Wall Street Experts

MasTec, 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 41
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 2025
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 Q1
Aktywa 3 558.2 3 358.0 3 356.9 3 245.8 2 940.2 2 986.6 3 123.9 3 214.0 3 183.1 3 115.8 3 823.5 3 942.2 4 066.6 4 154.3 4 582.2 4 974.8 4 440.0 4 860.4 4 797.4 4 858.7 4 997.0 4 893.5 4 990.0 5 201.7 5 227.8 5 538.3 5 901.6 6 013.2 7 121.4 7 088.0 7 404.7 7 475.7 9 293.3 9 055.3 9 287.8 9 529.7 9 758.6 8 745.4 8 679.0 8 763.0 8 975.3 8 861.9
Aktywa trwałe 2 006.4 1 971.5 2 002.6 2 007.5 1 807.3 1 788.2 1 802.2 1 791.6 1 780.6 1 848.7 2 032.8 2 124.3 2 214.2 2 246.7 2 300.4 2 305.8 2 271.0 2 598.3 2 670.4 2 660.0 2 823.4 2 813.7 2 853.0 2 867.7 2 868.8 2 987.9 3 493.3 3 424.9 4 247.4 4 303.8 4 347.4 4 361.4 5 434.1 5 398.7 5 458.9 5 491.2 5 784.4 5 299.9 5 201.9 5 190.1 4 875.5 5 316.4
Rzeczowe aktywa trwałe netto 620.3 604.6 614.8 587.0 558.7 548.0 559.1 554.5 549.1 570.5 648.5 691.4 706.5 709.8 739.4 736.4 747.8 1 022.6 1 094.3 1 096.3 1 135.7 1 147.9 1 171.0 1 181.7 1 158.9 1 186.9 1 316.8 1 261.0 1 696.5 1 747.5 1 826.6 1 832.2 2 033.6 2 006.8 2 100.8 2 132.9 2 070.1 1 997.3 1 933.6 1 917.9 1 945.1 1 970.1
Wartość firmy 1 082.5 1 070.3 1 073.1 1 064.8 988.5 992.0 998.1 997.2 995.9 996.4 1 040.3 1 135.5 1 062.9 1 145.4 1 146.6 1 149.8 1 100.4 1 140.5 1 144.2 1 140.9 1 221.4 1 221.1 1 227.4 1 231.7 1 243.0 1 262.7 1 331.7 1 338.6 1 520.6 1 504.3 1 484.6 1 493.8 2 045.0 2 065.6 2 079.5 2 118.9 2 126.4 2 126.0 2 125.9 2 135.7 2 203.1 2 204.9
Wartości niematerialne i prawne 250.4 236.2 230.1 218.8 199.4 197.5 192.6 186.5 179.7 176.0 185.9 125.3 191.1 187.4 181.5 177.2 169.4 193.2 190.1 184.9 211.5 200.8 202.2 191.7 184.0 225.6 521.0 497.0 670.3 693.0 665.0 638.3 946.3 904.4 862.8 821.3 784.3 751.0 717.2 718.2 727.4 694.7
Wartość firmy i wartości niematerialne i prawne 1 309.9 1 288.7 1 303.2 1 283.6 1 187.9 1 189.5 1 190.7 1 183.7 1 175.6 1 172.4 1 226.2 1 260.8 1 328.9 1 332.8 1 328.1 1 327.0 1 269.7 1 333.7 1 334.3 1 325.8 1 433.0 1 421.9 1 429.6 1 423.4 1 427.1 1 488.3 1 852.7 1 835.6 2 190.9 2 197.3 2 149.6 2 132.1 2 991.3 2 970.0 2 942.3 2 940.2 2 910.7 2 877.0 2 843.1 2 853.9 2 930.4 2 899.6
Należności netto 1 303.6 1 132.8 1 126.9 1 023.7 911.1 970.9 1 091.0 1 216.0 1 156.0 1 086.1 1 569.4 1 534.8 1 598.0 1 705.1 2 077.5 2 368.6 1 924.0 1 986.3 1 841.8 1 953.3 1 874.9 1 794.0 1 893.7 1 937.0 1 754.2 1 834.8 1 969.0 2 123.2 2 247.3 2 226.8 2 534.0 2 674.8 3 129.6 3 141.7 3 335.9 3 510.0 3 126.5 2 895.5 2 875.5 3 099.8 0.0 2 861.4
Inwestycje długoterminowe 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (252 834.0) (274 465.0) (204 518.0) (197.3) (206.4) (258.9) (263 687.0) (274.9) (256.5) (277.4) (296 326.0) (276.1) (267.5) (301.2) (302 938.0) (304.0) (324.0) (326.1) (450 361.0) (462.7) (470.8) 0.0 0.0 0.0 (520.8) (455.0) 23.0 24.0 24.0 0.0 0.0 0.0
Aktywa obrotowe 1 551.8 1 386.5 1 354.3 1 238.3 1 132.9 1 198.5 1 321.8 1 422.4 1 402.5 1 267.1 1 790.7 1 747.7 1 852.4 1 907.6 2 281.8 2 669.0 2 169.0 2 262.1 2 127.0 2 198.7 2 173.6 2 079.8 2 137.0 2 334.1 2 359.0 2 550.4 2 408.3 2 588.4 2 874.0 2 784.3 3 057.2 3 114.3 3 859.1 3 656.7 3 829.0 4 038.5 3 974.3 3 445.5 3 477.1 3 572.9 0.0 3 545.6
Środki pieniężne i Inwestycje 24.1 28.7 4.8 7.2 5.0 3.9 8.8 9.4 38.8 15.7 18.2 43.8 40.3 40.2 20.7 68.5 27.4 43.2 59.2 43.1 71.4 71.7 48.6 238.2 423.1 512.4 237.3 239.9 360.7 233.1 138.9 95.7 370.6 141.6 119.9 214.2 529.6 249.3 297.6 181.2 0.0 345.7
Zapasy 112.8 100.4 103.3 90.5 90.6 99.4 115.8 108.4 111.0 99.7 95.5 84.5 77.0 80.5 100.2 125.8 113.7 121.6 127.0 106.7 100.1 106.6 104.9 85.5 89.6 92.7 87.4 91.8 92.6 101.4 123.8 127.5 118.0 164.9 152.8 129.1 108.1 112.3 107.9 101.2 0.0 114.5
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 17.0 0.0 0.0 0.0 7.9 3.0 1.0 1.0 0.2 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 24.1 28.7 4.8 7.2 5.0 3.9 8.8 9.4 38.8 15.7 18.2 43.8 40.3 40.2 20.7 68.5 27.4 43.2 59.2 43.1 71.4 71.7 48.6 238.2 423.1 512.4 237.3 239.9 360.7 233.1 138.9 95.7 370.6 141.6 119.9 214.2 529.6 249.3 297.6 181.2 0.0 345.7
Należności krótkoterminowe 485.3 393.5 434.4 376.8 348.5 363.1 441.0 435.7 363.7 294.3 429.6 457.2 378.0 457.8 544.4 744.3 669.7 558.7 633.2 625.0 535.0 533.5 630.5 582.8 571.3 632.1 629.9 688.7 663.1 704.3 799.9 934.5 1 109.9 925.6 930.3 1 213.9 1 242.6 965.3 994.0 1 041.0 0.0 985.7
Dług krótkoterminowy 73.6 74.9 78.4 78.8 77.7 74.1 70.4 66.1 64.6 62.7 75.4 86.5 87.9 86.6 84.2 83.5 82.7 236.0 262.1 257.8 200.0 282.0 282.8 287.8 217.6 295.6 334.3 321.3 233.3 318.1 328.7 326.9 268.4 360.3 404.5 438.9 452.8 325.0 495.5 474.8 261.3 192.1
Zobowiązania krótkoterminowe 974.5 883.4 853.0 787.4 752.8 811.7 866.4 942.4 840.0 813.3 928.7 1 002.2 963.8 1 047.3 1 252.8 1 372.5 1 283.6 1 262.7 1 391.2 1 334.5 1 219.1 1 260.0 1 523.4 1 514.2 1 415.2 1 632.9 1 639.0 1 704.3 1 784.6 1 866.0 1 897.7 1 986.5 2 496.0 2 378.5 2 440.8 2 811.3 2 837.2 2 633.4 2 747.9 2 887.8 2 999.7 2 909.9
Rozliczenia międzyokresowe 155.7 147.8 121.9 123.6 149.5 177.7 130.6 166.0 161.5 181.1 103.0 111.9 194.5 215.7 243.2 189.3 227.1 232.3 200.6 156.9 206.2 204.3 338.2 368.2 228.4 259.5 238.9 247.3 314.0 298.3 298.6 249.7 406.2 438.6 487.2 (1 521.0) 481.0 548.6 620.7 708.2 0.0 0.0
Zobowiązania długoterminowe 1 435.9 1 441.9 1 476.8 1 433.9 1 244.0 1 231.1 1 287.3 1 242.1 1 239.5 1 154.8 1 661.6 1 637.0 1 669.4 1 732.8 1 899.0 2 112.5 1 764.3 2 164.0 1 854.9 1 844.8 1 986.2 1 943.7 1 715.8 1 810.4 1 807.1 1 816.4 2 101.3 2 031.5 2 792.9 2 709.9 3 022.1 2 942.7 4 056.0 4 029.2 4 158.6 4 004.7 4 200.1 3 422.0 3 197.0 3 046.5 2 988.2 2 996.8
Rezerwy z tytułu odroczonego podatku 201.6 192.8 189.8 186.6 188.8 174.4 173.2 167.2 178.4 175.0 252.8 274.5 204.5 197.3 206.4 258.9 263.7 274.9 256.5 277.4 296.3 276.1 267.5 301.2 302.9 304.0 324.0 326.1 450.4 462.7 470.8 471.0 571.4 535.5 520.8 455.0 775.5 347.4 326.2 381.2 362.8 349.4
Zobowiązania długoterminowe 1 435.9 1 441.9 1 476.8 1 433.9 1 244.0 1 231.1 1 287.3 1 242.1 1 239.5 1 154.8 1 661.6 1 637.0 1 669.4 1 732.8 1 899.0 2 112.5 1 764.3 2 164.0 1 854.9 1 844.8 1 986.2 1 943.7 1 715.8 1 810.4 1 807.1 1 816.4 2 101.3 2 031.5 2 792.9 2 709.9 3 022.1 2 942.7 4 056.0 4 029.2 4 158.6 4 004.7 4 200.1 3 422.0 3 197.0 3 046.5 2 988.2 2 996.8
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 0.0 227.1 246.3 238.4 236.1 223.5 211.6 200.1 189.0 176.2 228.4 209.7 271.8 273.8 264.9 253.6 290.6 286.9 353.6 411.1 430.6 436.0 430.2 409.5 0.0 0.0
Zobowiązania ogółem 2 410.4 2 325.3 2 329.8 2 221.3 1 996.8 2 042.8 2 153.7 2 184.5 2 079.5 1 968.0 2 590.3 2 639.1 2 633.2 2 780.2 3 151.8 3 485.0 3 047.9 3 426.7 3 246.0 3 179.3 3 205.3 3 203.7 3 239.1 3 324.6 3 222.3 3 449.3 3 740.3 3 735.8 4 577.5 4 575.9 4 919.7 4 929.2 6 552.1 6 407.7 6 599.4 6 816.0 7 037.4 6 055.3 5 944.9 5 934.3 5 987.9 5 906.7
Kapitał (fundusz) podstawowy 8.8 8.8 8.8 8.8 8.8 8.8 9.0 9.0 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.1 9.2 9.2 9.2 9.2 9.3 9.3 9.3 9.3 9.3 9.3 9.3 9.5 9.5 9.5 9.5 9.9 9.9 9.9 9.9 9.9 9.9 9.9 9.9 0.0 9.9
Zyski zatrzymane 457.8 451.5 447.8 455.4 378.7 376.0 400.1 456.4 509.9 550.9 632.6 696.3 857.2 885.3 965.8 1 086.4 1 118.4 1 161.5 1 281.2 1 409.8 1 510.7 1 546.9 1 603.9 1 720.4 1 833.6 1 899.2 1 974.7 2 085.7 2 162.4 2 127.4 2 143.6 2 192.5 2 195.7 2 115.2 2 130.7 2 145.0 2 145.8 2 104.6 2 138.6 2 233.8 0.0 2 318.5
Kapitał własny 1 152.2 1 037.0 1 027.2 1 024.5 947.2 943.9 970.2 1 029.6 1 110.7 1 147.8 1 233.2 1 303.0 1 435.9 1 374.2 1 432.8 1 489.8 1 394.2 1 433.7 1 554.6 1 684.0 1 796.2 1 689.8 1 750.8 1 880.9 2 009.1 2 089.0 2 164.4 2 277.5 2 547.9 2 512.1 2 484.9 2 546.5 2 741.2 2 647.6 2 688.4 2 724.1 2 721.3 2 690.0 2 734.1 2 828.7 2 987.3 2 955.3
Udziały mniejszościowe 4.4 4.3 4.2 4.0 3.8 3.6 4.5 4.7 7.1 5.5 7.1 7.6 2.6 2.5 2.4 2.2 2.1 2.1 3.2 4.7 4.5 4.3 4.1 3.8 3.6 4.1 3.0 4.3 4.1 4.1 4.1 4.4 3.9 1.3 9.4 10.4 15.1 15.8 19.7 19.0 0.0 70.9
Pasywa 3 558.2 3 358.0 3 356.9 3 245.8 2 940.2 2 986.6 3 123.9 3 214.0 3 183.1 3 115.8 3 823.5 3 942.2 4 066.6 4 154.3 4 582.2 4 974.8 4 440.0 4 860.4 4 797.4 4 858.7 4 997.0 4 893.5 4 990.0 5 201.7 5 227.8 5 538.3 5 901.6 6 013.2 7 121.4 7 088.0 7 404.7 7 475.7 9 293.3 9 055.3 9 287.8 9 529.7 9 758.6 8 745.4 8 679.0 8 763.0 8 975.3 8 861.9
Inwestycje 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (252 834.0) (274 465.0) (204 518.0) (197.3) (206.4) (258.9) (263 687.0) (274.9) (256.5) (277.4) (296 326.0) (276.1) (267.5) (301.2) (302 938.0) (304.0) (324.0) (326.1) (450 361.0) (462.7) 1.0 1.0 0.2 0.0 (520.8) (455.0) 23.0 24.0 24.0 23.0 0.0 0.0
Dług 1 061.2 1 078.0 1 215.1 1 177.4 945.5 1 012.8 1 068.8 1 016.7 961.4 956.1 1 389.3 1 278.9 1 280.7 1 430.1 1 533.0 1 772.3 1 324.2 1 855.9 1 419.5 1 380.4 1 468.6 1 642.7 1 454.1 1 290.1 1 274.1 1 503.8 1 563.2 1 717.9 2 285.9 2 196.5 2 535.0 2 477.9 3 514.7 3 499.2 3 677.4 3 309.2 3 495.9 3 153.8 2 991.3 2 733.2 261.3 2 631.6
Środki pieniężne i inne aktywa pieniężne 24.1 28.7 4.8 7.2 5.0 3.9 8.8 9.4 38.8 15.7 18.2 43.8 40.3 40.2 20.7 68.5 27.4 43.2 59.2 43.1 71.4 71.7 48.6 238.2 423.1 512.4 237.3 239.9 360.7 233.1 138.9 95.7 370.6 141.6 119.9 214.2 529.6 249.3 297.6 181.2 0.0 345.7
Dług netto 1 037.1 1 049.3 1 210.4 1 170.3 940.5 1 008.9 1 060.0 1 007.3 922.6 940.4 1 371.0 1 235.0 1 240.4 1 389.9 1 512.3 1 703.8 1 296.8 1 812.7 1 360.3 1 337.3 1 397.2 1 571.0 1 405.5 1 051.9 851.0 991.4 1 326.0 1 478.0 1 925.2 1 963.3 2 396.1 2 382.2 3 144.1 3 357.6 3 557.5 3 095.1 2 966.4 2 904.4 2 693.7 2 552.0 261.3 2 285.9
Ticker MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ MTZ
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD