Suzano SA
SUZ9.109USD
-0.201-2.16%
Market hours （ET）Quotes delayed by 15 min
USD0.000Pre-market (ET)
11.28BMarket Cap
LossP/E TTM
Suzano SA
9.109
-0.201-2.16%
Quarterly
Quarterly+Annual
Quarterly
Annual
YOY
Hide blank rows
FY2025Q1
FY2024Q4
FY2024Q3
FY2024Q2
FY2024Q1
FY2023Q4
FY2023Q3
FY2023Q2
FY2023Q1
FY2022Q4
FY2022Q3
FY2022Q2
FY2022Q1
FY2021Q4
FY2021Q3
FY2021Q2
FY2021Q1
FY2020Q4
FY2020Q3
FY2020Q2
FY2020Q1
FY2019Q4
FY2019Q3
FY2019Q2
FY2019Q1
FY2018Q4
FY2018Q3
FY2018Q2
FY2018Q1
FY2017Q4
FY2017Q3
FY2017Q2
FY2017Q1
FY2016Q4
FY2016Q3
FY2016Q2
FY2016Q1
FY2015Q4
FY2015Q3
FY2015Q2
FY2015Q1
FY2014Q4
FY2014Q3
FY2014Q2
FY2014Q1
FY2013Q4
FY2013Q3
FY2013Q2
FY2013Q1
FY2012Q4
FY2012Q3
FY2012Q2
FY2012Q1
Total equity
Cash, cash equivalents and short-term investments
-23.47%2.88B
-18.41%3.56B
-22.72%3.14B
-6.49%3.86B
12.30%3.76B
35.25%4.36B
23.33%4.07B
8.31%4.13B
-15.72%3.35B
-14.83%3.23B
-3.92%3.30B
71.77%3.81B
139.18%3.98B
117.45%3.79B
101.25%3.43B
-2.92%2.22B
-9.47%1.66B
-25.52%1.74B
-17.68%1.71B
13.00%2.29B
6.23%1.84B
-64.39%2.34B
-35.32%2.07B
-2.24%2.02B
68.42%1.73B
703.20%6.57B
163.13%3.20B
88.58%2.07B
-21.21%1.03B
-28.01%817.71M
-5.18%1.22B
35.12%1.10B
64.54%1.30B
83.71%1.14B
118.72%1.28B
-9.49%812.68M
-29.31%791.81M
-49.04%618.32M
-52.10%587.24M
-36.17%897.87M
-25.11%1.12B
-16.17%1.21B
-24.65%1.23B
-29.59%1.41B
-30.12%1.50B
-31.68%1.45B
-13.07%1.63B
45.56%2.00B
9.39%2.14B
--2.12B
--1.87B
--1.37B
--1.96B
- Cash and cash equivalents
107.38%1.74B
-15.13%1.46B
-2.77%1.07B
-47.71%1.30B
-10.88%838.06M
-4.35%1.72B
-14.52%1.10B
68.90%2.48B
-54.51%940.39M
-26.29%1.80B
-48.05%1.28B
-15.09%1.47B
118.25%2.07B
85.40%2.44B
91.50%2.47B
-9.82%1.73B
8.39%947.26M
62.79%1.32B
44.47%1.29B
79.81%1.92B
10.76%873.91M
-63.11%808.44M
-42.86%894.00M
11.01%1.07B
24.98%789.00M
550.77%2.19B
172.12%1.56B
97.30%959.91M
12.48%631.29M
-49.81%336.73M
-14.98%574.92M
15.84%486.52M
12.79%561.23M
67.73%670.95M
15.16%676.25M
-53.22%419.99M
-55.58%497.58M
-67.03%400.02M
-52.10%587.24M
-36.17%897.87M
-25.11%1.12B
-16.17%1.21B
-24.65%1.23B
-29.59%1.41B
-30.12%1.50B
-31.68%1.45B
-13.07%1.63B
45.56%2.00B
9.39%2.14B
--2.12B
--1.87B
--1.37B
--1.96B
-Short-term investments
-60.95%1.14B
-20.55%2.10B
-30.10%2.08B
55.30%2.57B
21.35%2.93B
85.12%2.64B
47.47%2.97B
-29.56%1.65B
26.28%2.41B
5.92%1.43B
109.70%2.01B
376.36%2.35B
166.90%1.91B
216.47%1.35B
131.59%960.55M
32.64%492.75M
-25.68%715.27M
-72.17%425.92M
-64.81%414.77M
-61.25%371.48M
2.42%962.45M
-65.03%1.53B
-28.12%1.18B
-13.70%958.72M
137.81%939.71M
809.92%4.38B
155.09%1.64B
81.63%1.11B
-46.71%395.16M
3.45%480.98M
5.71%642.87M
55.75%611.62M
152.04%741.57M
112.99%464.95M
--608.14M
--392.69M
--294.23M
--218.30M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Receivables
-11.68%1.48B
0.93%1.80B
6.30%1.76B
-2.82%1.63B
-22.07%1.67B
-15.58%1.79B
-10.91%1.65B
22.20%1.67B
74.20%2.15B
50.43%2.11B
74.37%1.85B
32.99%1.37B
43.10%1.23B
79.77%1.41B
35.92%1.06B
14.19%1.03B
-19.22%861.46M
-28.06%781.91M
-9.01%782.51M
-23.53%902.40M
-12.34%1.07B
40.44%1.09B
8.24%860.03M
56.41%1.18B
33.96%1.22B
-6.53%773.91M
6.56%794.52M
5.54%754.40M
34.80%908.18M
26.68%828.00M
18.39%745.64M
5.19%714.84M
-2.44%673.73M
0.37%653.61M
-6.28%629.82M
4.70%679.57M
15.36%690.57M
-2.74%651.20M
-1.55%672.02M
-13.29%649.04M
-18.28%598.61M
-13.29%669.52M
-4.92%682.58M
24.39%748.53M
20.59%732.50M
10.32%772.10M
3.87%717.91M
-56.13%601.76M
-6.64%607.44M
--699.86M
--691.19M
--1.37B
--650.67M
-Accounts and notes receivable
-15.80%1.11B
4.74%1.48B
0.95%1.33B
-4.70%1.29B
-28.77%1.32B
-22.34%1.41B
-17.40%1.32B
21.47%1.36B
94.92%1.86B
55.00%1.82B
90.27%1.60B
39.35%1.12B
45.31%952.87M
108.90%1.17B
55.38%840.94M
16.33%800.85M
-23.27%655.76M
-25.69%561.30M
9.23%541.20M
-8.43%688.40M
-4.39%854.62M
15.53%755.37M
-27.38%495.47M
25.33%751.78M
23.63%893.89M
-6.00%653.81M
15.82%682.26M
4.84%599.83M
38.66%723.05M
39.49%695.57M
28.36%589.04M
17.37%572.15M
6.32%521.45M
4.68%498.64M
-7.70%458.89M
10.30%487.47M
15.31%490.45M
4.82%476.34M
4.68%497.15M
-16.24%441.95M
-18.05%425.34M
-27.19%454.42M
-13.65%474.93M
25.08%527.62M
21.51%519.05M
15.89%624.16M
10.41%550.00M
-6.30%421.82M
-5.16%427.16M
--538.58M
--498.14M
--450.19M
--450.42M
-Other receivables
-32.90%116.67M
-24.50%143.94M
25.99%182.84M
-2.23%159.04M
-0.06%173.86M
-1.31%190.66M
-10.35%145.12M
-6.53%162.67M
-6.19%173.96M
14.76%193.20M
12.39%161.87M
14.02%174.05M
38.87%185.45M
18.33%168.35M
68.41%144.03M
196.43%152.64M
161.05%133.54M
70.63%142.27M
27.33%85.53M
-42.59%51.49M
-37.62%51.15M
91.25%83.38M
62.53%67.17M
48.83%89.70M
-7.11%82.01M
9.00%43.60M
82.62%41.33M
251.41%60.27M
295.68%88.28M
65.98%40.00M
-0.71%22.63M
-24.33%17.15M
9.49%22.31M
0.02%24.10M
-4.97%22.79M
-0.03%22.67M
1.13%20.38M
-33.25%24.09M
29.53%23.98M
-20.95%22.67M
-54.46%20.15M
116.28%36.09M
-44.32%18.52M
0.32%28.68M
26.84%44.25M
-17.10%16.69M
-8.55%33.26M
-96.26%28.59M
-33.85%34.89M
--20.13M
--36.37M
--764.97M
--52.74M
Inventory
16.51%1.52B
5.16%1.29B
10.19%1.42B
-5.04%1.27B
5.33%1.30B
13.10%1.23B
17.33%1.29B
27.13%1.34B
13.97%1.23B
30.16%1.08B
28.37%1.10B
19.06%1.06B
52.90%1.08B
7.85%832.54M
12.97%854.79M
15.19%886.54M
-13.49%708.48M
-33.79%771.96M
-49.76%756.66M
-59.76%769.61M
-60.05%818.99M
144.13%1.17B
294.45%1.51B
401.77%1.91B
412.71%2.05B
30.94%477.55M
-14.31%381.84M
-5.74%381.12M
-0.37%399.88M
-9.65%364.71M
-0.63%445.62M
-5.10%404.31M
3.13%401.35M
21.44%403.65M
40.60%448.44M
7.06%426.03M
3.58%389.18M
-18.01%332.38M
-37.73%318.94M
-30.12%397.95M
-24.37%375.75M
5.76%405.37M
15.69%512.16M
36.54%569.49M
19.60%496.80M
14.78%383.29M
10.29%442.69M
3.51%417.10M
-7.85%415.37M
--333.94M
--401.38M
--402.97M
--450.75M
Prepaid expenses
-37.28%15.00M
-36.38%14.91M
-2.16%21.69M
5.48%22.74M
24.01%23.92M
14.58%23.44M
104.26%22.17M
76.74%21.56M
81.61%19.29M
91.33%20.46M
50.20%10.85M
69.19%12.20M
44.15%10.62M
28.67%10.69M
-60.55%7.23M
-63.04%7.21M
-75.84%7.37M
-80.41%8.31M
-44.91%18.31M
-40.90%19.51M
16.35%30.50M
67.05%42.42M
85.15%33.24M
32.28%33.01M
38.34%26.21M
70.82%25.39M
-72.01%17.95M
-56.22%24.95M
-84.50%18.95M
-90.83%14.87M
268.75%64.15M
173.05%57.00M
1055.64%122.23M
1602.66%162.17M
64.60%17.40M
32.66%20.87M
114.00%10.58M
-9.73%9.52M
-25.46%10.57M
-48.36%15.74M
-75.58%4.94M
-42.38%10.55M
-45.85%14.18M
-11.62%30.48M
-29.73%20.24M
-5.88%18.31M
13.07%26.18M
5.68%34.48M
-1.86%28.81M
--19.46M
--23.16M
--32.63M
--29.35M
Other current assets
----
----
----
----
----
-100.00%0.00
--0.00
--0.00
-31.01%961.47K
17.03%1.39M
--0.00
--0.00
--1.39M
--1.19M
----
----
----
----
----
----
----
----
----
----
----
-100.00%0.00
--0.00
--0.00
----
--86.35K
----
----
----
----
----
----
----
----
-88.39%15.44M
--35.40M
--90.65M
51.57%174.01M
--132.91M
----
----
--114.81M
----
----
----
----
----
----
----
Total current assets
-15.50%6.04B
-14.10%6.83B
-13.56%6.57B
-12.04%7.00B
-4.42%7.15B
13.19%7.95B
13.59%7.60B
20.90%7.95B
11.70%7.48B
14.71%7.02B
22.62%6.69B
49.93%6.58B
102.19%6.70B
77.06%6.12B
65.22%5.45B
9.49%4.39B
-12.28%3.31B
-26.41%3.46B
-27.12%3.30B
-24.36%4.01B
-27.07%3.78B
-40.80%4.70B
0.06%4.53B
60.70%5.30B
117.08%5.18B
286.77%7.94B
79.00%4.53B
42.19%3.30B
-8.10%2.39B
-16.86%2.05B
0.45%2.53B
10.57%2.32B
31.39%2.60B
48.31%2.47B
53.16%2.52B
3.20%2.10B
-11.30%1.98B
-33.10%1.66B
-36.08%1.64B
-26.49%2.03B
-19.05%2.23B
-9.22%2.49B
-8.76%2.57B
-9.51%2.76B
-16.27%2.75B
-16.10%2.74B
-5.79%2.82B
-4.06%3.05B
6.27%3.29B
--3.27B
--2.99B
--3.18B
--3.09B
Non-current assets
Net Fixed Assets
-3.13%16.32B
-12.27%14.96B
3.95%16.60B
-4.78%15.55B
16.28%16.85B
28.08%17.06B
32.69%15.97B
40.11%16.33B
21.83%14.49B
34.36%13.32B
20.37%12.04B
6.32%11.66B
23.49%11.89B
-5.82%9.91B
2.51%10.00B
8.75%10.97B
-9.00%9.63B
-23.84%10.52B
-21.72%9.76B
-25.08%10.08B
-19.75%10.58B
144.25%13.82B
128.92%12.46B
144.40%13.46B
107.60%13.19B
-9.73%5.66B
-15.82%5.44B
-10.75%5.51B
-2.24%6.35B
0.41%6.27B
2.73%6.47B
-3.23%6.17B
14.02%6.50B
20.70%6.24B
21.56%6.29B
-3.48%6.38B
-10.25%5.70B
-32.44%5.17B
-37.38%5.18B
-25.70%6.61B
-26.75%6.35B
-7.36%7.66B
-3.97%8.27B
6.00%8.89B
-3.49%8.67B
-4.90%8.26B
1.90%8.61B
3.03%8.39B
4.38%8.98B
--8.69B
--8.45B
--8.14B
--8.61B
-Fixed Assets
-4.80%22.44B
-14.41%20.43B
0.97%22.62B
-5.40%21.70B
14.39%23.57B
25.29%23.87B
27.78%22.40B
33.50%22.94B
15.24%20.60B
27.98%19.05B
17.00%17.53B
5.52%17.19B
25.83%17.88B
-3.07%14.88B
6.23%14.98B
12.88%16.29B
-5.39%14.21B
-21.24%15.35B
-20.32%14.10B
-23.87%14.43B
--15.02B
149.37%19.50B
137.28%17.70B
149.61%18.95B
----
-8.60%7.82B
-15.41%7.46B
-9.18%7.59B
-0.20%8.74B
2.46%8.55B
5.40%8.82B
-0.71%8.36B
17.16%8.76B
23.99%8.35B
25.01%8.37B
-0.62%8.42B
-7.74%7.47B
-30.69%6.73B
-35.84%6.69B
-24.32%8.47B
-25.35%8.10B
-5.67%9.72B
-2.69%10.43B
7.37%11.19B
-2.82%10.85B
--10.30B
1.64%10.72B
2.27%10.43B
3.22%11.17B
----
--10.55B
--10.20B
--10.82B
-Accumulated depreciation
-8.99%6.12B
-19.77%5.46B
-6.44%6.01B
-6.95%6.15B
9.92%6.72B
18.82%6.81B
17.01%6.43B
19.56%6.61B
2.14%6.11B
15.25%5.73B
10.23%5.49B
3.86%5.53B
30.76%5.99B
2.94%4.97B
14.58%4.98B
22.44%5.32B
3.24%4.58B
-14.91%4.83B
-16.98%4.35B
-20.92%4.35B
--4.43B
162.78%5.68B
159.83%5.24B
163.35%5.50B
----
-5.51%2.16B
-14.27%2.02B
-4.74%2.09B
5.66%2.39B
8.53%2.29B
13.52%2.35B
7.16%2.19B
27.27%2.26B
34.91%2.11B
36.81%2.07B
9.52%2.04B
1.36%1.77B
-24.19%1.56B
-29.96%1.51B
-18.96%1.87B
-19.80%1.75B
1.20%2.06B
2.55%2.16B
13.01%2.30B
-0.03%2.18B
--2.04B
0.59%2.11B
-0.74%2.04B
-1.33%2.18B
----
--2.10B
--2.05B
--2.21B
Goodwill and other intangible assets
-17.47%2.40B
-25.97%2.25B
-12.22%2.60B
-18.83%2.56B
-1.81%2.90B
5.76%3.04B
3.98%2.96B
6.22%3.16B
-11.59%2.96B
-0.15%2.87B
-4.77%2.84B
-9.81%2.97B
13.61%3.34B
-10.80%2.88B
-1.54%2.99B
4.58%3.30B
-12.32%2.94B
-26.78%3.23B
-43.57%3.03B
-45.95%3.15B
-41.14%3.36B
4932.34%4.41B
6170.49%5.37B
5701.05%5.83B
4924.91%5.70B
53.94%87.58M
32.68%85.70M
59.17%100.51M
69.15%113.49M
-15.72%56.89M
3.42%64.59M
-29.32%63.15M
-23.12%67.09M
-18.92%67.50M
-26.78%62.46M
-3.46%89.34M
-6.99%87.27M
-24.26%83.25M
-26.03%85.30M
-7.82%92.54M
-7.28%93.83M
15.60%109.92M
17.49%115.32M
1.31%100.39M
-2.08%101.19M
-8.48%95.09M
-7.94%98.15M
-8.51%99.10M
-1.30%103.34M
--103.90M
--106.62M
--108.31M
--104.71M
Long-term prepaid expenses
-11.26%437.56M
-12.31%405.25M
9.33%459.28M
4.23%431.46M
35.55%493.07M
53.43%462.12M
52.97%420.09M
50.91%413.96M
25.51%363.75M
30.79%301.20M
22.46%274.63M
9.07%274.31M
35.65%289.83M
17.82%230.29M
17.47%224.26M
19.56%251.51M
-8.30%213.67M
-27.75%195.45M
-27.90%190.91M
-20.92%210.36M
-3.62%233.01M
380.41%270.50M
342.55%264.80M
324.14%266.01M
227.70%241.76M
-15.83%56.31M
-23.63%59.83M
-6.25%62.72M
0.34%73.78M
0.48%66.89M
15.58%78.35M
-8.72%66.90M
11.43%73.52M
4.89%66.57M
6.38%67.79M
-9.30%73.29M
-17.25%65.98M
-31.94%63.47M
-38.13%63.72M
-28.68%80.80M
-28.09%79.74M
-12.57%93.26M
-7.97%102.99M
-0.84%113.30M
-15.07%110.88M
-16.61%106.66M
-21.29%111.91M
-14.97%114.26M
-12.95%130.56M
--127.91M
--142.18M
--134.38M
--149.99M
Other non-current assets
50.98%1.34B
162.44%1.80B
44.54%1.18B
130.17%1.33B
-11.62%887.53M
-41.66%686.63M
-42.96%818.23M
-59.34%576.74M
0.81%1.00B
-38.21%1.18B
-24.10%1.43B
-11.84%1.42B
-56.00%996.10M
-2.87%1.90B
-18.25%1.89B
-27.34%1.61B
6.34%2.26B
111.94%1.96B
112.40%2.31B
254.92%2.21B
206.86%2.13B
754.58%925.29M
900.60%1.09B
464.07%623.93M
441.01%693.72M
-10.06%108.27M
-5.28%108.78M
10.57%110.61M
23.69%128.23M
27.04%120.39M
22.14%114.84M
7.17%100.04M
23.81%103.67M
18.92%94.77M
16.82%94.02M
-7.68%93.35M
-16.03%83.73M
-31.35%79.69M
-36.53%80.48M
-38.67%101.11M
-39.38%99.71M
-12.81%116.08M
-22.94%126.80M
-0.66%164.85M
-12.03%164.47M
-14.17%133.13M
-16.54%164.54M
-12.35%165.95M
-12.15%186.96M
--155.11M
--197.16M
--189.33M
--212.82M
Total non-current assets
-1.26%21.17B
-7.45%20.03B
4.91%21.55B
-2.68%20.38B
11.36%21.44B
19.09%21.65B
20.43%20.55B
24.98%20.94B
12.38%19.25B
19.29%18.18B
10.95%17.06B
2.13%16.75B
12.36%17.13B
-5.62%15.24B
-0.72%15.38B
3.56%16.40B
-7.49%15.25B
-17.90%16.14B
-20.07%15.49B
-22.38%15.84B
-18.12%16.48B
229.82%19.66B
237.50%19.38B
247.50%20.41B
199.75%20.13B
-9.12%5.96B
-15.36%5.74B
-9.26%5.87B
-1.65%6.72B
-0.14%6.56B
2.34%6.78B
-3.92%6.47B
13.22%6.83B
20.01%6.57B
20.38%6.63B
-3.52%6.74B
-10.38%6.03B
-32.39%5.47B
-37.03%5.51B
-25.32%6.98B
-26.48%6.73B
-7.53%8.10B
-3.65%8.75B
6.28%9.35B
-2.86%9.15B
-3.97%8.76B
2.47%9.08B
2.85%8.80B
4.19%9.42B
--9.12B
--8.86B
--8.55B
--9.04B
Total assets
-4.82%27.21B
-9.24%26.86B
-0.08%28.12B
-5.25%27.37B
6.94%28.59B
17.44%29.59B
18.50%28.14B
23.83%28.89B
12.19%26.74B
17.98%25.20B
14.01%23.75B
12.22%23.33B
28.39%23.83B
8.97%21.36B
10.86%20.83B
4.75%20.79B
-8.38%18.56B
-19.54%19.60B
-21.41%18.79B
-22.78%19.85B
-19.95%20.26B
75.28%24.36B
132.83%23.91B
180.34%25.71B
178.08%25.31B
61.39%13.90B
10.26%10.27B
4.31%9.17B
-3.42%9.10B
-4.71%8.61B
1.82%9.31B
-0.48%8.79B
17.70%9.42B
26.61%9.04B
27.92%9.15B
-2.00%8.83B
-10.61%8.01B
-32.56%7.14B
-36.82%7.15B
-25.59%9.01B
-24.76%8.96B
-7.93%10.58B
-4.86%11.32B
2.21%12.11B
-6.32%11.91B
-7.17%11.50B
0.38%11.90B
0.97%11.85B
4.72%12.71B
--12.38B
--11.85B
--11.74B
--12.14B
Liabilities
Current liabilities
-Dividends payable
-4.37%1.35M
31.30%356.26M
6.96%570.10K
-3.81%538.22K
40.19%1.41M
28055.85%271.33M
50.10%532.99K
-27.47%559.55K
-21.26%1.01M
-99.42%963.68K
-82.70%355.10K
-65.73%771.47K
15.61%1.28M
13650.57%165.00M
135.65%2.05M
151.58%2.25M
0.73%1.11M
-15.69%1.20M
-63.45%871.11K
-65.21%894.79K
-62.02%1.10M
1.63%1.42M
373.64%2.38M
389.47%2.57M
-94.76%2.89M
-97.43%1.40M
519.05%503.25K
570.80%525.47K
-53.57%55.16M
-52.20%54.51M
--81.29K
--78.34K
--118.80M
370000.25%114.04M
----
----
----
-28.18%30.81K
-86.05%38.50K
-83.98%49.00K
-87.47%35.68K
-84.34%42.91K
-5.75%276.08K
5.15%305.82K
-8.07%284.85K
-10.54%273.94K
-5.37%292.92K
-6.95%290.84K
-10.06%309.86K
--306.23K
--309.55K
--312.56K
--344.53K
-Other payables
-17.86%67.06M
-33.27%59.56M
-6.76%71.92M
8.73%145.95M
-81.80%81.64M
-79.93%89.26M
-80.95%77.13M
-68.90%134.22M
489.97%448.55M
430.23%444.76M
388.11%404.98M
352.80%431.64M
-5.14%76.03M
-5.79%83.88M
35.20%82.97M
36.87%95.33M
-0.61%80.15M
-35.03%89.04M
-31.22%61.37M
-69.37%69.65M
-61.56%80.64M
-37.02%137.04M
-60.68%89.22M
45.03%227.35M
73.46%209.79M
98.19%217.57M
107.39%226.89M
53.87%156.76M
58.73%120.94M
30.89%109.78M
35.01%109.40M
7.97%101.88M
-8.69%76.19M
-42.35%83.87M
-41.01%81.04M
-26.30%94.36M
-17.86%83.44M
34.18%145.49M
17.40%137.37M
32.48%128.02M
20.04%101.58M
33.62%108.43M
67.56%117.01M
64.33%96.64M
28.37%84.62M
13.56%81.14M
71.91%69.83M
23.40%58.81M
18.42%65.92M
--71.45M
--40.62M
--47.66M
--55.67M
Accrued expenses
4.89%172.71M
17.30%239.30M
1.44%207.33M
0.47%164.68M
24.59%164.66M
24.47%204.00M
41.23%204.39M
30.81%163.91M
-0.65%132.16M
24.48%163.90M
19.44%144.72M
16.98%125.30M
57.82%133.03M
14.06%131.67M
21.53%121.17M
28.96%107.11M
-18.04%84.30M
-32.91%115.43M
-36.46%99.71M
-48.05%83.06M
-19.15%102.86M
39.67%172.06M
70.37%156.91M
27.65%159.89M
23.52%127.22M
26.59%123.19M
-26.10%92.10M
27.44%125.25M
44.85%103.00M
30.17%97.31M
59.52%124.63M
22.52%98.28M
1.90%71.11M
33.89%74.76M
41.91%78.13M
29.65%80.22M
41.23%69.78M
-24.31%55.83M
-28.84%55.06M
-16.43%61.87M
-21.35%49.41M
-3.05%73.77M
1.51%77.37M
9.54%74.04M
-11.25%62.82M
-11.11%76.09M
-11.06%76.22M
-13.05%67.59M
-4.42%70.79M
--85.60M
--85.70M
--77.73M
--74.06M
Short-term debt and lease liabilities
-34.88%753.58M
62.07%1.84B
46.34%1.56B
10.32%1.44B
21.22%1.16B
49.84%1.14B
65.05%1.07B
67.35%1.30B
61.76%954.60M
-1.31%758.08M
21.08%647.17M
54.08%779.54M
19.71%590.12M
49.78%768.15M
-39.44%534.50M
-55.75%505.93M
-64.31%492.95M
-70.06%512.84M
-35.42%882.64M
-15.79%1.14B
-31.64%1.38B
93.99%1.71B
212.68%1.37B
210.64%1.36B
365.93%2.02B
38.29%883.08M
-22.60%437.12M
-27.58%437.10M
9.95%433.63M
30.27%638.59M
13.06%564.74M
7.51%603.58M
-38.07%394.39M
6.73%490.20M
20.12%499.50M
14.82%561.40M
-4.00%636.81M
-32.03%459.30M
-28.29%415.85M
-14.86%488.93M
40.00%663.37M
58.24%675.71M
61.22%579.87M
48.40%574.29M
-31.18%473.84M
-46.09%427.02M
-37.30%359.67M
-46.41%386.99M
-51.66%688.51M
--792.15M
--573.63M
--722.17M
--1.42B
-Short-term lease liabilities
0.76%152.56M
-9.07%141.19M
-2.90%145.85M
-3.95%142.67M
8.19%151.41M
22.11%155.27M
24.36%150.21M
24.78%148.54M
14.29%139.95M
13.64%127.16M
5.51%120.79M
-0.38%119.04M
8.97%122.45M
-6.29%111.89M
2.08%114.49M
-7.25%119.49M
-12.01%112.37M
-26.94%119.41M
-20.73%112.16M
-7.58%128.83M
-0.74%127.70M
--163.43M
--141.49M
--139.39M
--128.66M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Deferred liabilities
21.33%37.40M
-33.86%23.50M
18.44%31.23M
74.95%27.25M
24.12%30.82M
43.01%35.54M
26.45%26.36M
-7.80%15.57M
38.66%24.83M
33.54%24.85M
22.60%20.85M
-27.18%16.89M
9.03%17.91M
283.97%18.61M
90.61%17.01M
298.04%23.20M
25.92%16.43M
-67.53%4.85M
16.13%8.92M
-74.39%5.83M
-19.65%13.05M
-22.95%14.92M
-45.24%7.68M
36.77%22.76M
-41.67%16.24M
-30.68%19.37M
-73.45%14.03M
-73.21%16.64M
-79.46%27.84M
-82.34%27.94M
815.71%52.84M
1270.30%62.13M
2888.30%135.54M
1854.25%158.23M
-5.70%5.77M
-64.12%4.53M
3.27%4.54M
175.04%8.10M
46.97%6.12M
77.54%12.64M
-19.32%4.39M
-6.47%2.94M
-31.23%4.16M
116.80%7.12M
-19.76%5.44M
-44.19%3.15M
-28.36%6.05M
-67.64%3.28M
-43.08%6.78M
--5.64M
--8.45M
--10.14M
--11.92M
Other current liabilities
-7.12%104.46M
-33.44%83.07M
-0.35%103.14M
15.62%173.19M
-76.24%112.46M
-73.43%124.80M
-75.69%103.50M
-66.60%149.80M
403.93%473.39M
358.20%469.61M
325.94%425.83M
278.43%448.53M
-2.73%93.94M
9.17%102.49M
42.24%99.98M
57.04%118.52M
3.09%96.58M
-38.22%93.88M
-27.46%70.29M
-69.82%75.47M
-58.55%93.68M
-35.87%151.96M
-59.78%96.90M
44.24%250.10M
51.92%226.03M
72.05%236.94M
48.49%240.92M
5.73%173.40M
-29.73%148.78M
-43.12%137.72M
86.90%162.24M
65.84%164.00M
140.67%211.74M
57.64%242.10M
-39.50%86.81M
-29.69%98.89M
-16.98%87.98M
37.90%153.58M
18.42%143.49M
35.57%140.66M
17.66%105.97M
32.12%111.37M
59.68%121.18M
67.11%103.75M
19.44%90.07M
6.63%84.29M
54.64%75.89M
7.42%62.09M
11.57%75.41M
--79.05M
--49.07M
--57.80M
--67.59M
Total current liabilities
-6.59%2.31B
29.94%3.96B
12.23%3.03B
-9.21%2.82B
-18.16%2.48B
11.22%3.05B
13.19%2.70B
35.22%3.10B
85.96%3.02B
32.21%2.74B
44.96%2.38B
54.52%2.29B
2.00%1.63B
31.78%2.07B
-25.74%1.64B
-41.75%1.48B
-45.65%1.59B
-44.91%1.57B
-17.74%2.21B
-14.03%2.55B
-19.03%2.93B
82.93%2.86B
90.72%2.69B
180.05%2.97B
289.86%3.62B
39.45%1.56B
30.64%1.41B
-3.01%1.06B
-9.11%929.25M
-4.89%1.12B
12.03%1.08B
11.01%1.09B
0.76%1.02B
32.77%1.18B
9.86%964.00M
1.59%983.33M
-3.57%1.01B
-23.20%886.67M
-20.28%877.49M
-9.52%967.94M
15.28%1.05B
19.52%1.15B
12.51%1.10B
-1.04%1.07B
-28.20%912.78M
-30.75%965.95M
-3.22%978.33M
-3.88%1.08B
-29.50%1.27B
--1.39B
--1.01B
--1.12B
--1.80B
Non-current liabilities
Long-term provisions
-12.13%707.38M
-20.51%649.14M
-8.41%756.27M
-15.71%715.11M
-0.12%805.04M
5.04%816.67M
7.90%825.68M
8.64%848.43M
-5.57%806.04M
6.29%777.50M
-2.58%765.25M
-9.27%780.94M
12.63%853.57M
-10.31%731.52M
1.21%785.53M
8.48%860.72M
-9.55%757.88M
-25.25%815.63M
-23.48%776.14M
-28.53%793.42M
-22.54%837.90M
367.31%1.09B
379.58%1.01B
439.87%1.11B
392.12%1.08B
9.44%233.48M
-0.96%211.49M
4.75%205.64M
9.16%219.80M
14.82%213.35M
30.74%213.53M
26.36%196.30M
47.77%201.36M
45.85%185.81M
23.59%163.33M
-7.26%155.35M
-18.62%136.27M
-35.35%127.40M
-36.32%132.15M
-24.65%167.51M
-21.79%167.45M
-3.48%197.07M
-11.15%207.53M
-2.70%222.30M
-14.90%214.10M
-18.43%204.19M
10.13%233.58M
9.65%228.47M
11.51%251.61M
--250.33M
--212.09M
--208.37M
--225.64M
Long-term debt and lease liabilities
4.22%15.36B
-1.37%14.72B
0.00%14.69B
0.93%14.55B
8.92%14.74B
10.74%14.92B
8.68%14.69B
5.64%14.42B
-3.65%13.53B
-1.19%13.48B
-1.71%13.52B
1.88%13.65B
7.20%14.04B
-0.03%13.64B
4.06%13.75B
-2.48%13.40B
-1.56%13.10B
-4.57%13.64B
-6.80%13.22B
-5.16%13.74B
-2.11%13.31B
71.69%14.30B
160.35%14.18B
245.12%14.48B
300.64%13.59B
173.69%8.33B
51.76%5.45B
19.13%4.20B
-15.79%3.39B
-20.30%3.04B
-6.97%3.59B
2.89%3.52B
22.74%4.03B
17.23%3.82B
13.40%3.86B
-14.27%3.42B
-20.41%3.28B
-27.69%3.26B
-28.79%3.40B
-20.93%3.99B
-19.82%4.12B
-10.39%4.50B
-5.08%4.78B
1.74%5.05B
6.96%5.14B
13.10%5.03B
18.11%5.03B
22.30%4.96B
30.91%4.81B
--4.44B
--4.26B
--4.06B
--3.67B
-Long-term debt
4.22%15.36B
-1.37%14.72B
0.00%14.69B
0.93%14.55B
8.92%14.74B
10.74%14.92B
8.68%14.69B
5.64%14.42B
-3.65%13.53B
-1.19%13.48B
-1.71%13.52B
1.88%13.65B
7.20%14.04B
-0.03%13.64B
4.06%13.75B
-2.48%13.40B
-1.56%13.10B
-4.57%13.64B
-6.80%13.22B
-5.16%13.74B
-2.11%13.31B
71.69%14.30B
160.35%14.18B
245.12%14.48B
300.64%13.59B
173.69%8.33B
51.76%5.45B
19.13%4.20B
-15.79%3.39B
-20.30%3.04B
-6.97%3.59B
2.89%3.52B
22.74%4.03B
17.23%3.82B
13.40%3.86B
-14.27%3.42B
-20.41%3.28B
-27.69%3.26B
-28.79%3.40B
-20.93%3.99B
-19.82%4.12B
-10.39%4.50B
-5.08%4.78B
1.74%5.05B
6.96%5.14B
13.10%5.03B
18.11%5.03B
22.30%4.96B
30.91%4.81B
--4.44B
--4.26B
--4.06B
--3.67B
Employee benefits
-17.24%191.41M
-22.79%175.39M
12.03%212.69M
9.83%203.21M
35.11%231.29M
40.68%227.15M
24.41%189.85M
18.63%185.02M
-1.39%171.18M
6.80%161.47M
-17.11%152.60M
-22.88%155.96M
-3.48%173.60M
-19.89%151.19M
8.53%184.11M
23.46%202.25M
3.95%179.86M
-13.09%188.72M
-1.95%169.63M
-14.06%163.82M
-5.23%173.03M
51.89%217.14M
38.85%173.01M
58.49%190.62M
48.93%182.58M
21.54%142.96M
-0.27%124.61M
4.61%120.27M
3.34%122.59M
6.93%117.62M
37.82%124.95M
26.21%114.98M
48.64%118.63M
42.39%110.00M
10.23%90.66M
-13.03%91.10M
-17.92%79.81M
-32.72%77.25M
-30.60%82.25M
-18.05%104.75M
-19.84%97.23M
-1.60%114.82M
-14.94%118.52M
-6.11%127.83M
-18.41%121.29M
-22.40%116.69M
20.64%139.33M
18.04%136.15M
16.85%148.66M
--150.38M
--115.49M
--115.34M
--127.22M
Derivatives liabilities
95.31%976.45M
225.38%1.25B
112.50%890.91M
159.56%941.04M
-20.92%499.94M
-51.58%382.78M
-46.03%419.24M
-58.62%362.56M
-17.97%632.20M
-30.44%790.60M
-30.24%776.79M
-13.98%876.15M
-39.36%770.72M
-3.64%1.14B
-19.81%1.11B
-24.45%1.02B
-7.49%1.27B
134.16%1.18B
101.41%1.39B
155.60%1.35B
155.67%1.37B
87.92%503.73M
118.46%689.52M
-10.29%527.44M
2212.46%537.40M
753.05%268.06M
776.74%315.62M
877.14%587.95M
-46.40%23.24M
-53.75%31.42M
25.50%36.00M
-23.64%60.17M
-53.69%43.36M
-23.96%67.95M
-71.47%28.69M
40.75%78.80M
68.20%93.62M
137.16%89.36M
504.53%100.55M
1223.58%55.99M
924.00%55.66M
449.78%37.68M
111.07%16.63M
-46.82%4.23M
-37.54%5.44M
-33.77%6.85M
-36.02%7.88M
-37.00%7.95M
-32.58%8.70M
--10.35M
--12.32M
--12.63M
--12.91M
Other non-current liabilities
-10.88%746.63M
-19.92%680.06M
-9.22%789.08M
-17.51%744.26M
-2.25%837.74M
1.94%849.20M
6.28%869.23M
7.66%902.20M
-6.22%857.00M
6.24%833.02M
-2.44%817.91M
-8.57%837.99M
12.35%913.82M
-6.05%784.13M
5.99%838.34M
13.32%916.53M
-4.77%813.39M
-25.57%834.65M
-24.21%790.95M
-29.33%808.81M
-24.82%854.10M
361.27%1.12B
378.42%1.04B
386.47%1.14B
342.90%1.14B
11.93%243.11M
0.11%218.13M
17.33%235.25M
24.35%256.49M
14.22%217.21M
30.21%217.90M
23.99%200.51M
45.00%206.26M
39.50%190.16M
17.36%167.35M
-9.17%161.71M
-19.91%142.25M
-34.92%136.31M
-34.55%142.60M
-22.39%178.04M
-19.66%177.62M
0.75%209.45M
-8.27%217.88M
-1.28%229.39M
-13.61%221.09M
-18.35%207.88M
9.72%237.51M
9.15%232.38M
10.92%255.92M
--254.59M
--216.47M
--212.89M
--230.73M
Total non-current liabilities
5.50%18.15B
1.97%17.65B
1.95%17.46B
2.54%17.30B
6.51%17.20B
6.97%17.31B
5.80%17.12B
2.60%16.87B
-4.16%16.15B
-2.29%16.18B
-3.00%16.19B
0.42%16.44B
4.29%16.85B
-0.32%16.56B
2.25%16.69B
-2.68%16.37B
-1.67%16.16B
-2.29%16.61B
-4.68%16.32B
-3.53%16.82B
-0.42%16.43B
84.07%17.00B
174.88%17.12B
226.08%17.44B
275.01%16.50B
131.92%9.24B
36.50%6.23B
20.86%5.35B
-12.13%4.40B
-16.00%3.98B
-5.06%4.56B
-0.28%4.42B
21.51%5.01B
20.68%4.74B
19.55%4.81B
-8.84%4.44B
-16.14%4.12B
-29.16%3.93B
-32.04%4.02B
-20.57%4.87B
-20.64%4.91B
-7.63%5.55B
-2.83%5.92B
2.24%6.13B
3.25%6.19B
6.94%6.00B
13.15%6.09B
15.54%5.99B
20.08%6.00B
--5.61B
--5.38B
--5.19B
--4.99B
Total liabilities
3.98%20.46B
6.16%21.61B
3.35%20.49B
0.71%20.11B
2.62%19.67B
7.58%20.36B
6.75%19.82B
6.59%19.97B
3.77%19.17B
1.55%18.92B
1.30%18.57B
4.92%18.74B
4.08%18.48B
2.45%18.63B
-1.09%18.33B
-7.82%17.86B
-8.33%17.75B
-8.42%18.19B
-6.45%18.53B
-5.05%19.37B
-3.77%19.36B
83.90%19.86B
159.34%19.81B
218.47%20.40B
277.60%20.12B
111.63%10.80B
35.38%7.64B
16.14%6.41B
-11.62%5.33B
-13.79%5.10B
-2.21%5.64B
1.76%5.52B
17.41%6.03B
22.90%5.92B
17.81%5.77B
-7.11%5.42B
-13.92%5.14B
-28.13%4.82B
-30.20%4.90B
-18.93%5.84B
-16.03%5.97B
-3.86%6.70B
-0.70%7.02B
1.74%7.20B
-2.26%7.10B
-0.56%6.97B
10.56%7.07B
12.08%7.07B
6.92%7.27B
--7.01B
--6.39B
--6.31B
--6.80B
Shareholders' equity
Common equity
83.11%3.37B
63.58%3.11B
92.37%3.53B
78.24%3.44B
0.95%1.84B
8.94%1.90B
7.62%1.84B
9.82%1.93B
-6.40%1.82B
5.38%1.75B
0.51%1.71B
-5.47%1.76B
18.40%1.95B
-6.76%1.66B
2.72%1.70B
9.61%1.86B
-7.58%1.65B
-22.62%1.78B
-25.68%1.65B
-29.28%1.70B
-24.61%1.78B
42.86%2.30B
44.14%2.22B
48.91%2.40B
25.07%2.36B
-14.65%1.61B
-21.90%1.54B
-14.71%1.61B
-5.50%1.89B
-1.78%1.88B
3.08%1.97B
-2.83%1.89B
15.03%2.00B
21.70%1.92B
21.14%1.92B
-3.44%1.94B
-11.07%1.74B
-32.89%1.58B
-38.07%1.58B
-28.64%2.01B
-28.90%1.95B
-11.11%2.35B
-9.36%2.55B
0.82%2.82B
-10.90%2.75B
-13.29%2.64B
-8.58%2.82B
15.28%2.80B
63.42%3.08B
--3.05B
--3.08B
--2.43B
--1.89B
Retained earnings
-50.63%3.40B
-71.07%2.11B
-8.43%4.13B
-7.48%4.39B
53.57%6.89B
59.20%7.30B
28.19%4.51B
83.48%4.75B
49.80%4.49B
547.41%4.58B
662.83%3.52B
273.29%2.59B
353.27%2.99B
193.90%707.91M
126.17%461.62M
143.28%692.90M
8.28%-1.18B
-144.99%-753.88M
-231.95%-1.76B
-168.51%-1.60B
-157.17%-1.29B
77.31%1.68B
147.10%1.34B
296.64%2.34B
80.06%2.25B
-5.80%944.96M
-48.66%540.97M
-22.65%589.14M
68.49%1.25B
75.38%1.00B
29.32%1.05B
-5.48%761.69M
39.01%743.19M
187.00%572.00M
476.56%814.87M
66.21%805.83M
44.26%534.62M
-72.68%199.30M
-83.70%141.33M
-56.45%484.83M
-66.06%370.60M
-23.89%729.43M
-16.62%867.00M
10.48%1.11B
-14.52%1.09B
-22.49%958.45M
-22.16%1.04B
-47.25%1.01B
-39.29%1.28B
--1.24B
--1.34B
--1.91B
--2.10B
Less: Treasury stock
28.89%240.40M
-29.12%216.78M
-16.65%245.81M
-19.18%233.32M
36.80%186.52M
-23.75%305.85M
-24.68%294.92M
85.62%288.68M
199.28%136.35M
923.69%401.12M
876.36%391.54M
254.03%155.52M
17.55%45.56M
-6.76%39.18M
3.09%40.10M
10.01%43.93M
-7.58%38.76M
-22.62%42.02M
-25.95%38.90M
-29.53%39.93M
-24.61%41.94M
-3.45%54.31M
-2.58%52.53M
0.64%56.67M
-15.78%55.63M
-22.73%56.25M
-29.27%53.92M
-22.76%56.30M
-20.09%66.05M
-13.47%72.79M
-9.22%76.23M
-14.43%72.89M
8.50%82.65M
15.30%84.12M
14.77%83.97M
-8.52%85.18M
-15.75%76.18M
-36.18%72.96M
-41.10%73.17M
-32.13%93.12M
-32.38%90.42M
-13.53%114.31M
-11.85%124.23M
-1.94%137.20M
-13.34%133.72M
-1.04%132.20M
25.52%140.93M
23.63%139.92M
23.88%154.31M
--133.59M
--112.27M
--113.18M
--124.56M
Gains losses not affecting retained earnings
-43.26%198.64M
-31.13%218.33M
-91.38%193.43M
-114.19%-356.28M
-74.44%350.11M
-2.54%317.04M
588.06%2.24B
544.33%2.51B
213.32%1.37B
-14.32%325.30M
-10.71%326.24M
-4.52%389.79M
19.23%437.22M
-7.42%379.68M
-5.98%365.38M
1.81%408.24M
-13.47%366.72M
-25.80%410.10M
-31.23%388.64M
-32.71%400.96M
-28.72%423.82M
-7.62%552.71M
-5.44%565.12M
-3.58%595.87M
-14.42%594.57M
-13.78%598.32M
-16.91%597.60M
-11.48%617.99M
-5.53%694.77M
-2.47%693.92M
-1.66%719.27M
-6.83%698.17M
8.90%735.43M
14.97%711.47M
21.03%731.38M
-3.28%749.39M
-10.80%675.30M
-32.59%618.82M
-39.94%604.30M
-30.82%774.77M
-30.80%757.05M
-13.07%917.95M
-9.74%1.01B
0.64%1.12B
-11.25%1.09B
-13.62%1.06B
-3.50%1.11B
-7.45%1.11B
-16.22%1.23B
--1.22B
--1.16B
--1.20B
--1.47B
Non-controlling interests
-0.04%24.08M
-12.25%21.25M
4.80%24.05M
-9.33%21.33M
11.48%24.09M
21.56%24.22M
16.62%22.94M
18.09%23.52M
2.55%21.61M
11.37%19.93M
6.71%19.68M
-0.15%19.92M
11.74%21.07M
-11.97%17.89M
-14.56%18.44M
-9.15%19.95M
-16.19%18.86M
-29.18%20.32M
-23.08%21.58M
-27.32%21.95M
-27.76%22.50M
699.55%28.70M
650.18%28.05M
1272.07%30.21M
1073.38%31.15M
--3.59M
--3.74M
--2.20M
--2.65M
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
----
Total equity
-24.25%6.76B
-43.18%5.25B
-8.25%7.64B
-18.60%7.26B
17.88%8.92B
47.19%9.24B
60.63%8.32B
94.05%8.92B
41.24%7.56B
130.31%6.27B
107.07%5.18B
56.60%4.60B
560.83%5.36B
92.84%2.72B
864.44%2.50B
514.53%2.94B
-9.57%810.50M
-68.61%1.41B
-93.67%259.44M
-90.99%477.75M
-82.72%896.30M
45.22%4.50B
55.87%4.10B
91.95%5.30B
37.50%5.19B
-11.68%3.10B
-28.35%2.63B
-15.62%2.76B
11.13%3.77B
12.53%3.51B
8.69%3.67B
-4.05%3.27B
18.23%3.39B
34.30%3.12B
49.88%3.38B
7.37%3.41B
-4.01%2.87B
-40.20%2.32B
-47.62%2.25B
-35.34%3.18B
-37.69%2.99B
-14.21%3.88B
-10.94%4.30B
2.90%4.92B
-11.76%4.80B
-15.79%4.53B
-11.53%4.83B
-11.95%4.78B
1.91%5.44B
--5.37B
--5.46B
--5.43B
--5.34B
Currency unit
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
USD
Audit opinions
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
--
