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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Rok finansowy | 2015 | 2015 | 2015 | 2016 | 2016 | 2016 | 2017 | 2017 | 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 | 2025 | 2025 |
Kwartał | Q1 | Q3 | Q4 | Q1 | Q3 | Q4 | Q2 | Q4 | Q1 | Q2 | 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 | 0.0 | 1 130.5 | 1 130.5 | 0.0 | 1 488.4 | 1 488.4 | 1 546.1 | 1 527.8 | 0.0 | 1 619.4 | 1 630.2 | 0.0 | 1 784.6 | 0.0 | 1 890.9 | 0.0 | 2 409.1 | 0.0 | 2 644.1 | 0.0 | 3 250.5 | 0.0 | 4 390.4 | 0.0 | 5 883.6 | 0.0 | 7 428.8 | 0.0 | 7 946.7 | 0.0 | 8 042.6 | 0.0 | 8 039.8 | 0.0 | 9 455.8 |
Aktywa trwałe | (5.1) | 913.4 | 913.4 | (5.2) | 1 063.9 | 1 063.9 | 1 134.0 | 1 139.9 | (0.2) | 1 092.1 | 1 042.7 | (0.5) | 1 066.0 | (0.3) | 1 169.6 | (9.5) | 1 297.6 | (16.3) | 1 617.6 | (4.7) | 1 635.4 | (35.7) | 1 579.2 | (82.4) | 1 599.2 | (129.5) | 2 419.1 | (212.7) | 2 779.9 | (106.0) | 3 211.7 | (118.7) | 3 398.1 | 0.0 | 4 357.2 |
Rzeczowe aktywa trwałe netto | 0.0 | 883.7 | 883.7 | 0.0 | 1 031.9 | 1 031.9 | 1 100.3 | 1 111.0 | 0.0 | 1 064.8 | 1 024.8 | 0.0 | 1 043.5 | 0.0 | 1 138.8 | 0.0 | 1 227.4 | 0.0 | 1 604.9 | 0.0 | 1 618.7 | 0.0 | 1 555.6 | 0.0 | 1 547.1 | 0.0 | 2 031.5 | 0.0 | 2 284.0 | 0.0 | 2 792.7 | 0.0 | 2 871.9 | 0.0 | 3 529.9 |
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 |
Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 |
Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.3 |
Należności netto | 0.0 | 70.0 | 70.0 | 0.0 | 127.1 | 127.1 | 0.0 | 0.0 | 0.0 | 0.0 | 378.1 | 0.0 | 371.0 | 0.0 | 277.7 | 0.0 | 510.3 | 0.0 | 491.1 | 0.0 | 433.7 | 0.0 | 738.0 | 0.0 | 2 264.0 | 0.0 | 2 140.6 | 0.0 | 2 439.1 | 0.0 | 1 985.2 | 0.0 | 0.0 | 0.0 | 2 563.4 |
Inwestycje długoterminowe | 0.0 | 11.7 | 11.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (36.2) | 0.0 | 0.0 | 0.0 | (6.4) | 0.0 | 12.2 | 0.0 | 3.6 | 0.0 | 0.3 | 0.0 | (119.6) | 0.0 | 1.3 | 0.0 | 266.6 | 0.0 | 345.1 | 0.0 | 117.8 | 0.0 | 0.0 |
Aktywa obrotowe | 5.1 | 217.1 | 217.1 | 5.2 | 424.5 | 424.5 | 412.1 | 387.8 | 0.2 | 527.3 | 587.5 | 0.5 | 718.6 | 0.3 | 721.3 | 9.5 | 1 111.5 | 16.3 | 1 026.6 | 4.7 | 1 615.1 | 35.7 | 2 811.2 | 82.4 | 4 284.5 | 129.5 | 5 009.7 | 212.7 | 5 166.8 | 106.0 | 4 830.9 | 118.7 | 4 641.8 | 0.0 | 5 098.7 |
Środki pieniężne i Inwestycje | 5.1 | 5.6 | 5.6 | 5.2 | 1.1 | 1.1 | 0.7 | 0.2 | 0.2 | 0.1 | 0.5 | 0.5 | 43.4 | 0.3 | 9.5 | 9.5 | 34.8 | 16.3 | 4.7 | 4.7 | 48.7 | 35.7 | 0.1 | 82.4 | 155.7 | 129.5 | 269.7 | 212.7 | 169.4 | 106.0 | 118.7 | 118.7 | 419.8 | 349.1 | 206.1 |
Zapasy | 0.0 | 58.3 | 58.3 | 0.0 | 176.0 | 176.0 | 243.8 | 144.6 | 0.0 | 146.7 | 208.9 | 0.0 | 244.9 | 0.0 | 329.8 | 0.0 | 446.0 | 0.0 | 530.8 | 0.0 | 849.8 | 0.0 | 1 575.0 | 0.0 | 1 276.6 | 0.0 | 2 139.8 | 0.0 | 2 029.5 | 0.0 | 2 070.5 | 0.0 | 1 356.6 | 0.0 | 1 669.7 |
Inwestycje krótkoterminowe | 10.2 | 0.0 | 0.0 | 10.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 1.0 | 43.4 | 0.5 | 0.0 | 19.0 | 18.6 | 32.5 | 0.0 | 9.4 | 13.1 | 71.4 | 97.1 | 164.8 | 145.3 | 259.1 | 209.6 | 425.5 | 169.2 | 211.9 | 231.0 | 237.5 | 168.9 | 0.0 | 205.6 |
Środki pieniężne i inne aktywa pieniężne | (5.1) | 5.6 | 5.6 | (5.2) | 1.1 | 1.1 | 0.7 | 0.2 | (0.2) | 0.1 | 0.5 | (0.5) | 0.0 | (0.3) | 9.5 | (9.5) | 16.3 | (16.3) | 4.7 | (4.7) | 35.7 | (35.7) | 0.1 | (82.4) | 10.4 | (129.5) | 60.1 | (212.7) | 0.2 | (106.0) | 118.7 | (118.7) | 250.9 | 0.0 | 0.5 |
Należności krótkoterminowe | 0.0 | 16.9 | 16.9 | 0.0 | 69.2 | 69.2 | 46.2 | 52.3 | 0.0 | 83.2 | 51.8 | 0.0 | 99.0 | 0.0 | 57.7 | 0.0 | 310.1 | 0.0 | 244.5 | 0.0 | 421.2 | 0.0 | 374.7 | 0.0 | 361.5 | 0.0 | 143.0 | 0.0 | 689.5 | 0.0 | 617.2 | 0.0 | 885.1 | 0.0 | 940.1 |
Dług krótkoterminowy | 0.0 | 16.4 | 16.4 | 0.0 | 123.1 | 123.1 | 127.4 | 162.2 | 0.0 | 152.7 | 93.0 | 0.0 | 72.7 | 0.0 | 106.6 | 0.0 | 88.9 | 0.0 | 288.6 | 0.0 | 381.5 | 0.0 | 1 313.0 | 0.0 | 2 169.1 | 0.0 | 2 811.2 | 0.0 | 2 424.6 | 0.0 | 2 600.3 | 0.0 | 2 043.7 | 0.0 | 2 328.2 |
Zobowiązania krótkoterminowe | 0.0 | 56.9 | 56.9 | 0.0 | 258.6 | 258.6 | 300.8 | 275.8 | 0.0 | 319.9 | 294.3 | 0.0 | 375.6 | 0.0 | 275.5 | 0.0 | 613.2 | 0.0 | 683.2 | 0.0 | 1 139.0 | 0.0 | 1 859.7 | 0.0 | 2 695.1 | 0.0 | 3 178.2 | 0.0 | 3 360.7 | 0.0 | 3 512.0 | 0.0 | 3 292.0 | 0.0 | 3 509.7 |
Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 65.9 | 10.1 | 57.4 | 0.0 | 29.1 | 143.9 | 0.0 | 58.6 | 0.0 | 3.8 | 0.0 | 113.6 | 0.0 | 122.0 | 0.0 | 164.6 | 0.0 | 25.3 | 0.0 | 92.0 | 0.0 | 47.4 | 0.0 | 51.3 | 0.0 | 2.9 | 0.0 | 0.0 | 0.0 | 0.0 |
Zobowiązania długoterminowe | 0.0 | 160.7 | 160.7 | 0.0 | 212.5 | 212.5 | 218.3 | 194.4 | 0.0 | 183.6 | 170.4 | 0.0 | 157.6 | 0.0 | 311.8 | 0.0 | 362.0 | 0.0 | 467.3 | 0.0 | 453.1 | 0.0 | 477.5 | 0.0 | 534.1 | 0.0 | 966.8 | 0.0 | 1 102.4 | 0.0 | 1 021.2 | 0.0 | 1 029.1 | (3 718.8) | 1 907.6 |
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 | 18.6 | 0.0 | 41.1 | 0.0 | 51.1 | 0.0 | 82.2 | 0.0 | 150.6 | 0.0 | 256.3 | 0.0 | 361.1 | 0.0 | 453.4 | 0.0 | 543.1 | 0.0 | 625.9 | 0.0 | 748.1 |
Zobowiązania długoterminowe | 0.0 | 160.7 | 160.7 | 0.0 | 212.5 | 212.5 | 218.3 | 194.4 | 0.0 | 183.6 | 170.4 | 0.0 | 157.6 | 0.0 | 311.8 | 0.0 | 362.0 | 0.0 | 467.3 | 0.0 | 453.1 | 0.0 | 477.5 | 0.0 | 534.1 | 0.0 | 966.8 | 0.0 | 1 102.4 | 0.0 | 1 021.2 | 0.0 | 1 029.1 | (3 718.8) | 1 907.6 |
Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 1.4 | 0.0 | 0.0 | 0.0 | 1.3 | 0.0 | 1.3 | 0.0 | 1.1 | 0.0 | 1.0 | 0.0 | 1.1 | 0.0 | 1.0 | 0.0 | 1.1 | 0.0 | 1.0 | 0.0 | 2.7 | 0.0 | 2.7 | 0.0 | 5.1 |
Zobowiązania ogółem | 0.0 | 217.6 | 217.6 | 0.0 | 471.1 | 471.1 | 519.2 | 470.2 | 0.0 | 503.5 | 464.7 | 0.0 | 533.2 | 0.0 | 587.3 | 0.0 | 975.2 | 0.0 | 1 150.5 | 0.0 | 1 592.1 | 0.0 | 2 337.2 | 0.0 | 3 229.2 | 0.0 | 4 145.0 | 0.0 | 4 463.1 | 0.0 | 4 533.2 | 0.0 | 4 321.0 | (3 718.8) | 5 417.3 |
Kapitał (fundusz) podstawowy | 0.0 | 219.1 | 219.1 | 0.0 | 219.1 | 219.1 | 219.1 | 219.1 | 0.0 | 219.1 | 219.1 | 0.0 | 219.1 | 0.0 | 219.1 | 0.0 | 219.1 | 0.0 | 219.1 | 0.0 | 219.1 | 0.0 | 219.1 | 0.0 | 219.1 | 0.0 | 438.1 | 0.0 | 438.1 | 0.0 | 876.3 | 0.0 | 876.3 | 0.0 | 876.3 |
Zyski zatrzymane | 0.0 | 279.1 | 279.1 | 0.0 | 384.3 | 384.3 | 0.0 | 679.3 | 0.0 | 0.0 | 780.4 | 0.0 | 0.0 | 0.0 | 915.6 | 0.0 | 0.0 | 0.0 | 1 107.1 | 0.0 | 0.0 | 0.0 | 1 666.3 | 0.0 | 0.0 | 0.0 | 2 678.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Kapitał własny | 716.6 | 912.9 | 912.9 | 909.1 | 1 017.3 | 1 017.3 | 1 026.9 | 1 057.5 | 1 057.5 | 1 115.9 | 1 165.6 | 1 168.1 | 1 251.4 | 1 251.4 | 1 303.6 | 1 303.6 | 1 433.9 | 1 433.9 | 1 493.6 | 1 493.6 | 1 658.4 | 1 658.4 | 2 053.2 | 2 053.2 | 2 654.4 | 2 654.4 | 3 283.8 | 3 283.8 | 3 483.6 | 3 483.6 | 3 509.4 | 3 509.4 | 3 718.8 | 3 718.8 | 4 038.5 |
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 |
Pasywa | 716.6 | 1 130.5 | 1 130.5 | 909.1 | 1 488.4 | 1 488.4 | 1 546.1 | 1 527.8 | 1 057.5 | 1 619.4 | 1 630.2 | 1 168.1 | 1 784.6 | 1 251.4 | 1 890.9 | 1 303.6 | 2 409.1 | 1 433.9 | 2 644.1 | 1 493.6 | 3 250.5 | 1 658.4 | 4 390.4 | 2 053.2 | 5 883.6 | 2 654.4 | 7 428.8 | 3 283.8 | 7 946.7 | 3 483.6 | 8 042.6 | 3 509.4 | 8 039.8 | 0.0 | 9 455.8 |
Inwestycje | 10.2 | 11.7 | 11.7 | 10.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | 1.0 | 7.2 | 0.5 | 0.0 | 19.0 | 12.2 | 32.5 | 12.2 | 9.4 | 16.7 | 71.4 | 18.4 | 164.8 | 25.7 | 259.1 | 338.1 | 425.5 | 435.8 | 211.9 | 345.1 | 237.5 | 286.6 | 0.0 | 310.6 |
Dług | 0.0 | 177.1 | 177.1 | 0.0 | 335.6 | 335.6 | 345.7 | 356.6 | 0.0 | 336.3 | 263.4 | 0.0 | 230.2 | 0.0 | 399.8 | 0.0 | 409.7 | 0.0 | 703.2 | 0.0 | 750.6 | 0.0 | 1 637.7 | 0.0 | 2 444.7 | 0.0 | 3 226.5 | 0.0 | 2 865.4 | 0.0 | 2 898.9 | 0.0 | 2 278.1 | 0.0 | 3 183.7 |
Środki pieniężne i inne aktywa pieniężne | (5.1) | 5.6 | 5.6 | (5.2) | 1.1 | 1.1 | 0.7 | 0.2 | (0.2) | 0.1 | 0.5 | (0.5) | 0.0 | (0.3) | 9.5 | (9.5) | 16.3 | (16.3) | 4.7 | (4.7) | 35.7 | (35.7) | 0.1 | (82.4) | 10.4 | (129.5) | 60.1 | (212.7) | 0.2 | (106.0) | 118.7 | (118.7) | 250.9 | 0.0 | 0.5 |
Dług netto | 5.1 | 171.5 | 171.5 | 5.2 | 334.5 | 334.5 | 345.0 | 356.4 | 0.2 | 336.2 | 262.9 | 0.5 | 230.2 | 0.3 | 390.3 | 9.5 | 393.5 | 16.3 | 698.5 | 4.7 | 714.9 | 35.7 | 1 637.6 | 82.4 | 2 434.3 | 129.5 | 3 166.4 | 212.7 | 2 865.2 | 106.0 | 2 780.1 | 118.7 | 2 027.3 | 0.0 | 3 183.2 |
Ticker | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS | MBAPL.NS |
Waluta | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR | INR |