Randon S.A. Implementos e Participações
B3:RAPT4.SA
10.72 (BRL) • At close November 4, 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
| 2,864.807 | 2,504.862 | 1,890.759 | 1,660.364 | 1,177.202 | 1,229.151 | 1,001.599 | 1,133.643 | 1,328.404 | 1,358.09 | 1,166.55 | 855.255 | 736.191 | 1,049.483 | 616.659 | 316.372 | 252.879 | 183.221 | 172.442 |
Short Term Investments
| 0.052 | 624.009 | 336.291 | 782.544 | 808.942 | 498.78 | 650.698 | 680.983 | 403.773 | 156.692 | 247.279 | -35.401 | 367.959 | 224.023 | 68.513 | 0 | 65.288 | 33.238 | 3.711 |
Cash and Short Term Investments
| 2,864.859 | 3,128.871 | 2,227.05 | 2,442.908 | 1,986.144 | 1,727.931 | 1,652.297 | 1,814.626 | 1,732.177 | 1,514.782 | 1,413.829 | 855.255 | 1,104.15 | 1,273.506 | 685.172 | 316.372 | 318.167 | 216.459 | 176.153 |
Net Receivables
| 2,624.814 | 2,471.853 | 2,227.658 | 1,747.388 | 897.805 | 886.405 | 759.66 | 660.487 | 818.263 | 833.232 | 1,006.028 | 945.896 | 770.833 | 676.177 | 606.47 | 125.777 | 430.514 | 381.562 | 325.964 |
Inventory
| 1,773.228 | 2,186.414 | 2,015.891 | 1,057.786 | 820.46 | 838.979 | 607.06 | 457.106 | 553.094 | 553.51 | 518.957 | 533.298 | 591.31 | 380.689 | 327.028 | 376.237 | 284.125 | 227.946 | 227.933 |
Other Current Assets
| 124.747 | 42.775 | 86.161 | 59.511 | 53.647 | 42.769 | 90.717 | 105.921 | 95.003 | 84.124 | 92.048 | 341.773 | 77.465 | 11.864 | 12.03 | 497.549 | 107.555 | 59.426 | 57.805 |
Total Current Assets
| 7,387.648 | 7,829.913 | 6,556.76 | 5,307.593 | 3,758.056 | 3,496.084 | 3,109.734 | 3,038.14 | 3,198.537 | 2,985.648 | 3,030.862 | 2,676.222 | 2,543.758 | 2,342.236 | 1,630.7 | 1,315.935 | 1,140.361 | 885.393 | 787.855 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 2,544.611 | 2,458.919 | 2,246.468 | 1,898.605 | 1,709.197 | 1,480.017 | 1,323.454 | 1,293.072 | 1,452.853 | 1,401.403 | 1,385.108 | 1,352.12 | 1,183.373 | 1,093.649 | 770.252 | 726.574 | 527.565 | 395.2 | 286.074 |
Goodwill
| 354.687 | 308.932 | 165.588 | 153.822 | 77.373 | 73.025 | 9.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 563.91 | 519.309 | 378.939 | 375.153 | 111.554 | 116.354 | 97.25 | 68.583 | 89.627 | 102.182 | 113.519 | 120.794 | 0 | 65.059 | 31.297 | 12.773 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 918.597 | 828.241 | 544.527 | 528.975 | 189.667 | 189.379 | 106.351 | 68.583 | 89.627 | 102.182 | 113.519 | 120.794 | 132.117 | 65.059 | 31.297 | 12.773 | 65.288 | 0 | 0 |
Long Term Investments
| 1,014.903 | -460.033 | -266.929 | -712.355 | -796.385 | -486.861 | -649.419 | -679.707 | -402.125 | -154.973 | -245.56 | 115.905 | -295.769 | -154.607 | -15.943 | 7.389 | -56.226 | -24.125 | 5.207 |
Tax Assets
| 197.431 | 171.946 | 82.678 | 125.668 | 169.354 | 168.835 | 187.821 | 195.907 | 155.103 | 67.78 | 102.452 | 5.211 | 374.821 | 70.044 | 12.265 | 5.556 | 11.523 | 0 | 0 |
Other Non-Current Assets
| 756.953 | 2,053.361 | 1,556.283 | 1,831.972 | 1,298.225 | 990.689 | 892.74 | 952.296 | 689.871 | 471.491 | 520.537 | 51.043 | 78.236 | 294.864 | 148.659 | 147.537 | 111.633 | 135.654 | 89.737 |
Total Non-Current Assets
| 5,432.495 | 5,052.434 | 4,163.027 | 3,672.865 | 2,570.058 | 2,342.059 | 1,860.947 | 1,830.151 | 1,985.329 | 1,887.883 | 1,876.056 | 1,645.073 | 1,472.778 | 1,369.009 | 946.53 | 899.829 | 659.783 | 506.729 | 381.018 |
Total Assets
| 12,820.143 | 12,882.347 | 10,719.787 | 8,980.458 | 6,328.114 | 5,838.143 | 4,970.681 | 4,868.291 | 5,183.866 | 4,873.531 | 4,906.918 | 4,321.295 | 4,016.536 | 3,711.245 | 2,577.23 | 2,215.764 | 1,800.144 | 1,392.122 | 1,168.873 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 1,201.208 | 1,443.574 | 947.66 | 875.332 | 366.673 | 394.881 | 307.348 | 170.058 | 134.718 | 163.651 | 177.943 | 207.305 | 189.134 | 143.317 | 146.134 | 117.613 | 180.968 | 196.548 | 184.064 |
Short Term Debt
| 1,253.018 | 984.402 | 1,214.523 | 986.023 | 589.616 | 854.181 | 838.69 | 777.475 | 1,080.433 | 519.122 | 545.357 | 835.983 | 474.049 | 386.823 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 49.35 | 253.47 | 203.148 | 280.594 | 79.131 | 61.752 | 150.521 | 50.619 | 46.528 | 49.092 | 43.78 | 36.242 | 43.158 | 47.417 | 24.988 | 25.961 | 27.475 | 18.45 | 18.8 |
Deferred Revenue
| 117.604 | 119.626 | 1,087.379 | 879.468 | 392.771 | 61.752 | 293.134 | 179.761 | 185.303 | 202.58 | 267.899 | 192.372 | 145.557 | 234.313 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1,499.072 | 1,353.354 | 700.283 | 300.097 | 158.62 | 277.1 | 148.734 | 112.375 | 110.97 | 152.905 | 163.185 | 137.192 | 255.347 | 186.697 | 440.555 | 529.77 | 478.803 | 217.227 | 267.19 |
Total Current Liabilities
| 4,070.902 | 3,900.956 | 3,949.845 | 3,040.92 | 1,507.68 | 1,587.914 | 1,587.906 | 1,239.669 | 1,511.424 | 1,038.258 | 1,154.384 | 1,372.852 | 1,064.087 | 951.15 | 586.689 | 647.383 | 659.771 | 413.775 | 451.254 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 4,121.368 | 4,698.979 | 3,055.873 | 2,790.896 | 2,410.235 | 1,984.614 | 1,368.968 | 1,651.843 | 2,014.11 | 2,054.298 | 2,060.609 | 1,025.455 | 1,009.639 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 2.58 | 3.163 | 3.432 | 3.858 | 4.403 | 4.947 | 32.811 | 6.037 | 19.564 | 0 | 0 | 41.872 | 12.443 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 53.779 | 15.363 | 311.981 | 54.957 | 82.833 | 69.596 | 56.239 | 39.03 | 31.196 | 0 | 0 | 14.045 | 16.578 | 96.937 | 4.381 | 0.739 | 0.878 | 0 | 0 |
Other Non-Current Liabilities
| 673.544 | 442.62 | 123.916 | 425.663 | 147.001 | 146.111 | 16.698 | 41.428 | 19.904 | 37.631 | 49.117 | 9.414 | 52.431 | 1,045.416 | 779.84 | 783 | 270.311 | 248.293 | 211.004 |
Total Non-Current Liabilities
| 4,851.271 | 5,160.125 | 3,495.202 | 3,275.374 | 2,644.472 | 2,205.268 | 1,474.716 | 1,738.338 | 2,084.774 | 2,091.929 | 2,109.726 | 1,090.786 | 1,091.091 | 1,142.353 | 784.221 | 783.739 | 271.189 | 248.293 | 211.004 |
Total Liabilities
| 8,922.173 | 9,061.081 | 7,445.047 | 6,316.294 | 4,152.152 | 3,793.182 | 3,062.622 | 2,978.007 | 3,596.198 | 3,130.187 | 3,264.11 | 2,463.638 | 2,155.178 | 2,093.503 | 1,370.91 | 1,431.122 | 930.96 | 662.068 | 662.258 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,293.17 | 1,293.17 | 1,293.17 | 1,293.17 | 1,293.17 | 1,293.17 | 1,293.17 | 1,293.17 | 1,200 | 1,200 | 730 | 730 | 730 | 730 | 406 | 400 | 279 | 279 | 180 |
Retained Earnings
| 1,639.266 | 1,465.891 | 1,181.246 | 882.474 | 577.864 | 427.939 | 44.142 | 294.055 | 357.306 | 377.517 | 707.857 | 544.093 | 120.339 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -144.664 | -4.299 | 45.803 | 20.37 | 421.445 | 575.685 | 161.144 | 142.058 | 9.051 | -123.861 | -78.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -9.997 | -9.997 | 0 | -148.637 | -599.935 | -769.482 | -66.213 | -316.126 | -289.024 | -22.071 | -22.071 | 95.403 | 503.933 | 442.045 | 478.139 | 384.642 | 97.704 | 42.326 | 154.839 |
Total Shareholders Equity
| 2,777.775 | 2,744.765 | 2,520.219 | 2,047.377 | 1,692.544 | 1,527.312 | 1,432.243 | 1,413.157 | 1,277.333 | 1,431.585 | 1,337.201 | 1,369.496 | 1,354.272 | 1,172.045 | 884.139 | 784.642 | 376.704 | 321.326 | 334.839 |
Total Equity
| 3,895.39 | 3,821.266 | 3,274.74 | 2,664.164 | 2,175.962 | 2,044.961 | 1,908.059 | 1,890.284 | 1,587.668 | 1,743.344 | 1,642.808 | 1,857.657 | 1,861.358 | 1,617.742 | 1,206.32 | 784.642 | 622.944 | 525.69 | 506.615 |
Total Liabilities & Shareholders Equity
| 12,820.143 | 12,882.347 | 10,719.787 | 8,980.458 | 6,328.114 | 5,838.143 | 4,970.681 | 4,868.291 | 5,183.866 | 4,873.531 | 4,906.918 | 4,321.295 | 4,016.536 | 3,711.245 | 2,577.23 | 2,215.764 | 1,800.144 | 1,392.122 | 1,168.873 |