M. Dias Branco S.A. Indústria e Comércio de Alimentos
B3:MDIA3.SA
26.08 (BRL) • At close November 7, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||
Vlottende activa: | |||||||||||||||||||
Liquide middelen & kasequivalenten
| 2,267.837 | 648.046 | 1,555.864 | 1,213.007 | 348.377 | 451 | 925.922 | 860.104 | 348.8 | 447.283 | 306.745 | 143.004 | 95.323 | 54.372 | 58.761 | 92.641 | 257.606 | 242.128 | 700.471 |
Kortetermijnbeleggingen
| 18.027 | 86.169 | 16.566 | 16.413 | 16.392 | -366.066 | 919.681 | 0.204 | 6.142 | 1.233 | 0 | 0 | 0 | 0 | -103.28 | -15.25 | 0 | 0 | 0 |
Liquide middelen en kortetermijnbeleggingen
| 2,285.864 | 734.215 | 1,572.43 | 1,229.42 | 364.769 | 451 | 925.922 | 860.308 | 354.942 | 448.516 | 306.745 | 143.004 | 95.323 | 54.372 | 58.761 | 92.641 | 257.606 | 242.128 | 700.471 |
Nettovorderingen
| 1,996.596 | 2,034.902 | 1,645.26 | 1,390.998 | 1,142.191 | 1,200.928 | 978.871 | 899.29 | 875.862 | 591.639 | 468.568 | 0 | 365.294 | 0 | 321.37 | 324.498 | 215.655 | 150.354 | 173.109 |
Voorraad
| 1,338.35 | 2,110.776 | 1,154.116 | 1,216.042 | 793.651 | 749.594 | 639.597 | 581.882 | 663.078 | 447.684 | 461.896 | 441.717 | 307.956 | 264.499 | 268.799 | 271.117 | 226.75 | 153.791 | 145.626 |
Overige vlottende activa
| 79.312 | -2.878 | 71.224 | 34.099 | 15.751 | 1,248.653 | 986.145 | 909.681 | 889.804 | 739.581 | 602.846 | 528.986 | 72.079 | 361.526 | 10.351 | 63.271 | 41.211 | 88.548 | 9.679 |
Totaal vlottende activa
| 5,700.122 | 4,877.015 | 4,443.03 | 3,870.602 | 2,321.779 | 2,449.247 | 2,551.664 | 2,351.871 | 1,907.824 | 1,635.781 | 1,371.487 | 1,113.707 | 840.652 | 680.397 | 659.281 | 751.527 | 741.222 | 634.821 | 1,028.885 |
Niet-vlottende activa: | |||||||||||||||||||
Materiële vaste activa, netto
| 3,578.776 | 3,547.76 | 3,417.997 | 3,419.394 | 3,351.61 | 3,190.488 | 2,467.961 | 2,297.077 | 2,156.361 | 1,805.949 | 1,518.742 | 1,334.474 | 1,181.315 | 977.706 | 899.056 | 843.225 | 671.463 | 720.788 | 800.653 |
Goodwill
| 1,243.915 | 1,256.841 | 1,031.043 | 944.412 | 944.412 | 943.716 | 582.096 | 582.096 | 582.096 | 582.096 | 582.096 | 581.366 | 0 | 474.127 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 1,148.764 | 1,099.895 | 922.392 | 774.952 | 778.001 | 786.358 | 274.734 | 250.327 | 256.707 | 255.603 | 253.346 | 242.137 | 861.223 | 83.302 | 557.522 | 557.618 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 2,392.679 | 2,356.736 | 1,953.435 | 1,719.364 | 1,722.413 | 1,730.074 | 856.83 | 832.423 | 838.803 | 837.699 | 835.442 | 823.503 | 861.223 | 557.429 | 557.522 | 557.618 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 432.313 | -22.189 | 21.435 | 34.182 | 40.263 | 381.828 | 174.422 | -0.064 | -6.002 | -1.093 | 5.183 | 0 | 0 | 0 | 134.64 | 169.547 | 0 | 0 | 0 |
Belastingvorderingen
| 450.994 | 453.254 | 756.724 | 634.634 | 607.193 | 145.779 | 103.229 | 84.971 | 65.872 | 0 | -5.183 | 0 | 0 | 27.01 | 15.008 | 11.747 | 9.848 | 9.408 | 10.602 |
Overige niet-vlottende activa
| 237.102 | 226.916 | 64.472 | 51.682 | 57.773 | -89.95 | -64.341 | 114.767 | 136.719 | 199.911 | 159.23 | 155.208 | 174.966 | 119.067 | 3.648 | 30.466 | 248.316 | 241.292 | 180.255 |
Totaal niet-vlottende activa
| 7,091.864 | 6,562.477 | 6,214.063 | 5,859.256 | 5,779.252 | 5,358.219 | 3,538.101 | 3,329.174 | 3,191.753 | 2,842.466 | 2,513.414 | 2,313.185 | 2,217.504 | 1,681.212 | 1,609.874 | 1,612.603 | 929.627 | 971.488 | 991.51 |
Totaal activa
| 12,791.986 | 11,439.492 | 10,657.093 | 9,729.858 | 8,101.031 | 7,807.466 | 6,089.765 | 5,681.045 | 5,099.577 | 4,478.247 | 3,884.901 | 3,426.892 | 3,058.156 | 2,361.609 | 2,269.155 | 2,364.13 | 1,670.849 | 1,606.309 | 2,020.395 |
Passiva en Eigen Vermogen: | |||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||
Crediteuren
| 1,237.076 | 1,234.613 | 741.373 | 361.738 | 149.044 | 152.356 | 136.26 | 142.333 | 135.946 | 87.52 | 85.554 | 76.664 | 4.239 | 72.601 | 72.443 | 83.685 | 69.827 | 87.741 | 52.601 |
Kortlopende schulden
| 609.295 | 441.208 | 137.524 | 784.873 | 583.752 | 678.82 | 56.202 | 297.622 | 370.582 | 273.908 | 303.182 | 95.71 | 169.962 | 41.013 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 1.779 | 131.742 | 107.487 | 58.883 | 89.152 | 110.002 | 78.477 | 68.104 | 72.729 | 80.846 | 83.73 | 74.942 | 19.48 | 47.403 | 33.624 | 32.924 | 42.004 | 44.748 | 45.573 |
Uitgestelde opbrengsten
| 1.779 | 0 | 323.497 | 11.144 | 416.012 | 110.002 | 389.107 | 372.272 | 267.999 | 316.092 | 287.164 | 312.67 | 155.276 | 164.752 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 577.662 | 791.599 | 126.753 | 476.253 | 4.799 | 339.652 | 7.643 | 4.714 | 9.175 | 9.289 | 5 | 11.921 | 163.116 | 8.885 | 419.86 | 639.819 | 444.546 | 408.377 | 456.265 |
Totaal kortlopende verplichtingen
| 2,425.812 | 2,467.42 | 1,329.147 | 1,634.008 | 1,153.607 | 1,280.83 | 589.212 | 816.941 | 783.702 | 686.809 | 680.9 | 496.965 | 492.593 | 287.251 | 492.303 | 723.504 | 514.373 | 496.118 | 508.866 |
Langlopende verplichtingen: | |||||||||||||||||||
Langetermijnschulden
| 1,648.569 | 1,763.581 | 1,601.717 | 772.276 | 248.415 | 323.419 | 222.048 | 262.454 | 294.616 | 252.38 | 158.603 | 316.072 | 177.715 | 235.187 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 271.299 | 0 | 252.402 | 0 | 0 | 0 | 0 | 0 | 0 | 89.72 | 0 | 0 | 108.827 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 569.353 | 262.734 | 416.583 | 445.711 | 418.759 | 397.051 | 274.836 | 229.96 | 224.941 | 163.575 | 71.762 | 51.038 | 0.489 | 26.403 | 1.668 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 272.259 | 237.036 | 24.956 | 232.295 | 245.297 | 244.323 | 11.758 | 38.084 | 79.373 | 0.12 | 153.541 | 152.199 | 272.759 | 52.251 | 305.342 | 433.608 | 199.786 | 244.928 | 365.602 |
Totaal niet-vlottende verplichtingen
| 2,761.48 | 2,263.351 | 2,295.658 | 1,450.282 | 912.471 | 964.793 | 508.642 | 530.498 | 598.93 | 505.795 | 383.906 | 519.309 | 559.79 | 313.841 | 307.01 | 433.608 | 199.786 | 244.928 | 365.602 |
Totaal passiva
| 5,187.292 | 4,730.771 | 3,624.805 | 3,084.29 | 2,066.078 | 2,245.623 | 1,097.854 | 1,347.439 | 1,382.632 | 1,192.604 | 1,064.806 | 1,016.274 | 1,052.383 | 601.092 | 799.313 | 1,157.112 | 714.159 | 741.046 | 874.468 |
Eigen vermogen: | |||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 2,597.656 | 2,597.656 | 2,597.656 | 2,567.941 | 2,508.4 | 2,258.633 | 1,765.278 | 1,705.452 | 1,701.692 | 990.014 | 827.721 | 802.631 | 777.796 | 746.529 | 728.336 | 725.608 | 704.837 | 688.8 | 604 |
Ingehouden winsten
| 141.379 | 4,250.268 | 4,424.752 | 95.57 | 1,262.71 | 1,114.683 | 1,288.051 | 1,024.098 | 707.329 | 2,295.553 | 1,992.311 | -0.262 | -2.356 | 425.666 | 0 | 0 | 89.507 | 70.41 | 362.295 |
Overige gereserveerde algehele resultaten
| 4,942.612 | 4,192.161 | 4,483.37 | 4,021.633 | 2,263.843 | 2,188.527 | 1,938.582 | 1,604.056 | 1,307.924 | 0.076 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| -76.953 | -4,331.364 | -4,473.49 | -39.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,608.249 | 1,230.333 | 588.322 | 741.506 | 481.41 | 162.346 | 106.053 | 179.565 |
Totaal eigen vermogen van aandeelhouders
| 7,604.694 | 6,708.721 | 7,032.288 | 6,645.568 | 6,034.953 | 5,561.843 | 4,991.911 | 4,333.606 | 3,716.945 | 3,285.643 | 2,820.095 | 2,410.618 | 2,005.773 | 1,760.517 | 1,469.842 | 1,207.018 | 956.69 | 865.263 | 1,145.86 |
Totaal eigen vermogen
| 7,604.694 | 6,708.721 | 7,032.288 | 6,645.568 | 6,034.953 | 5,561.843 | 4,991.911 | 4,333.606 | 3,716.945 | 3,285.643 | 2,820.095 | 2,410.618 | 2,005.773 | 1,760.517 | 1,469.842 | 1,207.018 | 956.69 | 865.263 | 1,145.927 |
Totaal passiva en aandeelhoudersvermogen
| 12,791.986 | 11,439.492 | 10,657.093 | 9,729.858 | 8,101.031 | 7,807.466 | 6,089.765 | 5,681.045 | 5,099.577 | 4,478.247 | 3,884.901 | 3,426.892 | 3,058.156 | 2,361.609 | 2,269.155 | 2,364.13 | 1,670.849 | 1,606.309 | 2,020.395 |