WEG S.A.
B3:WEGE3.SA
54.7 (BRL) • At close November 13, 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 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | 1995 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6,488.454 | 4,451.002 | 2,714.427 | 3,892.14 | 1,946.044 | 2,205.7 | 3,162.685 | 3,390.662 | 3,277.115 | 3,284.275 | 3,372.13 | 2,293.281 | 2,931.615 | 53.971 | 30.948 | 71.198 | 108.9 | 35.202 | 36.488 | 44.442 | 477.47 | 581.292 | 392.238 | 524.192 | 363.812 | 283.597 | 193.667 | 120.196 | 33 |
Short Term Investments
| 592.77 | 531.826 | 502.708 | 592.794 | 1,444.227 | 1,324.188 | 1,411.046 | 1,373.287 | 1,157.644 | 865.162 | -52.053 | 261.244 | -12.902 | 2,499.025 | 2,096.169 | 1,778.28 | 2,066.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.221 | 3.631 | 3.233 | 27.204 | 16.99 |
Cash and Short Term Investments
| 7,081.224 | 4,982.828 | 3,217.135 | 4,484.934 | 3,390.271 | 3,529.888 | 4,573.731 | 4,763.949 | 4,434.759 | 4,149.437 | 3,372.13 | 2,554.525 | 2,931.615 | 2,552.996 | 2,127.117 | 1,849.478 | 2,174.972 | 35.202 | 36.488 | 44.442 | 477.47 | 581.292 | 392.238 | 524.192 | 368.033 | 287.228 | 196.9 | 147.4 | 49.99 |
Net Receivables
| 0 | 6,272.003 | 5,207.683 | 3,756.534 | 3,141.923 | 0 | 0 | 0 | 0 | 0 | 0 | 1,656.466 | 1,463.768 | 1,151.894 | 1,087.925 | 0 | 0 | 0 | 0 | 0 | 372.11 | 0 | 232.604 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 7,116.286 | 7,644.361 | 6,497.048 | 3,737.529 | 2,817.129 | 2,458.41 | 1,852.266 | 1,575.055 | 2,009.254 | 1,704.919 | 1,445.927 | 1,306.273 | 1,362.314 | 1,008.952 | 758.116 | 1,106.585 | 705.553 | 535.052 | 416.656 | 424.558 | 283.835 | 229.591 | 163.632 | 144.428 | 122.279 | 91.916 | 58.549 | 42.067 | 40.417 |
Other Current Assets
| 753.143 | 754.018 | 1,024.08 | 577.146 | 411.579 | 363.727 | 315.337 | 251.488 | 324.941 | 172.781 | 206.871 | 183.778 | 109.364 | 80.167 | 0 | 1,430.357 | 918.542 | 1,733.81 | 1,350.178 | 641.517 | 20.235 | 36.069 | 5.936 | 29.391 | 60.819 | 33.949 | 16.086 | 16.088 | 12.725 |
Total Current Assets
| 21,562.311 | 19,653.21 | 15,945.946 | 12,556.143 | 9,760.902 | 9,438.581 | 9,415.667 | 9,127.483 | 9,589.344 | 8,098.187 | 6,851.787 | 5,710.017 | 5,867.061 | 4,794.009 | 3,973.158 | 4,386.42 | 3,799.067 | 2,956.249 | 2,330.692 | 1,613.445 | 1,153.651 | 1,166.124 | 794.41 | 873.985 | 653.411 | 498.72 | 341.922 | 265.405 | 145.943 |
Non-Current Assets: | |||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,294.836 | 6,282.653 | 5,504.772 | 4,877.21 | 3,981.184 | 3,541.954 | 3,160.111 | 3,032.716 | 3,264.898 | 2,877.942 | 2,614.556 | 2,537.094 | 2,445.76 | 2,395.575 | 1,061.734 | 1,787.461 | 0 | 543.379 | 532.505 | 477.533 | 338.251 | 279.069 | 231.918 | 197.699 | 190.499 | 194.889 | 189.509 | 164.792 | 128.568 |
Goodwill
| 1,222.686 | 1,285.195 | 1,362.308 | 1,318.71 | 1,118.315 | 994.867 | 823.415 | 790.326 | 669.32 | 590.29 | 503.048 | 498.769 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 248.559 | 238.82 | 188.08 | 276.765 | 201.431 | 225.16 | 142.682 | 161.2 | 117.394 | 752.924 | 40.772 | 561.199 | 360.222 | 183.995 | 128.86 | 128.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,471.245 | 1,524.015 | 1,550.388 | 1,595.475 | 1,319.746 | 1,220.027 | 966.097 | 951.526 | 786.714 | 1,343.214 | 543.82 | 1,059.968 | 360.222 | 183.995 | 128.86 | 128.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| -504.586 | 13.343 | 1.265 | 1.023 | 28.012 | 583.144 | 0.268 | 0.223 | 1.593 | 2.051 | 2.274 | 9.654 | 293.886 | -2,498.424 | -2,080.128 | -1,726.128 | -1,989.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.168 | 39.118 | 32.219 | 10.86 | 39.344 |
Tax Assets
| 864.394 | 443.133 | 421.9 | 360.39 | 182.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.488 | 78.81 | 101.739 | 79.24 | 59.4 | 27.602 | 18.461 | 14.719 | 12.855 | 0 | 12.314 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 808.07 | 218.306 | 508.516 | 537.655 | 415.755 | 616.144 | 443.844 | 484.759 | 690.894 | 167.817 | 129.362 | -3,076.732 | 27.444 | 2,557.199 | 2,188.244 | 1,117.718 | 3,004.962 | 215.966 | 426.978 | 366.902 | 418.535 | 321.554 | 279.965 | 125.026 | 54.694 | 45.47 | 47.123 | 53.813 | 47.894 |
Total Non-Current Assets
| 9,933.959 | 8,481.45 | 7,986.841 | 7,371.753 | 5,926.739 | 5,961.269 | 4,565.475 | 4,381.848 | 4,672.197 | 3,719.417 | 3,290.012 | 3,076.732 | 3,238.8 | 2,717.155 | 1,400.449 | 1,386.354 | 1,074.778 | 786.947 | 977.945 | 859.154 | 769.641 | 600.623 | 524.197 | 322.725 | 286.361 | 279.477 | 268.851 | 229.465 | 215.806 |
Total Assets
| 31,496.27 | 28,134.66 | 23,932.787 | 19,927.896 | 15,687.641 | 15,399.85 | 13,981.142 | 13,509.331 | 14,261.541 | 11,782.63 | 10,141.293 | 8,873.55 | 9,105.861 | 7,511.164 | 5,373.607 | 5,772.774 | 4,873.845 | 3,743.195 | 3,308.637 | 2,472.599 | 1,923.291 | 1,766.747 | 1,318.607 | 1,196.71 | 939.772 | 778.197 | 610.773 | 494.87 | 361.749 |
Liabilities & Equity: | |||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||
Account Payables
| 2,190.088 | 2,036.216 | 2,120.338 | 1,249.368 | 839.879 | 842.957 | 750.533 | 562.851 | 566.769 | 445.577 | 420.25 | 331.037 | 298.195 | 242.3 | 188.779 | 318.029 | 302.044 | 129.887 | 100.181 | 85.333 | 96.662 | 77.589 | 49.582 | 47.135 | 33.857 | 14.636 | 17.961 | 16.892 | 7.687 |
Short Term Debt
| 2,243.196 | 2,410.853 | 1,125.312 | 706.278 | 985.538 | 2,049.093 | 2,014.53 | 991.433 | 1,284.633 | 1,466.752 | 912.796 | 1,645.772 | 1,701.435 | 1,018.995 | 0 | 1,314.098 | 1,077.487 | 818.568 | 949.153 | 426.439 | 376.521 | 603.78 | 258.436 | 365.259 | 252.403 | 184.391 | 97.162 | 25.438 | 16.872 |
Tax Payables
| 998.811 | 926.49 | 667.461 | 607.257 | 421.697 | 328.529 | 314.006 | 324.605 | 312.538 | 321.717 | 356.123 | 295.486 | 249.91 | 214.001 | 952.446 | 30.103 | 101.26 | 39.492 | 28.356 | 29.088 | 20.69 | 46.914 | 39.792 | 34.316 | 26.721 | 21.601 | 22.336 | 22.325 | 35.841 |
Deferred Revenue
| 3,238.834 | 2,854.545 | 3,770.336 | 2,973.459 | 1,774.367 | 328.529 | 1,097.12 | 1,313.603 | 1,182.552 | 1,024.239 | 902.976 | 732.991 | 538.557 | 277.441 | 0 | 170.27 | 253.251 | 39.492 | 28.356 | 29.088 | 172.286 | 130.837 | 96.607 | 88.74 | 59.656 | 57.462 | 50.018 | 62.989 | 54.849 |
Other Current Liabilities
| 2,548.76 | 2,034.773 | 1,747.289 | 1,604.485 | 1,428.943 | 1,158.183 | 818.461 | 822.278 | 1,330.91 | 1,146.769 | 888.879 | 740.529 | 503.42 | 463.507 | 684.621 | 858.641 | 677.262 | 462.147 | 337.815 | 291.988 | 226.501 | 144.998 | 97.793 | 65.565 | 40.048 | 45.906 | 31.935 | 47.21 | 23.861 |
Total Current Liabilities
| 11,219.689 | 10,262.877 | 7,927.884 | 5,882.044 | 4,491.021 | 5,034.004 | 4,326.788 | 3,278.855 | 3,494.85 | 3,380.815 | 2,578.048 | 3,012.824 | 2,752.96 | 1,938.803 | 1,825.846 | 2,520.871 | 2,158.053 | 1,450.094 | 1,415.506 | 832.848 | 720.373 | 873.281 | 445.603 | 512.275 | 353.029 | 266.534 | 169.394 | 111.865 | 84.261 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||
Long Term Debt
| 1,148.764 | 1,598.469 | 986.316 | 1,267.828 | 1,502.266 | 1,167.26 | 1,491.626 | 2,921.725 | 3,868.335 | 2,357.538 | 2,030.675 | 790.127 | 1,610.677 | 1,399.948 | 99.434 | 847.118 | 0 | 593.353 | 398.969 | 366.665 | 223.147 | 92.179 | 198.068 | 121.497 | 99.909 | 99.115 | 93.017 | 75.339 | 9.88 |
Deferred Revenue Non-Current
| 980.147 | 0 | 643.171 | 619.205 | 558.257 | 555.761 | 550.286 | 487.167 | 356.999 | 267.86 | 265.533 | 253.941 | 145.616 | 126.384 | 0 | 0 | 0 | 0 | 0 | 0 | 111.238 | 0 | 10.097 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 87.056 | 77.136 | 71.892 | 69.625 | 75.143 | 86.537 | 116.629 | 159.203 | 242.696 | 282.989 | 294.405 | 320.503 | 421.918 | 415.318 | 0 | 7.505 | 1.672 | 0 | 0 | 0 | 3.073 | 0 | 78.958 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 205.838 | 947.823 | 292.852 | 158.896 | 130.964 | 147.27 | 107.065 | 104.382 | 142.601 | 86.305 | 64.832 | 90.588 | 122.485 | 86.875 | 1,061.323 | 176.359 | 850.756 | 145.993 | 121.869 | 110.169 | 3.442 | 107.235 | 11.928 | 96.57 | 77.597 | 58.536 | 51.476 | 41.634 | 23.944 |
Total Non-Current Liabilities
| 2,421.805 | 2,623.428 | 1,994.231 | 2,115.554 | 2,266.63 | 2,512.589 | 2,815.892 | 4,159.644 | 4,610.631 | 3,262.552 | 2,920.978 | 1,709.1 | 2,446.312 | 2,028.525 | 1,160.757 | 1,030.982 | 852.428 | 739.345 | 520.838 | 476.834 | 340.9 | 199.414 | 299.051 | 218.067 | 177.506 | 157.651 | 144.493 | 116.973 | 33.824 |
Total Liabilities
| 13,641.494 | 12,886.305 | 9,922.115 | 7,997.598 | 6,757.651 | 7,546.593 | 7,142.68 | 7,438.499 | 8,105.481 | 6,643.367 | 5,499.026 | 4,721.924 | 5,199.272 | 3,967.328 | 2,986.603 | 3,551.853 | 3,010.481 | 2,189.439 | 1,936.344 | 1,309.682 | 1,061.273 | 1,072.695 | 744.654 | 730.342 | 530.535 | 424.185 | 313.887 | 228.838 | 118.085 |
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 |
Common Stock
| 6,504.517 | 6,504.517 | 5,504.517 | 5,504.517 | 5,504.517 | 5,504.517 | 3,533.973 | 3,533.973 | 3,533.973 | 3,533.973 | 2,718.44 | 2,718.44 | 2,265.367 | 1,812.294 | 1,812.294 | 1,360.5 | 1,360.5 | 907 | 1,000 | 750 | 600 | 500 | 430 | 370 | 300 | 270 | 240 | 200 | 147.025 |
Retained Earnings
| 1,156.703 | 843.635 | 737.846 | 601.492 | 246.586 | 959.255 | 2,463.155 | 1,890.881 | 1,299.868 | 678.665 | 1,015.425 | 570.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 9,736.848 | 7,505.379 | 7,373.824 | 5,472.935 | 2,977.563 | 2,132.607 | 3,146.087 | 2,498.964 | 2,571.994 | 684.671 | 670.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -55.983 | -18.736 | -11.216 | 2,895.139 | -11.419 | 2,117.346 | 3,128.695 | 2,487.04 | 2,554.925 | 1,583.368 | 1,898.381 | 1,395.986 | 1,534.745 | 0 | -936.952 | -42.341 | 434.484 | 644.691 | 371.463 | 412.002 | 261.426 | 193.651 | 143.648 | 96.119 | 108.627 | 83.278 | 55.143 | 63.772 | 94.51 |
Total Shareholders Equity
| 17,342.085 | 14,834.795 | 13,604.971 | 11,563.165 | 8,717.247 | 7,714.274 | 6,720.926 | 5,962.874 | 6,029.38 | 5,056.385 | 4,557.772 | 4,060.349 | 3,800.112 | 3,454.607 | 2,362.787 | 2,136.239 | 1,794.984 | 1,551.691 | 1,371.463 | 1,162.002 | 861.426 | 693.651 | 573.648 | 466.119 | 408.627 | 353.278 | 295.143 | 263.772 | 241.535 |
Total Equity
| 17,854.776 | 15,248.355 | 14,010.672 | 11,930.298 | 8,929.99 | 7,853.257 | 6,843.307 | 6,070.832 | 6,156.06 | 5,139.263 | 4,642.267 | 4,151.626 | 3,906.589 | 3,543.836 | 2,387.004 | 2,178.58 | 1,829.174 | 1,552.724 | 1,372.293 | 1,162.917 | 862.018 | 694.052 | 573.953 | 466.368 | 409.237 | 354.012 | 296.886 | 266.032 | 243.664 |
Total Liabilities & Shareholders Equity
| 31,496.27 | 28,134.66 | 23,932.787 | 19,927.896 | 15,687.641 | 15,399.85 | 13,985.987 | 13,509.331 | 14,261.541 | 11,782.63 | 10,141.293 | 8,873.55 | 9,105.861 | 7,511.164 | 5,373.607 | 5,772.774 | 4,873.845 | 3,743.195 | 3,308.637 | 2,472.599 | 1,923.291 | 1,766.747 | 1,318.607 | 1,196.71 | 939.772 | 778.197 | 610.773 | 494.87 | 361.749 |