Engie Brasil Energia S.A.
B3:EGIE3.SA
43.66 (BRL) • At close September 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) BRL.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||
Liquide middelen & kasequivalenten
| 5,255.767 | 2,235.887 | 5,156.406 | 4,538.946 | 3,870.261 | 2,415.792 | 1,930.07 | 1,815.34 | 2,396.854 | 1,604.731 | 1,224.276 | 1,179.976 | 781.808 | 1,082.58 | 1,254.64 | 25.389 | 25.17 | 23.593 | 12.179 | 7.71 |
Kortetermijnbeleggingen
| 413.72 | 573.73 | 540.285 | 625.935 | 585.003 | 393.704 | 301.904 | 1.49 | 778.227 | 0 | 0 | 0 | 0 | -190.441 | 0 | 394.616 | 768.921 | 233.247 | 296.958 | 634.277 |
Liquide middelen en kortetermijnbeleggingen
| 5,669.487 | 2,809.617 | 5,696.691 | 5,164.881 | 4,455.264 | 2,809.496 | 2,231.974 | 1,815.34 | 2,396.854 | 1,604.731 | 1,224.276 | 1,179.976 | 781.808 | 1,082.58 | 1,254.64 | 420.005 | 794.091 | 256.84 | 309.137 | 641.987 |
Nettovorderingen
| 2,700.314 | 2,246.536 | 2,477.292 | 2,179.149 | 1,840.113 | 1,389.49 | 1,095.135 | 1,317.993 | 1,856.732 | 1,547.171 | 962.231 | 689.597 | 692.941 | 696.568 | 524.108 | 0 | 12.16 | 0 | 113.125 | 187.529 |
Voorraad
| -298.434 | 2,003.503 | 109.572 | 132.265 | 134.446 | 117.147 | 98.249 | 105.541 | 88.836 | 67.93 | 64.063 | 44.751 | 42.837 | 46.032 | 44.652 | 0 | 50.068 | 0 | 23.512 | 13.61 |
Overige vlottende activa
| 842.084 | 318.872 | 234.379 | 257.002 | 315.848 | 240.544 | 310.421 | 116.217 | 100.683 | 65.124 | 87.888 | 70.981 | 95.12 | 81.553 | 65.381 | 109.13 | 408.032 | 126.13 | 418.537 | 350.288 |
Totaal vlottende activa
| 8,913.451 | 7,378.528 | 8,517.934 | 7,733.297 | 6,745.671 | 4,556.677 | 3,735.779 | 3,355.091 | 4,443.105 | 3,284.956 | 2,338.458 | 1,985.305 | 1,612.706 | 1,906.733 | 1,888.781 | 958.237 | 1,264.351 | 792.052 | 864.311 | 1,193.414 |
Niet-vlottende activa: | ||||||||||||||||||||
Materiële vaste activa, netto
| 16,563.397 | 14,196.959 | 14,523.945 | 15,684.839 | 15,492.077 | 14,635.467 | 11,678.108 | 10,194.898 | 9,897.55 | 9,658.078 | 9,708.227 | 9,683.085 | 9,885.151 | 9,976.009 | 6,978.033 | 6,638.263 | 4,612.826 | 4,148.898 | 4,353.468 | 4,536.43 |
Goodwill
| 173.654 | 173.654 | 80.247 | 80.247 | 18.522 | 40.828 | 0 | 0 | 0 | 0 | 0 | 0.719 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 4,091.783 | 4,134.944 | 3,957.909 | 2,433.743 | 1,278.247 | 1,272.017 | 1,308.951 | 252.514 | 243.323 | 196.516 | 126.352 | 108.781 | 96.549 | 95.521 | 115.062 | 126.715 | 75.492 | 77.31 | 0 | 0 |
Goodwill en immateriële activa
| 4,265.437 | 4,134.944 | 4,038.156 | 2,513.99 | 1,296.769 | 1,312.845 | 1,308.951 | 252.514 | 243.323 | 196.516 | 126.352 | 109.5 | 96.549 | 95.521 | 115.062 | 126.715 | 75.492 | 77.31 | 378.936 | 712.735 |
Langetermijnbeleggingen
| 5,403.71 | 5,334.806 | 4,656.058 | 4,352.682 | 4,818.554 | 1,968.333 | 1,962.586 | 342.349 | 420.859 | 0 | 437.376 | 428.792 | 0 | 323.905 | 0 | -177.637 | -504.835 | -35.621 | -181.934 | -522.312 |
Belastingvorderingen
| 6,730.097 | 0 | 6,005.171 | 4,625.092 | 1,598.133 | 980.339 | 646.531 | 274.132 | 312.722 | 0 | 17.575 | 16.992 | 0 | 328.24 | 0 | 208.431 | 801.389 | 188.489 | 192.309 | 186.643 |
Overige niet-vlottende activa
| 348.381 | 7,141.515 | 374.461 | 276.348 | 184.374 | 281.884 | 236.558 | 0.707 | -16.886 | 480.996 | 26.409 | 40.742 | 776.815 | 219.88 | 672.266 | 587.807 | 348.867 | 367.981 | 98.271 | 98.242 |
Totaal niet-vlottende activa
| 33,311.022 | 30,808.224 | 29,597.791 | 27,452.951 | 23,389.907 | 19,178.868 | 15,832.734 | 11,064.6 | 10,857.568 | 10,335.59 | 10,315.939 | 10,279.111 | 10,758.515 | 10,943.555 | 7,765.361 | 7,383.579 | 5,333.739 | 4,747.057 | 4,841.05 | 5,011.738 |
Totaal activa
| 42,224.473 | 38,186.752 | 38,115.725 | 35,186.248 | 30,135.578 | 23,735.545 | 19,568.513 | 14,419.691 | 15,300.673 | 13,620.546 | 12,654.397 | 12,264.416 | 12,371.221 | 12,850.288 | 9,654.142 | 8,341.816 | 6,598.09 | 5,539.109 | 5,705.361 | 6,205.152 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||
Crediteuren
| 828.865 | 535.398 | 649.962 | 861.752 | 765.02 | 588.471 | 617.396 | 371.149 | 573.573 | 641.702 | 510.346 | 219.328 | 234.336 | 268.851 | 283.536 | 212.367 | 273.911 | 239.319 | 122.125 | 117.286 |
Kortlopende schulden
| 2,549.863 | 1,652.968 | 3,410.502 | 1,844.147 | 2,861.984 | 664.882 | 3,075.918 | 299.743 | 1,712.49 | 454.763 | 666.915 | 527.085 | 417.464 | 1,283.94 | 347.753 | 732.504 | 121.024 | 343.913 | 233.416 | 265.41 |
Belastingschulden
| 319.916 | 264.258 | 188.998 | 312.442 | 281.25 | 206.443 | 275.019 | 169.655 | 115.464 | 295.449 | 497.093 | 416.076 | 438.507 | 457.937 | 411.616 | 404.108 | 341.396 | 45.87 | 46.427 | 74.897 |
Uitgestelde opbrengsten
| 1,729.555 | 0 | 945.331 | 2,436.34 | 2,040.108 | 206.443 | 1,779.799 | 923.572 | 597.965 | 686.46 | 878.241 | 835.79 | 757.902 | 637.175 | 742.426 | 628.268 | 959.739 | 584.138 | 747.747 | 766.509 |
Overige kortlopende verplichtingen
| 1,005.382 | 3,701.853 | 769.364 | 238.687 | 312.532 | 2,710.465 | 203.358 | 206.33 | 104.636 | 171.156 | 128.202 | 108.47 | 149.494 | 69.872 | 114.626 | 339.295 | 125.122 | 79.442 | 111.879 | 84.052 |
Totaal kortlopende verplichtingen
| 6,113.665 | 5,890.219 | 5,775.159 | 5,380.926 | 5,979.644 | 4,170.261 | 5,676.471 | 1,800.794 | 2,988.664 | 1,954.081 | 2,183.704 | 1,690.673 | 1,559.196 | 2,259.838 | 1,488.341 | 1,912.434 | 1,479.796 | 1,246.812 | 1,215.167 | 1,233.257 |
Langlopende verplichtingen: | ||||||||||||||||||||
Langetermijnschulden
| 18,127.381 | 16,288.157 | 16,850.599 | 15,043.88 | 12,035.381 | 9,055.352 | 3,680.498 | 2,788.989 | 2,534.215 | 3,597.969 | 2,829.645 | 3,007.46 | 3,270.695 | 3,349.489 | 3,066.889 | 2,246.069 | 1,635.65 | 933.595 | 1,249.334 | 1,693.028 |
Uitgestelde opbrengsten niet-vlottend
| 5,554.001 | 0 | 5,557.241 | 4,709.792 | 3,476.251 | 3,068.698 | 2,713.319 | 2,554.216 | 2,265.532 | 1,944.776 | 1,733.074 | 1,654.733 | 0 | 1,681.326 | 0 | 954.233 | 624.764 | 551.56 | 489.268 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 2,087.298 | 2,037.108 | 1,875.592 | 1,829.067 | 1,229.769 | 857.791 | 585.628 | 603.437 | 805.699 | 399.933 | 343.499 | 324.677 | 0 | 445.691 | 0 | 38.135 | 36.535 | 36.535 | 36.532 | 0 |
Overige niet-vlottende verplichtingen
| 525.918 | 5,531.096 | 124.537 | 480.585 | 415.713 | 262.866 | 77.872 | 57.861 | 64.427 | 68.838 | 199.864 | 124.033 | 2,091.072 | 41.26 | 1,417.645 | 20.157 | 4.492 | 6.036 | 29.099 | 491.911 |
Totaal niet-vlottende verplichtingen
| 26,294.598 | 23,856.361 | 24,407.969 | 22,063.324 | 17,157.114 | 13,244.707 | 7,057.317 | 6,004.503 | 5,669.873 | 6,011.516 | 5,106.082 | 5,110.903 | 5,361.767 | 5,517.766 | 4,484.534 | 3,258.594 | 2,301.441 | 1,527.726 | 1,804.233 | 2,184.939 |
Totaal passiva
| 32,408.263 | 29,746.58 | 30,183.128 | 27,444.25 | 23,136.758 | 17,414.968 | 12,733.788 | 7,805.297 | 8,658.537 | 7,965.597 | 7,289.786 | 6,801.576 | 6,920.963 | 7,777.604 | 5,972.875 | 5,171.028 | 3,781.237 | 2,774.538 | 3,019.4 | 3,418.196 |
Eigen vermogen: | ||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 4,902.648 | 4,902.648 | 4,902.648 | 4,902.648 | 4,902.648 | 4,902.648 | 2,829.056 | 2,829.056 | 2,445.766 | 2,445.766 | 2,445.766 | 2,445.766 | 0 | 2,445.766 | 2,445.766 | 2,445.766 | 2,445.766 | 2,445.766 | 2,445.766 | 2,445.766 |
Ingehouden winsten
| 3,409.068 | 2,582.577 | 2,315.884 | 2,375.68 | 1,127.417 | 177.673 | 2,247.099 | 2,247.099 | 2,247.099 | 2,589.794 | 2,233.572 | 2,331.017 | 1,746.722 | 0 | 0 | 0 | 0 | 0 | 148.5 | 249.495 |
Overige gereserveerde algehele resultaten
| 551.055 | 951.297 | 710.476 | 461.201 | 965.089 | 1,235.865 | 1,754.439 | 1,535.072 | 1,947.007 | 615.485 | 682.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 683.394 | 3,701.259 | 2,626.918 | 1,235.501 | 725.022 | 371.087 | 318.805 | 91.695 | 91.695 |
Totaal eigen vermogen van aandeelhouders
| 8,862.771 | 8,436.522 | 7,929.008 | 7,739.529 | 6,995.154 | 6,316.186 | 6,830.594 | 6,611.227 | 6,639.872 | 5,651.045 | 5,361.373 | 5,460.177 | 5,447.981 | 5,072.684 | 3,681.267 | 3,170.788 | 2,816.853 | 2,764.571 | 2,685.961 | 2,786.956 |
Totaal eigen vermogen
| 9,816.21 | 8,440.172 | 7,932.597 | 7,741.998 | 6,998.82 | 6,320.577 | 6,834.725 | 6,614.394 | 6,642.136 | 5,654.949 | 5,364.611 | 5,462.84 | 5,450.258 | 5,072.684 | 3,681.267 | 3,170.788 | 2,816.853 | 2,764.571 | 2,685.961 | 2,786.956 |
Totaal passiva en aandeelhoudersvermogen
| 42,224.473 | 38,186.752 | 38,115.725 | 35,186.248 | 30,135.578 | 23,735.545 | 19,568.513 | 14,419.691 | 15,300.673 | 13,620.546 | 12,654.397 | 12,264.416 | 12,371.221 | 12,850.288 | 9,654.142 | 8,341.816 | 6,598.09 | 5,539.109 | 5,705.361 | 6,205.152 |