Companhia de Saneamento de Minas Gerais
B3:CSMG3.SA
24.21 (BRL) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) BRL.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 1,031.425 | 1,122.299 | 1,309.721 | 805.619 | 524.146 | 313.371 | 420.858 | 638.743 | 581.854 | 331.039 | 261.938 | 497.701 | 242.371 | 77.652 | 415.351 | 36.832 | 0 | 40.175 | 28.666 |
Short Term Investments
| 0.124 | 11.842 | 3.32 | 32.832 | 20.223 | 169.418 | 23.284 | 37.175 | 32.221 | 25.151 | 36.794 | 87.85 | -237.301 | 71.487 | 19.057 | 754.204 | -225.188 | 790.117 | 34.423 |
Cash and Short Term Investments
| 1,031.425 | 1,134.141 | 1,313.041 | 838.451 | 544.369 | 482.789 | 444.142 | 675.918 | 614.075 | 356.19 | 298.732 | 585.551 | 242.371 | 149.139 | 434.408 | 791.036 | -225.188 | 830.292 | 63.089 |
Net Receivables
| 1,385.638 | 1,169.218 | 1,124.332 | 1,084.826 | 1,238.815 | 1,318.968 | 1,190.99 | 1,004.237 | 818.656 | 764.153 | 727.346 | 560.777 | 534.497 | 0 | 443.975 | 60.971 | 247.732 | 0 | 0 |
Inventory
| 111.821 | 116.395 | 87.349 | 64.921 | 59.12 | 48.362 | 44.891 | 40.904 | 48.464 | 43.907 | 37.166 | 35.187 | 31.965 | 28.854 | 30.251 | 27.489 | 28.066 | 26.78 | 21.335 |
Other Current Assets
| 14.619 | 30.185 | 38.289 | 16.17 | 0.492 | 8.069 | 23.284 | 3.612 | 32.221 | 25.151 | 36.794 | 67.715 | 17.488 | 483.163 | 22.324 | 371.67 | 1,325.726 | 283.169 | 252.423 |
Total Current Assets
| 2,543.503 | 2,449.939 | 2,563.011 | 2,004.368 | 1,842.796 | 1,858.188 | 1,703.307 | 1,724.671 | 1,513.416 | 1,189.401 | 1,100.038 | 1,249.23 | 826.321 | 661.156 | 930.958 | 1,251.166 | 1,376.336 | 1,140.241 | 336.847 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 1,852.674 | 6,534.297 | 6,654.181 | 6,939.063 | 6,629.001 | 6,408.579 | 6,404.194 | 6,245.165 | 6,436.208 | 5,454.946 | 4,880.955 | 4,441.14 | 185.699 | 137.693 | 121.026 | 4,422.766 | 3,859.219 | 3,376.944 | 2,975.595 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 684.633 | 657.437 | 583.322 | 602.222 | 566.991 | 1,686.312 | 1,500.582 | 1,726.552 | 1,712.247 | 2,316.975 | 2,246.594 | 2,220.856 | 0 | 5,684.387 | 4,968.302 | 190.035 | 182.868 | 161.123 | 54.639 |
Goodwill and Intangible Assets
| 684.633 | 657.437 | 583.322 | 602.222 | 566.991 | 1,686.312 | 1,500.582 | 1,726.552 | 1,712.247 | 2,316.975 | 2,246.594 | 2,220.856 | 6,060.461 | 5,684.387 | 4,968.302 | 190.035 | 182.868 | 161.123 | 54.639 |
Long Term Investments
| 3,872.09 | 950.641 | 852.574 | 828.798 | 791.448 | 660.334 | 785.377 | 627.187 | 785.5 | 712.029 | 640.35 | 464.978 | 913.745 | 254.733 | 315.433 | -745.032 | 240.306 | -786.975 | -32.547 |
Tax Assets
| 430.55 | 312.483 | 409.039 | 293.349 | 203.908 | 159.892 | 136.065 | 155.219 | 154.248 | 134.585 | 118.944 | 176.406 | 149.304 | 506.34 | 575.52 | 57.221 | 52.352 | 17.495 | 19.864 |
Other Non-Current Assets
| 5,000.139 | 2,284.81 | 1,659.523 | 1,104.657 | 1,494.671 | 405.098 | 280.467 | 468.687 | 329.12 | 354.039 | 401.589 | 536.729 | 131.778 | 100.986 | 80.487 | 1,082.339 | 53.886 | 1,015.821 | 232.034 |
Total Non-Current Assets
| 11,840.086 | 10,739.668 | 10,158.639 | 9,768.089 | 9,686.019 | 9,320.215 | 9,106.685 | 9,222.81 | 9,417.323 | 8,972.574 | 8,288.432 | 7,840.109 | 7,440.987 | 6,684.139 | 6,060.768 | 5,007.329 | 4,388.631 | 3,784.408 | 3,249.585 |
Total Assets
| 14,383.589 | 13,189.607 | 12,721.65 | 11,772.457 | 11,528.815 | 11,178.403 | 10,809.992 | 10,947.481 | 10,930.739 | 10,161.975 | 9,388.47 | 9,089.339 | 8,267.308 | 7,345.295 | 6,991.726 | 6,258.495 | 5,764.967 | 4,924.649 | 3,586.432 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 388.277 | 298.595 | 307.967 | 213.289 | 181.825 | 217.664 | 199.483 | 154.408 | 151.731 | 128.471 | 156.104 | 172.44 | 111.494 | 122.325 | 96.68 | 74.19 | 93.332 | 122.314 | 77.885 |
Short Term Debt
| 729.187 | 975.99 | 826.448 | 628.382 | 422.108 | 615.732 | 598.292 | 512.4 | 490.14 | 608.793 | 471.93 | 363.005 | 543.682 | 247.328 | 133.702 | 55.327 | 48.59 | 20.825 | 7.105 |
Tax Payables
| 76.125 | 67.146 | 54.013 | 80.23 | 91.641 | 150.203 | 139.059 | 122.75 | 113.585 | 98.239 | 95.437 | 83.45 | 91.361 | 80.188 | 114.957 | 35.156 | 34.152 | 27.212 | 22.719 |
Deferred Revenue
| 430.991 | 0 | 346.23 | 392.188 | 377.688 | 150.203 | 356.506 | 340.352 | 278.916 | 255.931 | 290.46 | 274.593 | 208.746 | 265.102 | 292.535 | 341.964 | 270.643 | 293.766 | 236.076 |
Other Current Liabilities
| -1.187 | 297.06 | 67.914 | -139.147 | -137.053 | -10.507 | -236.526 | -152.867 | -99.395 | -197.085 | -239.198 | -202.288 | -94.522 | -144.404 | -110.04 | -21.527 | -17.524 | -48.297 | -49.636 |
Total Current Liabilities
| 2,011.67 | 1,937.386 | 1,910.539 | 1,388.231 | 1,118.034 | 1,340.959 | 1,256.297 | 1,131.451 | 1,086.708 | 1,022.82 | 930.837 | 863.64 | 972.255 | 692.864 | 624.514 | 559.3 | 522.525 | 538.134 | 372.034 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 4,061.858 | 3,269.846 | 3,234.538 | 3,216.897 | 2,946.404 | 2,926.336 | 2,537.807 | 2,918.525 | 3,101.419 | 2,828.537 | 2,685.77 | 2,696.373 | 2,266.277 | 1,862.844 | 1,075.672 | 604.621 | 549.411 | 259.772 | 184.903 |
Deferred Revenue Non-Current
| 44.747 | 0 | 112.764 | 223.892 | 136.007 | 118.477 | 162.561 | -93.739 | -113.641 | 0 | 0 | 543.389 | 0 | 63.993 | 57.882 | 934.659 | 838.635 | 748.905 | 754.813 |
Deferred Tax Liabilities Non-Current
| 193.726 | 397.24 | 378.121 | 134.534 | 192.71 | 130.075 | 133.877 | 93.739 | 113.641 | 0 | 0 | 16.456 | 0 | 436.862 | 1,227.984 | 6.427 | 15.855 | 17.495 | 19.864 |
Other Non-Current Liabilities
| 497.763 | 330.621 | 325.73 | 352.291 | 391.947 | 435.923 | 475.107 | 957.818 | 1,095.762 | 774.054 | 434.504 | 34.593 | 495.172 | 66.547 | 229.052 | 350.187 | 327.183 | 103.292 | 197.311 |
Total Non-Current Liabilities
| 4,798.094 | 3,997.707 | 4,051.153 | 3,927.614 | 3,667.068 | 3,610.811 | 3,309.352 | 3,876.343 | 4,197.181 | 3,602.591 | 3,120.274 | 3,290.811 | 2,761.449 | 2,430.246 | 2,590.59 | 1,895.894 | 1,731.084 | 1,129.464 | 1,156.891 |
Total Liabilities
| 6,809.764 | 5,935.093 | 5,961.692 | 5,315.845 | 4,785.102 | 4,951.77 | 4,565.649 | 5,007.794 | 5,283.889 | 4,625.411 | 4,051.111 | 4,154.451 | 3,733.704 | 3,123.11 | 3,215.104 | 2,455.194 | 2,253.609 | 1,667.598 | 1,528.925 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,402.385 | 3,402.385 | 3,402.385 | 3,402.385 | 3,402.385 | 3,402.385 | 3,402.385 | 3,402.385 | 2,773.985 | 2,773.985 | 2,773.985 | 2,773.985 | 2,636.499 | 2,636.46 | 2,636.46 | 2,632.265 | 2,632.242 | 2,632.242 | 1,715.989 |
Retained Earnings
| 3,699.146 | 3,398.972 | 2,926.101 | 2,710.828 | 2,983.316 | 2,477.542 | 2,487.352 | 2,236.289 | 2,445.068 | 2,726.965 | 2,508.33 | 2,215.045 | 1,870.586 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 480.87 | 461.733 | 440.048 | 351.975 | 366.588 | 355.282 | 363.182 | 309.589 | 436.373 | 44.19 | 63.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -8.576 | -8.576 | -8.576 | -8.576 | -8.576 | -8.576 | -8.576 | -8.576 | -8.576 | -8.576 | -8.576 | -54.142 | 26.519 | 1,585.725 | 1,140.162 | 1,171.036 | 879.116 | 624.809 | 341.518 |
Total Shareholders Equity
| 7,573.825 | 7,254.514 | 6,759.958 | 6,456.612 | 6,743.713 | 6,226.633 | 6,244.343 | 5,939.687 | 5,646.85 | 5,536.564 | 5,337.359 | 4,934.888 | 4,533.604 | 4,222.185 | 3,776.622 | 3,803.301 | 3,511.358 | 3,257.051 | 2,057.507 |
Total Equity
| 7,573.825 | 7,254.514 | 6,759.958 | 6,456.612 | 6,743.713 | 6,226.633 | 6,244.343 | 5,939.687 | 5,646.85 | 5,536.564 | 5,337.359 | 4,934.888 | 4,533.604 | 4,222.185 | 3,776.622 | 3,803.301 | 3,511.358 | 3,257.051 | 2,057.507 |
Total Liabilities & Shareholders Equity
| 14,383.589 | 13,189.607 | 12,721.65 | 11,772.457 | 11,528.815 | 11,178.403 | 10,809.992 | 10,947.481 | 10,930.739 | 10,161.975 | 9,388.47 | 9,089.339 | 8,267.308 | 7,345.295 | 6,991.726 | 6,258.495 | 5,764.967 | 4,924.649 | 3,586.432 |