(Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -0.90%19.53B | 9.43%21.26B | 38.44%20.59B | 14.48%18.27B | 14.48%18.27B | -20.92%19.71B | 13.75%19.43B | -11.90%14.87B | -24.12%15.96B | -24.12%15.96B |
-Cash and cash equivalents | -3.01%14.63B | 9.47%17.23B | 44.03%16.4B | 10.20%14.66B | 10.20%14.66B | -2.62%15.08B | 24.13%15.74B | -5.77%11.39B | -17.76%13.3B | -17.76%13.3B |
-Short-term investments | 5.96%4.9B | 9.25%4.03B | 20.18%4.19B | 35.91%3.62B | 35.91%3.62B | -50.95%4.63B | -16.18%3.69B | -27.34%3.48B | -45.29%2.66B | -45.29%2.66B |
Receivables | 14.71%6.14B | 9.08%6.44B | -1.04%5.94B | -9.57%5.47B | -9.57%5.47B | -18.99%5.35B | -6.05%5.9B | 7.63%6B | 32.61%6.05B | 32.61%6.05B |
-Accounts receivable | 12.64%4.03B | 14.51%4.16B | 2.70%3.91B | -11.66%3.33B | -11.66%3.33B | -13.74%3.58B | -10.02%3.63B | 24.54%3.81B | 46.08%3.77B | 46.08%3.77B |
-Taxes receivable | 24.75%1.73B | -1.78%1.68B | -6.39%1.65B | -13.27%1.63B | -13.27%1.63B | -29.34%1.39B | -16.94%1.71B | -23.44%1.76B | 38.15%1.88B | 38.15%1.88B |
-Related party accounts receivable | -19.18%213.57M | -0.10%298.63M | 22.94%284.07M | 6.76%251.47M | 6.76%251.47M | 50.38%264.27M | 75.36%298.94M | 117.28%231.07M | 139.66%235.54M | 139.66%235.54M |
-Other receivables | 34.55%165.45M | 15.22%299.25M | -52.93%93.77M | 58.72%255.78M | 58.72%255.78M | -61.60%122.97M | 1,655.34%259.72M | 83.48%199.23M | -69.01%161.15M | -69.01%161.15M |
Inventory | 19.24%2.23B | 21.57%2.15B | 1.48%1.95B | -4.08%1.79B | -4.08%1.79B | 0.79%1.87B | 4.65%1.77B | 82.77%1.92B | 62.63%1.87B | 62.63%1.87B |
Restricted cash | 10.53%8.28M | -42.26%8.44M | 3.69%8.1M | -2.04%7.86M | -2.04%7.86M | -22.88%7.49M | -39.70%14.61M | --7.81M | --8.02M | --8.02M |
Other current assets | -6.26%521.27M | 16.24%680.69M | -3.45%579.53M | 28.98%722.39M | 28.98%722.39M | 16.14%556.11M | 33.84%585.59M | 39.42%600.25M | 60.64%560.08M | 60.64%560.08M |
Total current assets | 12.09%31.53B | 19.83%33.56B | 32.38%31.65B | 11.85%28.61B | 11.85%28.61B | -20.24%28.13B | 7.84%28.01B | -1.18%23.91B | -6.28%25.58B | -6.28%25.58B |
Non current assets | ||||||||||
Net PPE | -20.14%23.92B | -17.63%22.78B | -16.44%22.84B | 14.07%30.75B | 14.07%30.75B | 13.16%29.96B | 5.34%27.66B | 8.02%27.33B | 9.62%26.96B | 9.62%26.96B |
-Gross PPE | -18.60%34.11B | -16.42%32.63B | -19.45%30.77B | 15.77%43.15B | 15.77%43.15B | 15.48%41.9B | 7.46%39.03B | 10.47%38.2B | 51.54%37.27B | 51.54%37.27B |
-Accumulated depreciation | 14.73%-10.19B | 13.47%-9.84B | 27.03%-7.93B | -20.23%-12.4B | -20.23%-12.4B | -21.73%-11.95B | -12.99%-11.38B | -17.15%-10.87B | ---10.31B | ---10.31B |
Goodwill and other intangible assets | 48.67%33.35B | 35.85%30.39B | 39.09%31.18B | 2.39%22.65B | 2.39%22.65B | 2.76%22.43B | -0.34%22.37B | 7.79%22.42B | 24.41%22.12B | 24.41%22.12B |
-Goodwill | 5.51%1.49B | 7.25%1.49B | -0.59%1.41B | -4.66%1.39B | -4.66%1.39B | -22.70%1.41B | -27.16%1.39B | -4.54%1.42B | --1.46B | --1.46B |
-Other intangible assets | 51.56%31.87B | 37.74%28.9B | 41.78%29.77B | 2.89%21.26B | 2.89%21.26B | 5.07%21.02B | 2.15%20.98B | 8.74%20.99B | --20.66B | --20.66B |
Investments and advances | -8.46%27.32B | -4.57%27.88B | -10.41%29.21B | -12.39%29.79B | -12.39%29.79B | 99.07%29.85B | 132.99%29.21B | 167.95%32.61B | 180.57%34.01B | 180.57%34.01B |
Non current accounts receivable | 5.32%3B | 0.89%2.78B | 0.74%2.76B | -6.85%2.82B | -6.85%2.82B | -4.66%2.85B | -4.55%2.75B | -4.17%2.74B | -11.31%3.03B | -11.31%3.03B |
Related parties assets | -19.18%213.57M | -0.10%298.63M | 22.94%284.07M | 6.76%251.47M | 6.76%251.47M | 50.38%264.27M | 75.36%298.94M | 117.28%231.07M | 139.66%235.54M | 139.66%235.54M |
Financial assets | -41.57%1.97B | -50.17%2B | -37.16%1.93B | -23.51%2.34B | -23.51%2.34B | 41.69%3.37B | 53.85%4.02B | 15.86%3.06B | -32.46%3.07B | -32.46%3.07B |
Non current deferred assets | 17.53%6.67B | 19.39%6.67B | 29.99%6B | 25.37%5.61B | 25.37%5.61B | 37.16%5.68B | 50.94%5.59B | 52.89%4.61B | 46.61%4.47B | 46.61%4.47B |
Other non current assets | 9.46%1.49B | 20.65%1.47B | 17.01%1.43B | 13.92%1.31B | 13.92%1.31B | 7.32%1.36B | 2.92%1.22B | 8.26%1.23B | -1.16%1.15B | -1.16%1.15B |
Total non current assets | 3.26%113.3B | 2.58%109.79B | 3.04%111.33B | 2.16%111.26B | 2.16%111.26B | 40.66%109.72B | 41.65%107.03B | 50.46%108.05B | 54.37%108.91B | 54.37%108.91B |
Total assets | 5.06%144.83B | 6.15%143.35B | 8.35%142.98B | 4.00%139.87B | 4.00%139.87B | 21.70%137.85B | 33.00%135.04B | 37.44%131.95B | 37.45%134.48B | 37.45%134.48B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.53%6.96B | -5.52%7.33B | -13.50%6.78B | -6.52%6.99B | -6.52%6.99B | 18.53%7.69B | 28.12%7.76B | 38.73%7.83B | 32.09%7.48B | 32.09%7.48B |
-accounts payable | 24.99%4.51B | 21.36%4.44B | -2.98%3.67B | -9.22%3.92B | -9.22%3.92B | -17.48%3.61B | -6.31%3.66B | 20.43%3.78B | 32.73%4.32B | 32.73%4.32B |
-Total tax payable | -57.18%1.1B | -44.93%1.3B | -49.00%1.11B | 16.09%1.12B | 16.09%1.12B | 229.14%2.57B | 172.35%2.36B | 266.24%2.17B | 58.77%964.43M | 58.77%964.43M |
-Dividends payable | -44.69%81.13M | -48.44%289.98M | -15.85%678.55M | -38.45%549.05M | -38.45%549.05M | -25.63%146.68M | 115.56%562.38M | -12.49%806.37M | 11.55%892.01M | 11.55%892.01M |
-Due to related parties current | 11.37%423.7M | 30.75%497.67M | 36.94%497.71M | -16.91%322.16M | -16.91%322.16M | 1.81%380.43M | -4.12%380.63M | -15.67%363.47M | 34.81%387.74M | 34.81%387.74M |
-Other payable | -14.40%841.71M | 0.75%805.31M | 15.42%828.3M | 17.90%1.08B | 17.90%1.08B | 28.81%983.31M | 27.30%799.3M | 27.11%717.62M | 28.37%916.28M | 28.37%916.28M |
Current debt and capital lease obligation | -14.09%5.47B | 45.50%7.52B | 37.99%7.05B | 10.26%5.62B | 10.26%5.62B | -47.50%6.37B | 29.07%5.17B | 20.23%5.11B | 9.59%5.09B | 9.59%5.09B |
-Current debt | -19.44%4.52B | 42.32%6.58B | 38.72%6.31B | 7.49%4.88B | 7.49%4.88B | -51.84%5.61B | 30.67%4.62B | 19.08%4.55B | 7.09%4.54B | 7.09%4.54B |
-Current capital lease obligation | 25.82%946.46M | 72.40%941.76M | 32.02%737.23M | 33.16%733.06M | 33.16%733.06M | 60.15%752.23M | 16.89%546.25M | 30.48%558.45M | 35.66%550.53M | 35.66%550.53M |
Current deferred liabilities | ---- | ---- | ---- | ---- | ---- | --5.38M | --719.1M | ---- | ---- | ---- |
Other current liabilities | 37.91%4.54B | 18.45%3.9B | -3.98%3.84B | 10.08%3.55B | 10.08%3.55B | -30.94%3.29B | 5.73%3.29B | 36.48%4B | 21.86%3.23B | 21.86%3.23B |
Current liabilities | -2.22%16.97B | 10.70%18.75B | 4.27%17.67B | 2.28%16.16B | 2.28%16.16B | -25.77%17.36B | 28.58%16.94B | 32.09%16.94B | 21.93%15.8B | 21.93%15.8B |
Non current liabilities | ||||||||||
Long term provisions | 6.07%1.91B | 9.20%1.87B | -2.19%1.75B | -4.82%1.71B | -4.82%1.71B | 3.39%1.8B | -1.17%1.72B | 4.76%1.79B | 9.56%1.8B | 9.56%1.8B |
Long term debt and capital lease obligation | 12.28%62.75B | 11.07%61.17B | 15.30%58.74B | 9.99%56.56B | 9.99%56.56B | 29.51%55.89B | 25.66%55.07B | 30.30%50.95B | 16.14%51.43B | 16.14%51.43B |
-Long term debt | 12.03%57.47B | 7.25%55.93B | 12.76%54.2B | 7.38%52.02B | 7.38%52.02B | 28.03%51.3B | 27.92%52.15B | 32.66%48.07B | 16.97%48.45B | 16.97%48.45B |
-Long term capital lease obligation | 15.02%5.28B | 79.16%5.24B | 57.75%4.54B | 52.36%4.54B | 52.36%4.54B | 48.71%4.59B | -4.44%2.92B | 0.41%2.88B | 4.19%2.98B | 4.19%2.98B |
Non current deferred liabilities | 13.20%5.97B | -0.95%5.27B | 1.05%5.31B | -13.94%5.24B | -13.94%5.24B | -3.43%5.28B | 9.06%5.32B | 8.28%5.26B | 58.11%6.09B | 58.11%6.09B |
Due to related parties non current | --1.08M | --1.08M | --1.08M | --1.08M | --1.08M | --0 | --0 | ---- | --0 | --0 |
Employee benefits | 8.49%647.72M | 6.86%631.05M | 7.18%622.6M | 7.26%617.65M | 7.26%617.65M | -7.07%597.03M | -10.73%590.55M | -11.03%580.9M | -13.99%575.84M | -13.99%575.84M |
Derivative product liabilities | -80.88%516.84M | -74.91%728.62M | -40.97%1.43B | -49.09%2.16B | -49.09%2.16B | 311.62%2.7B | 225.97%2.9B | 237.95%2.42B | 2,724.76%4.25B | 2,724.76%4.25B |
Other non current liabilities | -3.60%3.04B | -12.04%2.74B | -14.31%2.67B | -12.49%2.68B | -12.49%2.68B | 19.47%3.15B | 26.12%3.12B | 25.86%3.11B | 28.68%3.06B | 28.68%3.06B |
Total non current liabilities | 7.95%78.62B | 5.67%76.34B | 10.18%74.39B | 3.13%72.73B | 3.13%72.73B | 26.76%72.83B | 25.19%72.25B | 28.31%67.52B | 25.89%70.52B | 25.89%70.52B |
Total liabilities | 5.99%95.59B | 6.63%95.09B | 8.99%92.06B | 2.98%88.88B | 2.98%88.88B | 11.56%90.19B | 25.82%89.18B | 29.05%84.46B | 25.15%86.32B | 25.15%86.32B |
Shareholders'equity | ||||||||||
Share capital | 1.73%8.83B | 1.73%8.83B | 3.33%8.68B | 3.33%8.68B | 3.33%8.68B | 3.33%8.68B | 3.33%8.68B | 31.99%8.4B | 31.99%8.4B | 31.99%8.4B |
-common stock | 1.73%8.83B | 1.73%8.83B | 3.33%8.68B | 3.33%8.68B | 3.33%8.68B | 3.33%8.68B | 3.33%8.68B | 31.99%8.4B | 31.99%8.4B | 31.99%8.4B |
Retained earnings | 16.84%8.65B | 30.51%8.77B | 8.55%9.3B | 0.21%9.49B | 0.21%9.49B | -15.47%7.4B | -24.96%6.72B | -23.28%8.57B | -11.13%9.47B | -11.13%9.47B |
Paid-in capital | -7.35%2.39B | 0.41%2.48B | 5.81%2.5B | 10.43%2.56B | 10.43%2.56B | 254.86%2.58B | 249.37%2.47B | 240.96%2.36B | 237.25%2.32B | 237.25%2.32B |
Less: Treasury stock | -78.93%22.6M | 98.05%212.41M | 48.85%159.64M | -12.34%93.92M | -12.34%93.92M | 106.76%107.25M | 54.94%107.25M | 54.94%107.25M | 55.13%107.14M | 55.13%107.14M |
Gains losses not affecting retained earnings | 201.88%76.32M | -151.33%-85.21M | -6.48%359.24M | -44.62%314.33M | -44.62%314.33M | -114.21%-74.92M | 367.80%166.02M | 371.28%384.12M | 208.81%567.55M | 208.81%567.55M |
Total stockholders'equity | 7.80%19.92B | 10.35%19.78B | 5.47%20.68B | 1.46%20.96B | 1.46%20.96B | 15.74%18.48B | 14.37%17.93B | 25.29%19.6B | 40.11%20.65B | 40.11%20.65B |
Noncontrolling interests | 0.45%29.31B | 1.96%28.47B | 8.45%30.24B | 9.12%30.03B | 9.12%30.03B | 77.23%29.18B | 86.54%27.93B | 87.04%27.89B | 94.75%27.52B | 94.75%27.52B |
Total equity | 3.30%49.24B | 5.24%48.26B | 7.22%50.92B | 5.84%50.98B | 5.84%50.98B | 46.96%47.66B | 49.62%45.85B | 55.42%47.49B | 66.85%48.17B | 66.85%48.17B |
Currency Unit | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |
No Data