
Empresa Metropolitana de Águas e Energia S.A.
B3:EMAE4.SA
32.5 (BRL) • At close May 9, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve cijfers per aandeel en ratio's) BRL.
2024 | 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
| 311.326 | 426.282 | 436.741 | 311.072 | 518.714 | 412.922 | 232.433 | 136.214 | 80.279 | 50.145 | 21.451 | 80.708 | 49.854 | 81.933 | 21.436 | 6.299 | 18.602 | 7.463 | 8.98 | 0.085 | 20.709 |
Kortetermijnbeleggingen
| 26.225 | 26.022 | 20.717 | 16.932 | 32.432 | 31.814 | 29.486 | 15.868 | 46.386 | 40.716 | 29.33 | 52.574 | 0.558 | 4.816 | 1.297 | 0 | 0 | 0 | 0 | 10.509 | 14.647 |
Liquide middelen en kortetermijnbeleggingen
| 337.551 | 452.304 | 457.458 | 328.004 | 551.146 | 444.736 | 261.919 | 152.082 | 80.279 | 50.145 | 21.451 | 80.708 | 49.854 | 86.749 | 22.733 | 6.299 | 18.602 | 7.463 | 8.98 | 10.594 | 35.356 |
Nettovorderingen
| 68.074 | 47.269 | 47.774 | 44.386 | 44.949 | 44.301 | 51.626 | 26.999 | 42.491 | 34.184 | 30.945 | 77.495 | 30.273 | 78.076 | 75.047 | 55.712 | 56.779 | 24.832 | 24.08 | 68.248 | 67.961 |
Voorraad
| 2.054 | 1.826 | 1.842 | 1.847 | 1.865 | 1.609 | 1.93 | 1.789 | 1.965 | 2.099 | 2.141 | 2.073 | 2.111 | 2.63 | 2.46 | 2.568 | 2.529 | 5.542 | 6.257 | 6.921 | 6.553 |
Overige vlottende activa
| 265.289 | 412.209 | 383.367 | 149.976 | 144.395 | 110.374 | 101.867 | 92.372 | 97.553 | 94.223 | 143.366 | 84.353 | 125.526 | 6.833 | 7.867 | 20.393 | 1.04 | 2.59 | 10.44 | 3.537 | 0.029 |
Totaal vlottende activa
| 672.968 | 915.065 | 890.441 | 524.213 | 741.827 | 601.235 | 417.979 | 273.816 | 222.288 | 180.651 | 197.903 | 244.629 | 207.764 | 169.472 | 106.81 | 84.972 | 78.95 | 40.427 | 49.757 | 89.3 | 109.899 |
Niet-vlottende activa: | |||||||||||||||||||||
Materiële vaste activa, netto
| 256.442 | 217.926 | 224.786 | 226.232 | 227.463 | 222.237 | 222.987 | 174.876 | 169.461 | 176.037 | 188.311 | 95.56 | 19.452 | 511.394 | 562.236 | 578.78 | 602.586 | 761.066 | 790.688 | 821.799 | 849.405 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 18.353 | 16.556 | 13.93 | 10.738 | 7.999 | 6.004 | 2.462 | 2.567 | 1.764 | 2.26 | 0.548 | 0.403 | 0.565 | 0.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 18.353 | 16.556 | 13.93 | 10.738 | 7.999 | 6.004 | 2.462 | 2.567 | 1.764 | 2.26 | 0.548 | 0.403 | 0.565 | 0.884 | 0.636 | 20.67 | 20.879 | 21.097 | 21.225 | 21.366 | 21.412 |
Langetermijnbeleggingen
| 63.176 | 1.503 | 0 | 0 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 0 | 0 | 0.093 | 0 | 0 | 2.708 | 0 | 91.307 | 111.897 |
Belastingvorderingen
| 101.541 | 92.04 | 18.687 | 124.665 | 48.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.525 | 0 | 29.764 | 34.681 |
Overige niet-vlottende activa
| 974.813 | 844.2 | 842.841 | 746.749 | 684.686 | 669.469 | 693.794 | 792.376 | 730.859 | 737.917 | 706.067 | 789.562 | 831.69 | 450.392 | 463.294 | 464.897 | 439.843 | 83.958 | 110.012 | 3.857 | 4.314 |
Totaal niet-vlottende activa
| 1,414.325 | 1,172.225 | 1,100.244 | 1,108.384 | 969.59 | 899.1 | 920.633 | 971.209 | 903.474 | 917.604 | 896.316 | 886.915 | 851.707 | 962.67 | 1,026.259 | 1,064.347 | 1,063.308 | 873.646 | 921.925 | 968.093 | 1,021.709 |
Totaal activa
| 2,087.293 | 2,087.29 | 1,990.685 | 1,632.597 | 1,711.417 | 1,500.335 | 1,338.612 | 1,245.025 | 1,125.762 | 1,098.255 | 1,094.219 | 1,131.544 | 1,067.195 | 1,132.142 | 1,133.069 | 1,149.319 | 1,142.258 | 914.073 | 971.682 | 1,057.393 | 1,131.608 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||
Crediteuren
| 5.93 | 5.136 | 10.124 | 6.713 | 4.656 | 4.627 | 6.763 | 6.923 | 5.084 | 4.742 | 8.332 | 6.631 | 7.635 | 9.581 | 3.11 | 2.835 | 2.963 | 2.759 | 1.568 | 5.62 | 6.756 |
Kortlopende schulden
| 3.861 | 4.049 | 0.906 | 2.654 | 70.851 | 5.208 | 6.744 | 7.312 | 6.671 | 6.549 | 10.439 | 9.529 | 0 | 7.199 | 3.19 | 0 | 0 | 24.782 | 31.853 | 10.869 | 9.94 |
Belastingschulden
| 5.877 | 7.61 | 7.353 | 6.711 | 5.718 | 5.676 | 6.309 | 4.368 | 5.023 | 4.504 | 8.09 | 4.179 | 4.756 | 7.998 | 9.564 | 6.079 | 6.401 | 4.924 | 5.004 | 2.732 | 1.659 |
Uitgestelde opbrengsten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 117.828 | 135.342 | 88.366 | 113.1 | 352.346 | 109.146 | 117.363 | 77.811 | 77.635 | 54.445 | 54.569 | 72.485 | 62.853 | 114.909 | 70.169 | 79.585 | 69.138 | 58.649 | 39.48 | 35.443 | 39.046 |
Totaal kortlopende verplichtingen
| 133.496 | 152.137 | 106.749 | 129.178 | 433.571 | 124.657 | 137.179 | 96.414 | 94.413 | 70.24 | 81.43 | 92.824 | 75.244 | 139.687 | 86.033 | 88.499 | 78.502 | 91.114 | 77.905 | 54.664 | 57.401 |
Langlopende verplichtingen: | |||||||||||||||||||||
Langetermijnschulden
| 0.769 | 0.769 | 0.769 | 0.769 | 0.769 | 67.976 | 72.999 | 78.66 | 85.054 | 90.453 | 100.959 | 68.584 | 29.893 | 0.769 | 0 | 0 | 67.947 | 56.982 | 105.383 | 12.681 | 21.537 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | 0 | 0 | 0 | 34.33 | 33.323 | 99.029 | 77.832 | 108.81 | 97.649 | 119.625 | 127.811 | 118.892 | 115.057 | 102.059 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 768.306 | 845.895 | 758.985 | 764.916 | 558.564 | 283.147 | 226.256 | 151.047 | 145.524 | 68.045 | 133.627 | 97.84 | 187.615 | 100.909 | 119.279 | 137.294 | 165.683 | 93.436 | 34.608 | 157.367 | 167.092 |
Totaal niet-vlottende verplichtingen
| 769.075 | 846.664 | 759.754 | 765.685 | 559.333 | 385.453 | 332.578 | 328.736 | 308.41 | 267.308 | 332.235 | 286.049 | 345.319 | 220.57 | 234.336 | 239.353 | 233.63 | 150.418 | 139.991 | 170.048 | 188.629 |
Totaal passiva
| 902.571 | 998.801 | 866.503 | 894.863 | 992.904 | 510.11 | 469.757 | 425.15 | 402.823 | 337.548 | 413.665 | 378.873 | 411.623 | 360.257 | 320.369 | 327.852 | 312.132 | 241.532 | 217.896 | 224.712 | 246.03 |
Eigen vermogen: | |||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 | 285.411 |
Ingehouden winsten
| 397.915 | 373.083 | 360.131 | 324.727 | 232.095 | 308.852 | 15.022 | 0 | 0 | 0 | -8.873 | 0 | -25.909 | -108.323 | 0 | 0 | 0 | 0 | -163.679 | -84.784 | -31.711 |
Overige gereserveerde algehele resultaten
| 501.396 | 429.995 | 478.64 | 127.596 | 201.007 | 395.962 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.297 | 185.297 |
Overige totale aandeelhoudersvermogen
| 0 | 0 | 0 | 0 | 0 | 0 | 568.422 | 534.464 | 437.528 | 475.296 | 404.016 | 467.26 | 387.13 | 594.797 | 527.289 | 536.056 | 544.715 | 387.13 | 632.054 | 0 | 0 |
Totaal eigen vermogen van aandeelhouders
| 1,184.722 | 1,088.489 | 1,124.182 | 737.734 | 718.513 | 990.225 | 868.855 | 819.875 | 722.939 | 760.707 | 680.554 | 752.671 | 646.632 | 771.885 | 812.7 | 821.467 | 830.126 | 672.541 | 753.786 | 385.924 | 438.997 |
Totaal eigen vermogen
| 1,184.722 | 1,088.489 | 1,124.182 | 737.734 | 718.513 | 990.225 | 868.855 | 819.875 | 722.939 | 760.707 | 680.554 | 752.671 | 646.632 | 771.885 | 812.7 | 821.467 | 830.126 | 672.541 | 753.786 | 385.924 | 438.997 |
Totaal passiva en aandeelhoudersvermogen
| 2,087.293 | 2,087.29 | 1,990.685 | 1,632.597 | 1,711.417 | 1,500.335 | 1,338.612 | 1,245.025 | 1,125.762 | 1,098.255 | 1,094.219 | 1,131.544 | 1,067.195 | 1,132.142 | 1,133.069 | 1,149.319 | 1,142.258 | 914.073 | 971.682 | 1,057.393 | 1,131.608 |