Income Statement
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Income
Before
Tax
|
2139.384M |
2113.698M |
2274.269M |
1719.877M |
1993.963M |
Minority
Interest
|
- |
- |
- |
- |
- |
Net
Income
|
1080.763M |
1389.691M |
2119.121M |
1150.613M |
1367.179M |
Selling
General
Administrative
|
295.684M |
498.14M |
835.103M |
707.526M |
742.109M |
Gross
Profit
|
3232.43M |
3452.047M |
3513.261M |
2811.414M |
3111.884M |
Reconciled
Depreciation
|
575.792M |
498.487M |
436.093M |
379.261M |
338.269M |
Ebit
|
2809.641M |
3274.915M |
3103.091M |
1881.97M |
2336.962M |
Ebitda
|
3385.433M |
3773.402M |
3539.184M |
2261.231M |
2675.231M |
Depreciation
And
Amortization
|
575.792M |
498.487M |
436.093M |
379.261M |
338.269M |
Operating
Income
|
2809.641M |
3274.915M |
3103.091M |
1881.97M |
2336.962M |
Other
Operating
Expenses
|
12349.033M |
14633.391M |
9099.607M |
6370.696M |
7285.158M |
Interest
Expense
|
641.967M |
994.022M |
624.895M |
309.183M |
315.74M |
Tax
Provision
|
730.597M |
302.219M |
155.148M |
569.264M |
626.784M |
Interest
Income
|
103.964M |
210.611M |
401.246M |
330.972M |
49.539M |
Net
Interest
Income
|
-764.673M |
-864.277M |
-334.276M |
-343.424M |
-305.028M |
Income
Tax
Expense
|
730.597M |
302.219M |
155.148M |
569.264M |
626.784M |
Total
Revenue
|
15158.674M |
17414.153M |
11709.713M |
8317.691M |
9514.222M |
Total
Operating
Expenses
|
422.789M |
671.285M |
903.155M |
864.419M |
882.82M |
Cost
Of
Revenue
|
11926.244M |
13962.106M |
8196.452M |
5506.277M |
6402.338M |
Total
Other
Income
Expense
Net
|
-670.257M |
-1161.217M |
-828.822M |
-162.093M |
-342.999M |
Net
Income
From
Continuing
Ops
|
1408.787M |
1811.479M |
2119.121M |
1150.613M |
1367.179M |
Net
Income
Applicable
To
Common
Shares
|
- |
1811.479M |
2119.121M |
1150.613M |
1367.179M |
Balance Sheet
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Total
Assets
|
14049.02M |
12664.111M |
12271.498M |
10616.884M |
8451.722M |
Intangible
Assets
|
7099.77M |
6237.488M |
5890.616M |
5210.418M |
4705.232M |
Other
Current
Assets
|
330.103M |
81.724M |
56.521M |
54.456M |
40.504M |
Total
Liab
|
12354.846M |
11631.358M |
11166.281M |
10026.832M |
7932.214M |
Total
Stockholder
Equity
|
1694.174M |
1032.753M |
1105.217M |
590.052M |
519.508M |
Other
Current
Liab
|
776.03M |
730.807M |
577.391M |
45.876M |
743.485M |
Common
Stock
|
536.315M |
536.315M |
536.315M |
536.315M |
536.315M |
Capital
Stock
|
536.315M |
536.315M |
536.315M |
536.315M |
536.315M |
Retained
Earnings
|
1261.897M |
603.829M |
688.093M |
218.972M |
204.266M |
Good
Will
|
- |
- |
- |
- |
- |
Other
Assets
|
- |
1563.585M |
1887.192M |
426.928M |
316.702M |
Cash
|
1845.136M |
1241.256M |
891.65M |
1610.548M |
1083.41M |
Cash
And
Equivalents
|
- |
- |
851.609M |
1576.851M |
1000.988M |
Total
Current
Liabilities
|
3877.44M |
3844.998M |
4538.386M |
3610.145M |
2807.893M |
Current
Deferred
Revenue
|
625.825M |
- |
- |
733.791M |
- |
Net
Debt
|
5173.692M |
5783.054M |
6105.954M |
5443.681M |
4172.375M |
Short
Term
Debt
|
1173.466M |
1559.496M |
2291.228M |
1789.785M |
910.202M |
Short
Long
Term
Debt
|
1165.556M |
1554.84M |
2288.96M |
1787.503M |
908.522M |
Short
Long
Term
Debt
Total
|
7018.828M |
7024.31M |
6997.604M |
7054.229M |
5255.785M |
Other
Stockholder
Equity
|
- |
496.438M |
568.902M |
53.737M |
-16.807M |
Property
Plant
Equipment
|
- |
52.107M |
57.118M |
19.865M |
10.128M |
Total
Current
Assets
|
4633.445M |
4810.931M |
4148.735M |
4225.788M |
2792.056M |
Long
Term
Investments
|
- |
- |
- |
- |
245.944M |
Short
Term
Investments
|
794.978M |
697.817M |
1517.068M |
1233.569M |
200.233M |
Net
Receivables
|
1521.108M |
2666.274M |
1553.942M |
1206.151M |
1378.323M |
Long
Term
Debt
|
5812.535M |
5425.8M |
4661.376M |
5256.406M |
4336.42M |
Inventory
|
142.12M |
123.86M |
129.554M |
121.064M |
89.586M |
Accounts
Payable
|
1302.119M |
1554.695M |
1669.767M |
1040.693M |
1154.206M |
Accumulated
Other
Comprehensive
Income
|
-104.038M |
-107.391M |
-119.191M |
-165.235M |
-221.073M |
Non
Currrent
Assets
Other
|
1454.193M |
1904.787M |
8.069M |
390.88M |
0.195M |
Non
Current
Assets
Total
|
9415.575M |
7853.18M |
8122.763M |
6391.096M |
5659.666M |
Capital
Lease
Obligations
|
40.737M |
43.67M |
47.268M |
10.32M |
10.843M |
Long
Term
Debt
Total
|
- |
- |
4706.376M |
5264.444M |
4345.583M |
Cash Flow
(Currency in BRL)
Breakdown |
31-12-2023
|
31-12-2022
|
31-12-2021
|
31-12-2020
|
31-12-2019
|
Investments
|
-1654.396M |
-646.72M |
-4.906M |
-776.583M |
977.778M |
Total
Cashflows
From
Investing
Activities
|
- |
-646.72M |
-1025.104M |
-1768.298M |
202.037M |
Total
Cash
From
Financing
Activities
|
-835.784M |
-2443.161M |
-2202.276M |
198.89M |
-2233.548M |
Net
Income
|
1408.787M |
2113.698M |
2274.269M |
1719.877M |
1993.963M |
Change
In
Cash
|
603.88M |
349.606M |
-718.898M |
527.138M |
480.792M |
Begin
Period
Cash
Flow
|
1241.256M |
891.65M |
1610.548M |
1083.41M |
602.618M |
End
Period
Cash
Flow
|
1845.136M |
1241.256M |
891.65M |
1610.548M |
1083.41M |
Total
Cash
From
Operating
Activities
|
3094.06M |
3439.487M |
2508.482M |
2096.546M |
2512.303M |
Depreciation
|
575.792M |
498.487M |
436.093M |
379.261M |
338.269M |
Other
Cashflows
From
Investing
Activities
|
- |
- |
-1025.104M |
-1768.298M |
202.037M |
Dividends
Paid
|
430.12M |
1872.732M |
1649.653M |
1135.669M |
2010.101M |
Change
To
Inventory
|
-32.289M |
-3.107M |
-7.293M |
-34.529M |
-21.314M |
Sale
Purchase
Of
Stock
|
- |
- |
- |
0M |
-1499.675M |
Other
Cashflows
From
Financing
Activities
|
-188.247M |
-762.432M |
1215.771M |
2130.668M |
108.012M |
Capital
Expenditures
|
1499.753M |
1187.518M |
1027.003M |
991.715M |
775.769M |
Change
In
Working
Capital
|
-271.456M |
-368.54M |
-353.57M |
-701.456M |
-152.212M |
Other
Non
Cash
Items
|
2406.195M |
1193.503M |
623.389M |
651.12M |
209.694M |
Free
Cash
Flow
|
1594.307M |
2251.969M |
1481.479M |
1104.831M |
1736.534M |