Solvac S.A.
EBR:SOLV.BR
100 (EUR) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 4.221 | 68 | 1 | 60 | 0 | 56 | 0 | 58 | 0 | 65 | 1 | 61 | 0 | 66 | 1 | 63 | 2 | 41 | 1 | 0 | 1 | 0 |
Short Term Investments
| 4.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4.221 | 68 | 1 | 60 | 0 | 56 | 0 | 58 | 0 | 65 | 1 | 61 | 0 | 66 | 1 | 63 | 2 | 41 | 1 | 0 | 1 | 0 |
Net Receivables
| 0 | 1 | 50 | 1 | 49 | 0 | 49 | 0 | 49 | 0 | 47 | 0 | 45 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 53.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 52 | 0 | 34 | 31 | 34 | 29 |
Total Current Assets
| 57.27 | 69 | 51 | 61 | 49 | 56 | 49 | 58 | 49 | 65 | 48 | 61 | 45 | 66 | 44 | 64 | 54 | 41 | 35 | 31 | 35 | 29 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.01 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill
| 0 | 343 | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 343 | 343 | 343 | 343 | 343 | 343 | 342 | 342 | 342 | 2,360 | 0 | 0 |
Intangible Assets
| 0.001 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.001 | 343 | 343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 343 | 343 | 343 | 343 | 343 | 343 | 342 | 342 | 342 | 2,360 | 0 | 0 |
Long Term Investments
| 2,697.667 | 3,718 | 3,676 | 3,630 | 3,094 | 2,836 | 2,619 | 2,726 | 3,334 | 3,477 | 3,655 | 3,463 | 3,376 | 0 | 3,400 | 0 | 3,258 | 2,511 | 2,365 | 0 | 2,516 | 2,232 |
Tax Assets
| -2,697.667 | 0 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,697.668 | -343 | -343 | -3,630 | -3,094 | -2,836 | -2,619 | -2,726 | -3,334 | 1 | -343 | -343 | -343 | 3,057 | -343 | 2,819 | -342 | -342 | -342 | 0 | -2,516 | -2,232 |
Total Non-Current Assets
| 2,697.679 | 3,718 | 3,676 | 3,630 | 3,094 | 2,836 | 2,619 | 2,726 | 3,334 | 3,478 | 3,655 | 3,463 | 3,376 | 3,400 | 3,400 | 3,162 | 3,258 | 2,511 | 2,365 | 2,360 | 2,516 | 2,232 |
Total Assets
| 2,754.949 | 3,787 | 3,727 | 3,691 | 3,143 | 2,892 | 2,668 | 2,784 | 3,383 | 3,543 | 3,703 | 3,524 | 3,421 | 3,466 | 3,444 | 3,226 | 3,312 | 2,552 | 2,400 | 2,391 | 2,551 | 2,261 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 1.633 | 0 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 5 | 4 | 0 | 4 | 0 | 12 | 5 | 3 | 5 | 3 | 0 |
Short Term Debt
| 48.6 | 0 | 48 | 0 | 50 | 0 | 51 | 0 | 40 | 0 | 42 | 0 | 31 | 0 | 33 | 0 | 59 | 0 | 39 | 0 | 41 | 0 |
Tax Payables
| 15.191 | 0 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 13 | 0 | 12 | 0 | 0 | 0 | 7 | 0 | 0 | 0 |
Deferred Revenue
| 16.428 | 0 | -0.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46 | 0 | -35 | 0 | -37 | 0 | -71 | 0 | -42 | 0 | 0 | 0 |
Other Current Liabilities
| 3.601 | 5 | 3.921 | 4 | 17 | 4 | 17 | 4 | 18 | 4 | 0 | 0 | 0 | 5 | 0 | 6 | 0 | 0 | 0 | 0 | 8 | 5 |
Total Current Liabilities
| 69.025 | 5 | 66 | 4 | 67 | 4 | 68 | 4 | 58 | 4 | 60 | 5 | 48 | 5 | 49 | 6 | 71 | 5 | 49 | 5 | 52 | 5 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 150 | 693 | 693 | 693 | 693 | 693 | 693 | 673 | 150 | 150 | 919 | 825 | 160 | 160 | 160 | 160 | 110 | 110 | 110 | 110 | 110 | 110 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -0.001 | -543 | -543 | -543 | -543 | -543 | -543 | -523 | 0 | 0 | -769 | -675 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 149.999 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 160 | 160 | 160 | 160 | 110 | 110 | 110 | 110 | 110 | 110 |
Total Liabilities
| 219.024 | 698 | 759 | 697 | 760 | 697 | 761 | 677 | 208 | 154 | 979 | 830 | 208 | 165 | 209 | 166 | 181 | 115 | 159 | 115 | 162 | 115 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83 | 0 | 0 | 0 |
Common Stock
| 192.787 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 192 | 138 | 138 | 138 | 138 | 138 |
Retained Earnings
| 1,391.628 | 2,510 | 2,391 | 2,240 | 1,946 | 1,877 | 1,788 | 1,843 | 2,250 | 2,497 | 2,360 | 2,315 | 2,237 | 0 | 2,055 | 0 | 1,996 | 2,078 | 2,013 | 0 | 2,085 | 2,129 |
Accumulated Other Comprehensive Income/Loss
| 0 | -181 | -183 | -6 | -323 | -442 | -641 | -496 | 165 | 132 | -396 | -381 | 216 | 0 | 420 | 0 | 375 | 48 | -83 | 0 | -7 | -295 |
Other Total Stockholders Equity
| 951.51 | 568 | 568 | 25 | 25 | 25 | 25 | 45 | 568 | 568 | 568 | -107 | 568 | 3,109 | 568 | 2,868 | 568 | 252 | 7 | 2,138 | 166 | 174 |
Total Shareholders Equity
| 2,535.925 | 3,089 | 2,968 | 2,994 | 2,383 | 2,195 | 1,907 | 2,107 | 3,175 | 3,389 | 2,724 | 2,694 | 3,213 | 3,301 | 3,235 | 3,060 | 3,131 | 2,437 | 2,241 | 2,276 | 2,389 | 2,146 |
Total Equity
| 2,535.925 | 3,089 | 2,968 | 2,994 | 2,383 | 2,195 | 1,907 | 2,107 | 3,175 | 3,389 | 2,724 | 2,694 | 3,213 | 3,301 | 3,235 | 3,060 | 3,131 | 2,437 | 2,241 | 2,276 | 2,389 | 2,146 |
Total Liabilities & Shareholders Equity
| 2,754.949 | 3,787 | 3,727 | 3,691 | 3,143 | 2,892 | 2,668 | 2,784 | 3,383 | 3,543 | 3,703 | 3,524 | 3,421 | 3,466 | 3,444 | 3,226 | 3,312 | 2,552 | 2,400 | 2,391 | 2,551 | 2,261 |