Atacadão S.A.
B3:CRFB3.SA
6.95 (BRL) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) BRL.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3,953 | 8,183 | 6,094 | 12,029 | 3,681 | 6,037 | 2,457 | 10,835 | 2,352 | 3,657 | 3,608 | 6,945 | 2,350 | 1,902 | 1,210 | 5,672 | 2,456 | 4,155 | 1,145 | 5,322 | 402 | 1,193 | 747 | 4,647 | 1,376 | 1,899 | 1,635 | 4,804 | 773 | 1,297 | 775 | 3,242 | -2,882 |
Short Term Investments
| 27 | 50 | 236 | 272 | 270 | 176 | 211 | 256 | 228 | 304 | 84 | 47 | 8 | 114 | -7,943 | 0 | 0 | 245 | 243 | 287 | 290 | 289 | 295 | 286 | 60 | 413 | 7 | 6 | 188 | 231 | 91 | 0 | 5,764 |
Cash and Short Term Investments
| 3,980 | 8,233 | 6,330 | 12,301 | 3,951 | 6,213 | 2,668 | 11,091 | 2,580 | 3,961 | 3,692 | 6,992 | 2,358 | 2,016 | 1,210 | 5,672 | 2,456 | 4,400 | 1,388 | 5,609 | 692 | 1,482 | 1,042 | 4,933 | 1,436 | 2,312 | 1,642 | 4,810 | 961 | 1,528 | 866 | 3,242 | 2,882 |
Net Receivables
| 21,884 | 21,280 | 22,929 | 19,639 | 20,959 | 19,782 | 20,928 | 18,848 | 19,228 | 17,294 | 16,514 | 14,063 | 14,746 | 13,739 | 12,942 | 1,330 | 2,129 | 1,609 | 977 | 1,206 | 946 | 882 | 1,012 | 901 | 1,053 | 811 | 1,040 | 1,033 | 1,045 | 855 | 495 | 901 | 0 |
Inventory
| 13,488 | 12,413 | 14,324 | 11,728 | 12,739 | 11,363 | 14,204 | 12,293 | 12,528 | 12,191 | 9,512 | 8,788 | 8,534 | 7,867 | 7,958 | 7,709 | 7,783 | 6,451 | 6,422 | 5,949 | 6,029 | 5,419 | 6,217 | 5,132 | 5,178 | 4,918 | 4,998 | 4,999 | 4,679 | 4,768 | 4,612 | 4,751 | 0 |
Other Current Assets
| 745 | 651 | 1,112 | 975 | 839 | 643 | 450 | 19,363 | 19,875 | 18,004 | 17,414 | 15,058 | 15,764 | 14,689 | 13,988 | 12,032 | 12,197 | 10,978 | 10,849 | 10,597 | 9,228 | 8,589 | 8,288 | 7,833 | 7,301 | 6,935 | 7,021 | 6,949 | 5,320 | 6,179 | 5,660 | 4,867 | 0 |
Total Current Assets
| 40,097 | 42,577 | 44,695 | 44,643 | 38,488 | 38,001 | 38,250 | 42,747 | 34,983 | 34,156 | 30,618 | 30,838 | 26,656 | 24,572 | 23,156 | 25,413 | 22,436 | 21,829 | 18,659 | 22,155 | 15,949 | 15,490 | 15,547 | 17,898 | 13,915 | 14,165 | 13,661 | 16,758 | 12,005 | 12,475 | 11,138 | 13,761 | 2,882 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 30,894 | 30,815 | 30,545 | 30,599 | 31,354 | 31,247 | 32,027 | 31,794 | 31,732 | 28,965 | 17,511 | 17,417 | 16,904 | 16,369 | 15,916 | 15,465 | 13,346 | 13,250 | 13,288 | 12,915 | 11,977 | 11,825 | 11,523 | 10,472 | 10,087 | 9,902 | 9,653 | 9,597 | 9,614 | 9,435 | 9,129 | 8,927 | 0 |
Goodwill
| 5,859 | 5,859 | 5,859 | 5,859 | 5,894 | 5,859 | 6,005 | 6,659 | 4,063 | 4,319 | 1,860 | 1,861 | 1,862 | 1,862 | 1,863 | 1,865 | 1,865 | 1,867 | 1,867 | 1,867 | 1,867 | 1,867 | 1,870 | 1,868 | 1,895 | 1,895 | 1,897 | 1,865 | 0 | 1,875 | 1,867 | 1,823 | 0 |
Intangible Assets
| 945 | 935 | 945 | 961 | 1,111 | 6,982 | 1,059 | 1,056 | 1,009 | 1,012 | 479 | 481 | 461 | 448 | 451 | 458 | 413 | 405 | 451 | 461 | 424 | 416 | 406 | 418 | 350 | 341 | 335 | 371 | 2,183 | 298 | 296 | 262 | 0 |
Goodwill and Intangible Assets
| 6,804 | 6,830 | 6,838 | 6,855 | 7,005 | 6,982 | 7,064 | 7,715 | 5,072 | 5,331 | 2,339 | 2,342 | 2,323 | 2,310 | 2,314 | 2,323 | 2,278 | 2,272 | 2,318 | 2,328 | 2,291 | 2,283 | 2,276 | 2,286 | 2,245 | 2,236 | 2,232 | 2,236 | 2,183 | 2,173 | 2,163 | 2,085 | 0 |
Long Term Investments
| 5,750 | 5,718 | 5,404 | 5,357 | 412 | 572 | 475 | 359 | 388 | 87 | 445 | 507 | 441 | 225 | 8,394 | 469 | 469 | -67 | -62 | -150 | -209 | -213 | -213 | -202 | 246 | -65 | 343 | 340 | 161 | -121 | 132 | 301 | 0 |
Tax Assets
| 517 | 354 | 439 | 454 | 421 | 550 | 542 | 499 | 592 | 928 | 661 | 633 | 641 | 629 | 521 | 482 | 479 | 479 | 4,155 | 476 | 454 | 451 | 437 | 0 | 0 | 0 | 0 | 352 | 0 | 146 | 118 | 0 | 0 |
Other Non-Current Assets
| 4,531 | 4,979 | 5,231 | 4,858 | 9,749 | 9,144 | 9,561 | 9,181 | 9,078 | 9,812 | 6,968 | 7,187 | 7,234 | 7,464 | 300 | 7,672 | 7,473 | 7,494 | 3,599 | 7,188 | 6,944 | 6,743 | 6,087 | 6,223 | 5,687 | 5,766 | 5,230 | 4,595 | 4,308 | 3,399 | 3,240 | 3,254 | -2,882 |
Total Non-Current Assets
| 48,496 | 48,696 | 48,457 | 48,123 | 48,941 | 48,495 | 49,669 | 49,548 | 46,862 | 45,123 | 27,924 | 28,086 | 27,543 | 26,997 | 27,445 | 26,411 | 24,045 | 23,428 | 23,298 | 22,757 | 21,457 | 21,089 | 20,110 | 18,779 | 18,265 | 17,839 | 17,458 | 17,120 | 16,266 | 15,032 | 14,782 | 14,567 | -2,882 |
Total Assets
| 88,593 | 91,273 | 93,152 | 92,766 | 87,429 | 86,496 | 87,919 | 92,295 | 81,845 | 79,279 | 58,542 | 58,924 | 54,199 | 51,569 | 50,601 | 51,824 | 46,481 | 45,257 | 41,957 | 44,912 | 37,406 | 36,579 | 35,657 | 36,677 | 32,180 | 32,004 | 31,119 | 33,878 | 28,271 | 27,507 | 25,920 | 28,328 | 0 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||
Account Payables
| 14,550 | 15,091 | 17,992 | 20,058 | 15,232 | 13,243 | 15,435 | 20,641 | 12,593 | 14,381 | 11,392 | 15,449 | 9,204 | 9,772 | 9,173 | 14,423 | 8,975 | 9,076 | 7,492 | 12,187 | 6,733 | 7,033 | 7,592 | 10,423 | 6,169 | 6,411 | 6,659 | 9,410 | 5,607 | 6,106 | 4,992 | 7,674 | 0 |
Short Term Debt
| 24,233 | 26,408 | 23,488 | 23,917 | 23,031 | 22,826 | 23,050 | 21,874 | 12,471 | 10,773 | 11,324 | 11,429 | 13,229 | 12,910 | 11,015 | 8,247 | 9,048 | 8,323 | 7,063 | 6,142 | 7,054 | 6,434 | 5,581 | 4,654 | 4,771 | 4,903 | 5,884 | 5,493 | 1,625 | 6,219 | 5,174 | 645 | 0 |
Tax Payables
| 0 | 57 | 28 | 120 | 733 | 719 | 549 | 690 | 545 | 559 | 420 | 639 | 705 | 626 | 861 | 632 | 412 | 364 | 321 | 521 | 382 | 312 | 274 | 525 | 410 | 372 | 286 | 410 | 0 | 297 | 291 | 0 | 0 |
Deferred Revenue
| 82 | 331 | 310 | 266 | 230 | 224 | 135 | 170 | 137 | 139 | 39 | 33 | 705 | 626 | 861 | 632 | 412 | 364 | -3,793 | -4,211 | -4,100 | -4,262 | -3,412 | -2,968 | -2,348 | -2,654 | -2,747 | -2,651 | 0 | -2,013 | -1,621 | 0 | 0 |
Other Current Liabilities
| 2,990 | 2,783 | 2,989 | 3,190 | 3,892 | 3,415 | 3,670 | 4,040 | 11,767 | 11,695 | 1,939 | 2,165 | 1,574 | 1,691 | 1,482 | 1,418 | 1,695 | 1,303 | 5,389 | 5,941 | 5,838 | 5,559 | 4,687 | 4,637 | 3,786 | 3,901 | 3,883 | 4,032 | 4,605 | 3,215 | 2,978 | 5,002 | 0 |
Total Current Liabilities
| 41,855 | 44,613 | 44,779 | 47,431 | 42,385 | 39,708 | 42,290 | 46,725 | 36,968 | 36,988 | 24,694 | 29,076 | 24,712 | 24,999 | 22,531 | 24,720 | 20,130 | 19,066 | 16,151 | 20,059 | 15,525 | 14,764 | 14,448 | 16,746 | 12,378 | 12,561 | 13,679 | 16,284 | 11,837 | 13,527 | 11,523 | 13,321 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||
Long Term Debt
| 7,556 | 7,655 | 9,336 | 6,471 | 9,887 | 11,222 | 9,551 | 9,401 | 8,260 | 7,017 | 9,821 | 7,116 | 6,743 | 4,421 | 5,605 | 5,288 | 5,433 | 5,437 | 5,814 | 5,269 | 2,862 | 2,829 | 3,107 | 2,329 | 2,268 | 2,307 | 613 | 1,132 | 437 | 1,847 | 2,566 | 3,394 | 0 |
Deferred Revenue Non-Current
| 33 | 35 | 37 | 40 | 48 | 74 | 51 | 50 | 68 | 73 | 20 | 18 | 18 | 21 | 17 | 18 | 21 | 21 | 18 | 18 | 19 | 18 | 20 | 20 | 21 | 24 | 24 | 16 | 0 | 13 | 14 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 694 | 649 | 596 | 591 | 696 | 745 | 584 | 14,246 | 12,586 | 1,128 | 994 | 1,021 | 982 | 454 | 4,431 | 4,220 | 4,780 | 4,335 | 4,808 | 4,381 | 4,938 | 4,950 | 3,509 | 3,047 | 3,206 | 3,088 | 3,022 | 3,292 | 0 | 3,124 | 3,065 | 0 | 0 |
Other Non-Current Liabilities
| 16,823 | 16,967 | 17,440 | 17,406 | 13,076 | 13,622 | 13,778 | 101 | 2,508 | 12,649 | 4,220 | 3,297 | 3,445 | 4,061 | 7 | 533 | 23 | 519 | 14 | 480 | 14 | 14 | 15 | 488 | 528 | 526 | 511 | 14 | 3,459 | 70 | 104 | 3,164 | 0 |
Total Non-Current Liabilities
| 25,106 | 25,306 | 27,409 | 24,508 | 23,707 | 25,663 | 23,964 | 23,798 | 23,422 | 20,867 | 15,055 | 11,452 | 11,188 | 8,957 | 10,060 | 10,059 | 10,257 | 10,312 | 10,654 | 10,148 | 7,833 | 7,811 | 6,651 | 5,884 | 6,023 | 5,945 | 4,170 | 4,454 | 3,896 | 5,054 | 5,749 | 6,558 | 0 |
Total Liabilities
| 66,961 | 69,919 | 72,188 | 71,939 | 66,092 | 65,371 | 66,254 | 70,523 | 60,390 | 57,855 | 39,749 | 40,528 | 35,900 | 33,956 | 32,591 | 34,779 | 30,387 | 29,378 | 26,805 | 30,207 | 23,358 | 22,575 | 21,099 | 22,630 | 18,401 | 18,506 | 17,849 | 20,738 | 15,733 | 18,581 | 17,272 | 19,879 | 0 |
Equity: | |||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 9,960 | 9,960 | 9,960 | 9,960 | 9,960 | 9,960 | 9,931 | 9,918 | 9,918 | 9,911 | 7,660 | 7,651 | 7,651 | 7,651 | 7,649 | 7,649 | 7,649 | 7,647 | 7,646 | 7,643 | 7,636 | 7,632 | 7,629 | 7,627 | 7,619 | 7,609 | 7,608 | 7,599 | 7,599 | 6,055 | 4,055 | 4,055 | 0 |
Retained Earnings
| 7,702 | 7,481 | 7,151 | 7,112 | -230 | -362 | -113 | 8,218 | 1,313 | 990 | 370 | 7,205 | 2,127 | 1,489 | 923 | 6,143 | 1,736 | 1,049 | 363 | 3,966 | 377 | -53 | 441 | 3,513 | 914 | 559 | 170 | 2,658 | 2,063 | 1,466 | 161 | 3,061 | 0 |
Accumulated Other Comprehensive Income/Loss
| 2,180 | 2,179 | 2,190 | 2,146 | 2,138 | 2,120 | 2,126 | 2,134 | 2,128 | 2,133 | 2,205 | 2,223 | 2,220 | 2,214 | 2,211 | 1,917 | 1,923 | 1,912 | 1,914 | 1,895 | 1,900 | 1,895 | 1,897 | 1,893 | 1,894 | 1,893 | 1,891 | 1,888 | 1,886 | 399 | 385 | 385 | 6,328 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 7,907 | 7,907 | 8,218 | 0 | 6,635 | 6,902 | 7,205 | 0 | 4,927 | 4,927 | 5,861 | 0 | 3,472 | 3,954 | 3,966 | 0 | 2,953 | 3,423 | 3,513 | 0 | 2,343 | 2,465 | 2,658 | 0 | 0 | 35 | 3,061 | 0 | 703 |
Total Shareholders Equity
| 19,842 | 19,620 | 19,301 | 19,218 | 19,775 | 19,625 | 20,162 | 20,270 | 19,994 | 19,936 | 17,440 | 17,079 | 16,925 | 16,281 | 16,644 | 15,709 | 14,780 | 14,562 | 13,889 | 13,504 | 12,866 | 12,897 | 13,480 | 13,033 | 12,770 | 12,526 | 12,327 | 12,145 | 11,548 | 7,955 | 7,662 | 7,501 | 7,031 |
Total Equity
| 21,632 | 21,354 | 20,964 | 20,827 | 21,337 | 21,125 | 21,665 | 21,772 | 21,455 | 21,424 | 18,793 | 18,396 | 18,299 | 17,613 | 18,010 | 17,045 | 16,094 | 15,879 | 15,152 | 14,705 | 14,048 | 14,004 | 14,558 | 14,047 | 13,779 | 13,498 | 13,270 | 13,140 | 12,538 | 8,926 | 8,648 | 8,449 | 7,031 |
Total Liabilities & Shareholders Equity
| 88,593 | 91,273 | 93,152 | 92,766 | 87,429 | 86,496 | 87,919 | 92,295 | 81,845 | 79,279 | 58,542 | 58,924 | 54,199 | 51,569 | 50,601 | 51,824 | 46,481 | 45,257 | 41,957 | 44,912 | 37,406 | 36,579 | 35,657 | 36,677 | 32,180 | 32,004 | 31,119 | 33,878 | 28,271 | 27,507 | 25,920 | 28,328 | 7,031 |