (22.0) 22.3 106.3 26.7 (64.2) (105.3) (81.6) (103.2) (18.0) (61.5) (63.3) (65.2) (64.6) (107.6) (108.6) (112.6) 81.5 81.5 (110.2) 66.5 64.2 379.8 74.8 213.7 214.8 (518.4) (402.8)
Aktywa obrotowe 1 777.3 2 083.9 2 240.7 2 386.4 2 160.6 2 424.6 2 653.1 2 830.9 2 793.1 3 048.2 3 114.2 3 320.5 3 388.6 3 581.2 3 544.3 3 621.7 3 580.8 3 734.2 3 551.4 3 560.6 3 253.4 3 452.8 3 104.6 3 026.6 3 282.5 3 541.4 3 606.0 3 665.0 3 552.7 3 621.3 3 366.5 3 454.9 3 890.4 3 935.9 3 654.1 3 670.2 3 934.1 3 932.2 3 899.5 4 030.7 4 043.2 4 202.5
Środki pieniężne i Inwestycje 565.8 693.1 815.1 875.3 498.2 744.5 748.8 957.5 858.0 920.8 888.1 828.0 916.4 949.2 749.4 734.9 662.2 733.6 828.3 1 073.0 911.4 993.5 955.3 1 006.2 1 092.7 1 309.7 1 393.1 1 382.4 1 324.1 1 389.7 1 216.8 1 495.6 1 564.1 1 584.8 1 377.7 1 602.3 1 644.8 1 670.9 1 773.5 1 719.3 1 627.5 1 545.5
Zapasy 478.9 516.6 548.8 546.9 582.8 593.7 643.1 687.9 739.0 748.2 887.0 939.6 1 048.7 1 041.8 1 103.6 1 110.4 1 280.0 1 210.9 1 142.9 1 059.1 1 068.3 1 096.3 1 075.0 1 046.4 983.7 1 007.8 1 057.2 1 109.2 1 141.7 1 190.2 1 080.7 1 045.5 1 117.6 1 073.7 1 038.3 1 010.6 1 049.1 1 040.7 1 059.2 1 101.8 1 185.8 1 205.5
Inwestycje krótkoterminowe 38.1 39.3 0.5 0.0 0.0 0.0 1.6 0.7 0.7 23.1 1.8 67.7 68.7 69.4 93.6 68.9 22.3 (61.6) 24.2 69.1 110.0 86.1 107.6 22.1 65.2 66.9 108.6 107.7 150.7 152.0 157.7 199.8 201.3 154.3 88.6 85.6 (92.8) 206.5 532.9 427.7 563.6 447.5
Środki pieniężne i inne aktywa pieniężne 565.8 693.1 814.6 875.3 498.2 744.5 747.2 956.7 857.3 897.7 886.2 760.3 847.7 879.8 655.8 666.0 640.0 733.6 804.1 1 004.0 801.4 907.4 847.7 984.1 1 027.5 1 242.9 1 284.5 1 274.7 1 173.4 1 237.7 1 059.1 1 295.8 1 362.8 1 430.5 1 289.1 1 516.7 1 644.8 1 464.4 1 240.6 1 291.6 1 063.9 1 098.0
Należności krótkoterminowe 300.2 308.2 348.7 340.7 359.5 369.2 431.7 413.5 461.9 641.1 624.7 663.7 633.7 856.9 721.6 864.0 941.7 951.4 792.3 716.5 650.0 708.0 485.6 413.0 568.3 712.2 671.4 644.6 554.6 636.4 453.4 515.6 701.4 767.8 552.1 556.9 826.7 880.3 720.5 888.4 853.4 891.0
Dług krótkoterminowy 500.2 172.2 159.1 104.9 81.9 81.0 103.2 80.6 395.5 146.2 231.3 251.3 222.1 324.5 383.2 310.6 366.8 708.8 599.8 526.6 322.6 529.1 478.9 285.6 188.0 247.8 236.2 309.1 213.7 375.8 278.0 265.5 317.7 323.0 318.3 311.7 480.8 319.9 254.4 178.9 371.4 336.4
Zobowiązania krótkoterminowe 1 248.8 1 012.5 947.9 1 350.0 948.7 1 046.7 1 083.5 1 519.8 1 400.3 1 490.4 1 531.6 2 005.8 1 919.5 1 963.7 1 783.7 2 290.8 2 450.5 2 498.7 2 171.5 2 319.8 1 924.1 1 978.8 1 829.8 1 707.3 1 798.2 1 824.1 2 136.6 2 092.8 1 891.9 1 880.3 1 729.2 1 721.2 2 010.2 1 999.8 1 953.1 1 873.0 2 125.1 2 051.4 2 005.0 2 084.7 1 979.4 2 058.0
Rozliczenia międzyokresowe 62.4 89.5 97.9 83.3 75.3 97.0 137.7 116.8 85.5 114.5 144.3 93.0 53.2 93.1 121.9 96.4 1 123.3 761.0 700.6 992.5 892.3 672.6 791.3 818.8 858.4 669.7 1 005.7 1 013.4 999.2 746.7 40.0 38.2 39.8 45.1 44.4 857.6 681.9 740.4 66.6 73.4 0.0 0.0
Zobowiązania długoterminowe 428.5 756.4 881.1 878.1 874.7 878.7 874.8 871.5 868.2 965.3 1 021.2 979.0 1 018.8 1 072.6 1 028.5 953.4 663.5 605.3 571.1 551.6 611.6 576.3 542.0 502.9 469.1 419.4 413.8 389.0 400.6 364.3 342.9 321.1 301.9 287.2 264.5 243.5 225.9 187.6 198.4 188.4 173.3 153.5
Rezerwy z tytułu odroczonego podatku 5.4 4.1 0.1 0.3 0.0 0.6 0.0 0.0 0.0 0.5 0.0 0.0 0.0 0.8 1.9 1.8 0.0 0.6 1.4 9.0 11.1 8.0 7.9 5.9 7.2 9.1 6.0 6.1 6.9 7.4 6.6 6.6 7.0 8.0 7.9 11.1 15.6 6.1 13.1 13.1 10.6 11.6
Zobowiązania długoterminowe 428.5 756.4 881.1 878.1 874.7 878.7 874.8 871.5 868.2 965.3 1 021.2 979.0 1 018.8 1 072.6 1 028.5 953.4 663.5 605.3 571.1 551.6 611.6 576.3 542.0 502.9 469.1 419.4 413.8 389.0 400.6 364.3 342.9 321.1 301.9 287.2 264.5 243.5 225.9 187.6 198.4 188.4 173.3 153.5
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 10.1 11.6 111.7 105.3 100.8 92.2 84.5 77.7 70.6 68.5 65.6 61.7 61.5 61.2 63.1 64.4 67.5 66.6 64.4 57.2 49.1 44.9 63.7 60.6
Zobowiązania ogółem 1 677.3 1 768.9 1 829.0 2 228.1 1 823.3 1 925.4 1 958.3 2 391.3 2 268.5 2 455.7 2 552.8 2 984.8 2 938.3 3 036.2 2 812.2 3 244.3 3 114.0 3 104.0 2 742.6 2 871.4 2 535.7 2 555.1 2 371.8 2 210.2 2 267.3 2 243.5 2 550.5 2 481.7 2 292.5 2 244.6 2 072.1 2 042.3 2 312.1 2 287.0 2 217.6 2 116.5 2 351.0 2 239.0 2 203.4 2 273.1 2 152.7 2 211.5
Kapitał (fundusz) podstawowy 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0 749.0
Zyski zatrzymane 849.4 1 030.9 967.5 678.2 876.4 1 055.5 1 239.9 939.7 1 097.5 1 321.2 1 478.1 1 113.4 1 269.6 1 430.2 1 618.8 1 245.5 1 351.6 1 528.9 1 674.1 1 412.7 1 536.1 1 695.7 1 506.5 1 484.6 1 632.5 1 854.5 1 633.3 1 747.0 1 740.6 1 834.8 1 674.4 1 644.1 1 777.3 1 910.3 1 764.1 1 935.9 2 049.9 2 156.4 1 993.8 2 073.1 2 130.3 2 230.1
Kapitał własny 1 615.6 1 819.8 1 912.6 1 670.9 1 904.2 2 056.3 2 234.1 1 976.1 2 098.9 2 309.7 2 432.5 2 190.4 2 358.0 2 508.5 2 716.2 2 408.8 2 495.1 2 660.9 2 841.7 2 656.3 2 725.8 2 872.0 2 590.3 2 643.1 2 811.9 3 100.4 2 854.2 2 961.6 3 014.8 3 108.7 3 024.3 3 080.1 3 254.7 3 374.3 3 265.8 3 378.2 3 542.5 3 605.8 3 506.0 3 552.8 3 585.1 3 676.1
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 0.0
Pasywa 3 292.9 3 588.7 3 741.6 3 899.0 3 727.5 3 981.6 4 192.4 4 367.4 4 367.4 4 765.4 4 985.3 5 175.2 5 296.3 5 544.7 5 528.4 5 653.1 5 609.1 5 764.9 5 584.3 5 527.7 5 261.5 5 427.1 4 962.1 4 853.2 5 079.2 5 343.8 5 404.7 5 443.3 5 307.3 5 353.3 5 096.4 5 122.4 5 566.8 5 661.4 5 483.3 5 494.7 5 893.5 5 844.8 5 709.4 5 826.0 5 737.8 5 887.6
Inwestycje 3.4 3.4 0.5 (36.7) (38.8) (45.0) 3.4 3.2 2.9 49.0 68.7 24.7 24.9 24.8 1.6 46.9 44.6 44.7 50.9 4.8 4.7 4.5 4.3 4.1 3.7 3.5 43.4 43.1 43.0 43.4 45.1 199.8 201.3 44.1 155.1 149.9 287.0 281.3 746.6 642.5 45.2 44.8
Dług 816.5 817.9 933.2 875.4 848.9 845.7 864.3 838.1 1 149.2 999.1 1 139.9 1 117.2 1 127.2 1 261.6 1 274.6 1 126.6 893.9 1 168.7 1 023.0 924.1 780.3 952.4 867.5 636.5 503.2 527.5 514.8 564.6 481.8 616.3 499.6 466.8 501.2 485.1 459.2 430.2 576.3 385.6 326.7 242.6 423.8 380.0
Środki pieniężne i inne aktywa pieniężne 565.8 693.1 814.6 875.3 498.2 744.5 747.2 956.7 857.3 897.7 886.2 760.3 847.7 879.8 655.8 666.0 640.0 733.6 804.1 1 004.0 801.4 907.4 847.7 984.1 1 027.5 1 242.9 1 284.5 1 274.7 1 173.4 1 237.7 1 059.1 1 295.8 1 362.8 1 430.5 1 289.1 1 516.7 1 644.8 1 464.4 1 240.6 1 291.6 1 063.9 1 098.0
Dług netto 250.6 124.8 118.6 0.1 350.6 101.2 117.2 (118.7) 291.9 101.4 253.7 356.9 279.5 381.8 618.9 460.7 253.9 435.2 218.9 (79.9) (21.1) 45.0 19.7 (347.6) (524.2) (715.3) (769.7) (710.0) (691.6) (621.4) (559.5) (829.0) (861.6) (945.4) (829.9) (1 086.5) (1 068.5) (1 078.7) (913.9) (1 049.0) (640.1) (718.0)
Ticker 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO 9951.TWO
Waluta TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD TWD