Wall Street Experts

Orbia Advance Corporation, S.A.B. de C.V.

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 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
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
Aktywa 8 958.3 8 726.2 8 334.6 8 638.3 8 545.7 8 669.7 8 840.5 8 762.0 9 081.8 8 806.0 8 519.4 8 837.0 8 788.0 9 759.4 10 422.3 10 405.8 10 317.9 10 061.1 10 356.0 10 405.4 10 214.9 10 057.1 10 775.0 10 421.0 10 444.0 10 211.1 10 231.3 10 900.0 10 465.9 10 586.8 11 358.0 11 314.7 11 123.2 11 624.0 11 777.0 11 707.0 11 625.0 11 552.0 11 274.0 11 214.0
Aktywa trwałe 5 820.2 6 142.8 5 979.3 6 115.0 6 204.2 6 417.8 6 546.3 6 395.4 6 434.5 6 245.8 5 764.6 5 791.2 5 758.8 5 807.4 7 143.9 6 952.7 6 876.8 7 083.9 7 290.0 7 220.0 7 152.1 7 205.0 7 080.0 7 061.0 7 019.0 7 055.0 6 915.8 6 918.5 6 832.4 6 862.3 7 025.0 6 903.2 6 946.4 7 040.0 7 128.0 7 208.0 7 157.0 7 382.0 7 268.0 7 414.0
Rzeczowe aktywa trwałe netto 3 435.3 3 730.0 3 695.6 3 824.1 3 937.7 4 202.9 4 304.7 4 167.2 4 212.7 8 403.2 3 785.0 3 774.4 3 759.1 7 253.0 3 642.6 3 530.8 3 481.9 7 014.8 3 751.0 3 714.2 3 687.3 3 685.7 3 570.0 3 540.0 3 497.0 3 509.9 3 419.5 3 404.9 3 342.4 3 396.9 3 423.0 3 389.3 3 378.1 3 528.0 3 560.0 3 622.0 3 617.0 3 839.0 3 838.0 3 792.0
Wartość firmy 899.9 692.3 669.4 670.8 655.1 678.2 683.1 683.9 685.0 690.2 695.3 696.0 653.2 698.5 1 965.0 1 955.2 1 955.7 1 492.7 (293.0) 1 493.6 1 485.9 1 491.7 0.0 0.0 0.0 1 491.4 1 483.4 1 507.9 1 506.3 1 513.7 0.0 1 579.9 1 668.3 1 478.0 1 495.0 0.0 1 454.0 1 447.0 0.0 1 445.0
Wartości niematerialne i prawne 1 275.0 1 408.0 1 306.4 1 303.5 1 284.5 1 249.1 1 254.0 1 225.3 1 215.3 1 192.8 1 189.9 1 215.1 1 233.6 1 212.0 1 243.8 1 193.7 1 181.0 1 851.5 3 606.0 1 800.8 1 758.3 1 765.5 0.0 0.0 0.0 1 733.5 1 687.9 1 686.4 1 645.7 1 616.7 0.0 1 562.8 1 513.1 1 627.0 1 640.0 0.0 1 688.0 1 702.0 0.0 1 624.0
Wartość firmy i wartości niematerialne i prawne 2 174.9 2 100.2 1 975.8 1 974.4 1 939.6 1 927.3 1 937.1 1 909.2 1 900.3 1 883.0 1 885.2 1 911.1 1 886.9 1 910.4 3 208.8 3 148.9 3 136.7 3 344.2 3 313.0 3 294.4 3 244.2 3 257.2 3 198.0 3 200.0 3 206.0 3 224.9 3 171.2 3 194.2 3 152.0 3 130.4 3 200.0 3 142.7 3 181.3 3 105.0 3 134.0 3 130.0 3 142.0 3 149.0 3 090.0 3 069.0
Należności netto 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 1 368.0 0.0 0.0 0.0 1 337.0 1 408.0 0.0 0.0 1 212.0 1 130.0 1 155.0 0.0 1 294.6 0.0 0.0 0.0 1 746.0 0.0 0.0 0.0 1 528.0 1 470.0 0.0 0.0 1 688.0 0.0
Inwestycje długoterminowe 30.2 64.3 69.5 59.8 61.2 31.2 30.8 32.7 33.0 30.9 0.0 0.0 0.0 31.2 35.1 31.9 33.6 35.5 0.0 28.8 33.8 47.6 0.0 0.0 0.0 51.2 15.0 42.1 57.6 37.8 0.0 36.7 36.2 57.0 100.0 0.0 73.0 114.0 0.0 65.0
Aktywa obrotowe 3 138.2 2 583.5 2 355.2 2 523.3 2 341.5 2 251.9 2 294.2 2 366.6 2 647.3 2 560.2 2 754.9 3 045.8 3 029.2 3 951.9 3 278.4 3 453.2 3 441.1 2 977.2 3 066.0 3 185.4 3 062.8 2 852.1 3 695.0 3 360.0 3 425.0 3 156.2 3 315.5 3 981.5 3 633.5 3 724.5 4 333.0 4 411.5 4 176.8 4 584.0 4 649.0 4 499.0 4 468.0 4 170.0 4 006.0 3 800.0
Środki pieniężne i Inwestycje 896.7 619.5 404.3 604.0 537.8 653.3 586.5 661.5 651.0 713.6 597.1 735.4 740.1 1 899.8 564.5 905.1 878.6 699.9 589.0 591.5 594.0 586.4 1 452.0 1 238.0 1 245.0 875.2 739.9 1 059.8 657.2 781.6 970.0 901.1 899.3 1 547.0 1 384.0 1 283.0 1 487.0 1 456.0 1 050.0 797.0
Zapasy 814.1 775.2 719.6 715.7 672.7 648.0 660.8 644.7 648.3 606.4 662.6 713.3 681.3 674.9 868.0 872.4 903.7 865.8 897.0 879.9 869.3 834.4 819.0 773.0 784.0 861.1 937.0 1 110.0 1 192.0 1 291.8 1 382.0 1 447.3 1 415.5 1 320.0 1 279.0 1 238.0 1 193.0 1 200.0 1 212.0 1 186.0
Inwestycje krótkoterminowe 0.0 0.0 (13.6) 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.8 (13.8) 0.0 0.0 0.0 (12.6) 26.6 0.9 2.1 2.5 0.0 2.7 2.1 1.0 1.0 0.0 1.0 (39.0) 0.0 0.0
Środki pieniężne i inne aktywa pieniężne 896.7 619.5 404.3 604.0 537.8 653.3 586.5 661.5 651.0 713.6 597.1 735.4 740.1 1 899.8 564.5 905.1 878.6 699.9 589.0 591.5 593.2 586.4 1 452.0 1 238.0 1 245.0 875.2 713.3 1 058.9 655.1 781.6 970.0 898.4 897.2 1 546.0 1 384.0 1 283.0 1 486.0 1 456.0 1 050.0 797.0
Należności krótkoterminowe 1 226.9 711.2 1 029.6 1 129.0 1 122.0 592.5 1 239.8 716.5 853.8 704.6 804.1 801.6 687.6 729.4 870.5 872.7 1 623.1 910.9 1 417.0 782.7 767.8 679.1 1 306.0 1 197.0 1 151.0 787.7 822.9 1 022.6 969.5 1 046.1 1 588.0 1 171.0 891.8 812.0 1 311.0 1 273.0 884.0 847.0 1 256.0 809.0
Dług krótkoterminowy 59.2 566.0 55.4 35.8 48.4 723.0 61.4 641.7 554.0 726.2 699.8 775.1 832.2 779.4 1 035.7 1 050.1 0.0 1 033.0 451.0 1 128.1 1 101.5 985.0 294.0 81.0 540.0 1 116.1 1 240.8 699.1 746.8 785.1 474.0 1 139.8 1 343.8 1 311.0 781.0 984.0 977.0 953.0 410.0 822.0
Zobowiązania krótkoterminowe 1 812.7 1 816.4 1 646.6 1 761.5 1 703.9 1 818.6 1 829.9 1 925.8 1 932.4 1 985.0 2 044.4 2 178.7 2 078.9 2 130.5 2 679.7 2 675.6 2 746.7 2 708.0 2 744.0 2 762.4 2 598.5 2 577.4 2 506.0 2 075.0 2 393.0 2 587.6 2 988.6 2 686.4 2 583.0 2 643.0 2 950.0 3 198.4 3 035.2 3 045.0 3 330.0 3 305.0 2 730.0 2 537.0 2 485.0 2 515.0
Rozliczenia międzyokresowe 55.7 0.0 64.7 87.5 41.5 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 (0.4) 0.0 0.0 0.0 0.0 0.0 0.0 (1.1) 0.0 627.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 880.0 0.0 0.0
Zobowiązania długoterminowe 3 336.4 3 420.1 3 282.3 3 341.4 3 249.0 3 172.3 3 211.0 3 078.7 3 137.7 2 923.5 2 767.0 2 843.8 2 863.0 3 948.0 4 176.4 4 110.3 4 067.3 4 183.3 4 384.0 4 332.5 4 319.8 4 385.3 5 275.0 5 338.0 4 974.0 4 443.9 4 191.5 4 974.0 4 541.3 4 539.3 4 934.0 4 852.9 4 851.8 5 256.0 5 273.0 5 171.0 5 640.0 5 743.0 5 668.0 5 641.0
Rezerwy z tytułu odroczonego podatku 485.5 481.7 453.4 465.0 478.0 476.1 478.1 402.7 460.3 286.9 100.2 123.5 132.5 231.2 195.8 214.8 196.8 348.7 330.0 318.6 322.1 335.5 326.0 319.0 322.0 313.8 307.5 318.0 327.4 318.0 348.0 342.0 333.0 373.0 388.0 372.0 373.0 359.0 240.0 335.0
Zobowiązania długoterminowe 3 336.4 3 420.1 3 282.3 3 341.4 3 249.0 3 172.3 3 211.0 3 078.7 3 137.7 2 923.5 2 767.0 2 843.8 2 863.0 3 948.0 4 176.4 4 110.3 4 067.3 4 183.3 4 384.0 4 332.5 4 319.8 4 385.3 5 275.0 5 338.0 4 974.0 4 443.9 4 191.5 4 974.0 4 541.3 4 539.3 4 934.0 4 852.9 4 851.8 5 256.0 5 273.0 5 171.0 5 640.0 5 743.0 5 668.0 5 641.0
Zobowiązania z tytułu leasingu 0.0 222.8 0.0 0.0 0.0 160.8 0.0 0.0 0.0 121.4 0.0 0.0 0.0 76.1 0.0 0.0 0.0 33.0 292.0 261.7 309.5 345.5 0.0 0.0 329.0 345.0 322.0 317.0 292.2 367.1 366.0 356.3 349.0 362.0 371.0 370.0 352.0 489.0 493.0 494.0
Zobowiązania ogółem 5 149.0 5 236.5 4 928.9 5 102.9 4 952.8 4 990.9 5 040.9 5 004.5 5 070.1 4 908.4 4 811.5 5 022.5 4 942.0 6 078.5 6 856.1 6 785.9 6 814.0 6 891.3 7 128.0 7 094.9 6 918.3 6 962.7 7 781.0 7 413.0 7 367.0 7 031.5 7 180.2 7 660.4 7 124.2 7 182.3 7 884.0 8 051.3 7 887.0 8 301.0 8 603.0 8 476.0 8 370.0 8 280.0 8 153.0 8 156.0
Kapitał (fundusz) podstawowy 280.4 256.5 280.4 280.4 280.4 280.4 280.4 280.4 280.4 256.5 280.4 280.4 280.4 256.5 280.4 280.4 280.4 256.5 0.0 280.4 280.4 256.5 0.0 0.0 0.0 256.5 280.4 280.4 280.4 256.5 0.0 280.4 280.4 280.0 280.0 0.0 280.0 256.0 0.0 280.0
Zyski zatrzymane 657.0 795.3 758.1 827.4 872.5 850.8 1 073.9 1 035.7 1 191.8 574.4 1 458.8 1 520.8 1 581.6 1 075.2 1 378.7 1 539.3 1 452.7 1 052.5 0.0 1 286.7 1 321.4 1 058.9 0.0 0.0 0.0 1 107.8 1 210.9 1 358.6 1 518.7 965.9 0.0 1 485.2 1 553.3 1 535.0 1 359.0 0.0 1 455.0 (436.0) 0.0 1 368.0
Kapitał własny 3 809.3 3 489.7 3 405.6 3 535.4 3 592.8 3 678.8 3 799.5 3 757.5 4 011.7 3 897.6 3 708.0 3 814.5 3 846.0 3 680.9 3 566.2 3 619.9 3 503.8 3 169.8 3 228.0 3 310.5 3 296.6 3 094.4 2 994.0 3 008.0 3 077.0 3 179.6 3 051.2 3 239.6 3 341.7 3 404.5 3 474.0 3 263.4 3 236.2 3 323.0 3 174.0 3 231.0 3 255.0 3 272.0 3 121.0 3 058.0
Udziały mniejszościowe 411.5 443.7 499.5 601.7 688.8 776.4 816.3 775.1 888.8 918.4 939.0 974.0 949.8 878.3 908.6 921.0 888.8 761.5 752.0 742.1 722.9 719.4 710.0 704.0 693.0 686.7 685.9 697.8 678.9 667.9 695.0 700.4 677.5 655.0 657.0 637.0 623.0 604.0 608.0 601.0
Pasywa 8 958.3 8 726.2 8 334.6 8 638.3 8 545.7 8 669.7 8 840.5 8 762.0 9 081.8 8 806.0 8 519.4 8 837.0 8 788.0 9 759.4 10 422.3 10 405.8 10 317.9 10 061.1 10 356.0 10 405.4 10 214.9 10 057.1 10 775.0 10 421.0 10 444.0 10 211.1 10 231.3 10 900.0 10 465.9 10 586.8 11 358.0 11 314.7 11 123.2 11 624.0 11 777.0 11 707.0 11 625.0 11 552.0 11 274.0 11 214.0
Inwestycje 30.2 64.3 55.9 59.8 61.2 31.2 30.8 32.7 33.0 30.9 29.7 31.5 34.7 31.2 35.1 31.9 33.6 35.5 0.0 28.8 34.6 33.8 0.0 0.0 0.0 38.6 41.6 43.0 59.7 40.3 0.0 39.5 38.3 58.0 101.0 0.0 74.0 75.0 0.0 65.0
Dług 2 514.6 3 102.6 2 409.6 2 391.5 2 350.3 3 131.2 2 341.4 3 000.7 2 886.6 3 037.0 3 014.0 3 097.1 3 125.8 4 028.6 4 355.6 4 348.5 0.0 4 223.8 3 875.0 4 491.3 4 480.2 4 381.0 4 368.0 4 208.0 4 509.0 4 509.3 4 439.5 4 640.7 4 259.5 4 345.9 4 187.0 4 841.3 5 042.9 5 532.0 5 000.0 5 083.0 5 614.0 5 756.0 5 221.0 5 516.0
Środki pieniężne i inne aktywa pieniężne 896.7 619.5 404.3 604.0 537.8 653.3 586.5 661.5 651.0 713.6 597.1 735.4 740.1 1 899.8 564.5 905.1 878.6 699.9 589.0 591.5 593.2 586.4 1 452.0 1 238.0 1 245.0 875.2 713.3 1 058.9 655.1 781.6 970.0 898.4 897.2 1 546.0 1 384.0 1 283.0 1 486.0 1 456.0 1 050.0 797.0
Dług netto 1 617.9 2 483.1 2 005.3 1 787.5 1 812.5 2 477.9 1 754.9 2 339.2 2 235.6 2 323.4 2 417.0 2 361.6 2 385.7 2 128.8 3 791.2 3 443.5 (878.6) 3 524.0 3 286.0 3 899.8 3 887.0 3 794.6 2 916.0 2 970.0 3 264.0 3 634.2 3 726.2 3 581.8 3 604.5 3 564.4 3 217.0 3 942.9 4 145.7 3 986.0 3 616.0 3 800.0 4 128.0 4 300.0 4 171.0 4 719.0
Ticker ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX ORBIA.MX
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