









Mercados
/
Ações
/
nasdaq-exc
/

Exelon Corp

EXC

44.670USD

-0.270-0.60%

Fechamento 08/01, 16:00（ET）Cotações atrasadas em 15 min

45.07BValor de mercado

16.63P/L TTM



Exelon Corp

44.670

-0.270-0.60%

Visão Geral Empresa Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa

Visão Geral

Empresa

Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa

Trimestral

Trimestral+Anual

Trimestral

Anual

YOY

Ocultar linhas em branco

FY2025Q2

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

Ativos Circulantes

Caixa, Equivalentes e Investimentos de Curto Prazo

-22.48%724.00M

39.44%1.00B

-19.78%357.00M

105.33%616.00M

134.09%934.00M

37.93%720.00M

9.34%445.00M

-32.74%300.00M

-51.10%399.00M

-78.92%522.00M

-65.57%407.00M

-84.92%446.00M

-48.29%816.00M

29.77%2.48B

78.28%1.18B

59.15%2.96B

-25.88%1.58B

30.95%1.91B

12.95%663.00M

10.40%1.86B

189.66%2.13B

65.57%1.46B

-56.49%587.00M

-12.25%1.68B

5.91%735.00M

11.82%880.00M

50.22%1.35B

-21.81%1.92B

-61.14%694.00M

-57.67%787.00M

-52.36%898.00M

29.31%2.45B

8.44%1.79B

93.65%1.86B

-71.01%1.89B

-73.89%1.90B

-72.61%1.65B

-47.40%960.00M

246.22%6.50B

162.94%7.26B

341.56%6.01B

99.67%1.82B

16.72%1.88B

68.07%2.76B

37.44%1.36B

18.39%914.00M

8.28%1.61B

-3.29%1.64B

-26.54%991.00M

7.07%772.00M

--1.49B

--1.70B

--1.35B

--721.00M

- Caixa e Equivalentes de Caixa

-22.48%724.00M

39.44%1.00B

-19.78%357.00M

105.33%616.00M

134.09%934.00M

37.93%720.00M

9.34%445.00M

-32.74%300.00M

-51.10%399.00M

-78.92%522.00M

-65.57%407.00M

-84.92%446.00M

-48.29%816.00M

29.77%2.48B

78.28%1.18B

59.15%2.96B

-25.88%1.58B

30.95%1.91B

12.95%663.00M

10.40%1.86B

189.66%2.13B

65.57%1.46B

-56.49%587.00M

-12.25%1.68B

5.91%735.00M

11.82%880.00M

50.22%1.35B

59.43%1.92B

29.48%694.00M

29.23%787.00M

41.42%898.00M

-36.58%1.20B

-67.46%536.00M

-36.56%609.00M

-90.23%635.00M

-73.89%1.90B

-72.61%1.65B

-47.40%960.00M

246.22%6.50B

162.94%7.26B

341.56%6.01B

99.67%1.82B

16.72%1.88B

68.07%2.76B

37.44%1.36B

18.39%914.00M

8.28%1.61B

-3.29%1.64B

-26.54%991.00M

7.07%772.00M

--1.49B

--1.70B

--1.35B

--721.00M

-Investimentos de Curto Prazo

----

--1.25B

----

Contas a Receber

10.89%4.11B

12.02%4.02B

11.69%3.75B

10.44%3.66B

22.41%3.71B

6.73%3.58B

-5.62%3.36B

-3.38%3.31B

-4.93%3.03B

10.38%3.36B

-32.49%3.56B

-28.68%3.43B

-31.34%3.19B

-38.76%3.04B

10.52%5.28B

7.99%4.81B

3.20%4.64B

-10.52%4.97B

-22.70%4.77B

-15.55%4.45B

-12.37%4.50B

-1.30%5.55B

5.32%6.17B

-3.87%5.27B

-6.69%5.13B

6.29%5.63B

5.13%5.86B

14.18%5.49B

15.01%5.50B

5.46%5.29B

4.07%5.58B

-5.32%4.80B

2.66%4.78B

6.07%5.02B

30.74%5.36B

17.40%5.07B

2.82%4.66B

-0.98%4.73B

-12.95%4.10B

16.40%4.32B

13.90%4.53B

10.47%4.78B

13.31%4.71B

-7.01%3.71B

-2.62%3.98B

2.27%4.33B

-1.70%4.16B

-6.62%3.99B

-5.46%4.08B

-4.90%4.23B

--4.23B

--4.28B

--4.32B

--4.45B

-Contas e Títulos a Receber

14.29%3.06B

17.73%3.00B

16.91%2.74B

13.92%2.54B

33.38%2.68B

21.20%2.55B

5.64%2.34B

24.94%2.23B

7.77%2.01B

6.48%2.10B

-37.34%2.22B

-42.71%1.79B

-40.57%1.86B

-44.73%1.98B

9.50%3.54B

11.78%3.12B

11.51%3.14B

-11.55%3.58B

-29.64%3.23B

-33.33%2.79B

-31.78%2.81B

-11.44%4.04B

-0.33%4.59B

-1.20%4.19B

0.76%4.13B

8.93%4.56B

3.64%4.61B

9.99%4.24B

7.03%4.09B

7.82%4.19B

6.90%4.45B

-5.10%3.85B

4.20%3.83B

8.12%3.89B

30.47%4.16B

27.91%4.06B

15.19%3.67B

-2.92%3.59B

-8.47%3.19B

12.79%3.17B

7.20%3.19B

7.15%3.70B

16.81%3.48B

1.96%2.81B

3.91%2.97B

10.74%3.46B

-3.43%2.98B

-9.77%2.76B

-6.78%2.86B

0.35%3.12B

--3.09B

--3.06B

--3.07B

--3.11B

-Outros Recebíveis

2.04%1.05B

-2.03%1.01B

-0.29%1.02B

3.24%1.11B

0.78%1.03B

-17.53%1.03B

-24.18%1.02B

-34.23%1.08B

-22.84%1.02B

17.62%1.25B

-22.63%1.34B

-2.73%1.64B

-12.10%1.32B

-23.46%1.07B

12.65%1.74B

1.63%1.69B

-10.69%1.50B

-7.74%1.39B

-2.59%1.54B

53.09%1.66B

67.06%1.68B

42.28%1.51B

26.04%1.58B

-12.92%1.08B

-28.36%1.01B

-3.72%1.06B

10.95%1.26B

31.16%1.25B

46.87%1.41B

-2.65%1.10B

-5.75%1.13B

-6.22%950.00M

-3.04%958.00M

-0.44%1.13B

31.69%1.20B

-11.68%1.01B

-26.49%988.00M

5.66%1.14B

-25.67%912.00M

27.73%1.15B

33.73%1.34B

23.65%1.08B

4.43%1.23B

-27.11%898.00M

-17.89%1.00B

-21.53%871.00M

2.98%1.18B

1.32%1.23B

-2.24%1.22B

-17.10%1.11B

--1.14B

--1.22B

--1.25B

--1.34B

Inventário

5.34%868.00M

5.71%833.00M

6.49%853.00M

12.20%855.00M

16.06%824.00M

20.86%788.00M

6.09%801.00M

0.66%762.00M

13.78%710.00M

27.34%652.00M

-59.60%755.00M

-58.36%757.00M

-63.34%624.00M

-68.63%512.00M

8.54%1.87B

5.94%1.82B

-4.44%1.70B

-3.26%1.63B

-2.60%1.72B

-3.76%1.72B

6.65%1.78B

8.21%1.69B

4.93%1.77B

7.09%1.78B

5.03%1.67B

5.98%1.56B

2.06%1.69B

-0.18%1.67B

-0.69%1.59B

-5.77%1.47B

0.79%1.65B

6.79%1.67B

6.73%1.60B

3.10%1.56B

4.60%1.64B

3.03%1.56B

4.75%1.50B

16.37%1.51B

-2.31%1.57B

-4.71%1.52B

-1.24%1.43B

27.17%1.30B

45.07%1.60B

43.46%1.59B

42.30%1.45B

12.05%1.02B

8.97%1.10B

7.57%1.11B

2.00%1.02B

-3.08%913.00M

--1.01B

--1.03B

--999.00M

--942.00M

Despesas Antecipadas

--349.00M

--240.00M

19.61%494.00M

----

--413.00M

----

Outros Ativos Circulantes

-15.15%2.62B

-13.24%2.71B

-4.60%2.93B

-7.99%2.89B

-9.20%3.09B

-3.85%3.12B

17.37%3.07B

29.77%3.14B

25.34%3.40B

53.45%3.24B

-24.24%2.61B

-35.84%2.42B

-25.94%2.71B

-45.92%2.11B

-9.28%3.45B

-1.00%3.77B

3.21%3.67B

25.17%3.91B

34.44%3.80B

33.88%3.81B

31.02%3.55B

8.85%3.12B

3.86%2.83B

1.75%2.85B

-6.68%2.71B

-4.49%2.87B

-2.54%2.72B

-9.71%2.80B

-10.03%2.90B

3.30%3.00B

6.93%2.79B

6.13%3.10B

10.20%3.23B

-2.19%2.91B

45.33%2.61B

10.48%2.92B

43.49%2.93B

27.38%2.97B

-19.62%1.80B

11.23%2.64B

-15.06%2.04B

-12.12%2.33B

-11.44%2.24B

-3.96%2.38B

-2.63%2.40B

-1.37%2.66B

2.10%2.53B

-27.06%2.48B

-36.93%2.47B

-36.08%2.69B

--2.47B

--3.39B

--3.92B

--4.21B

Total de Ativos Circulantes

1.39%8.68B

7.15%8.80B

3.67%8.38B

6.70%8.02B

13.46%8.56B

5.59%8.21B

10.24%8.09B

6.58%7.52B

2.72%7.54B

-4.52%7.78B

-47.44%7.34B

-52.58%7.05B

-40.54%7.34B

-37.33%8.14B

11.10%13.96B

20.83%14.88B

-1.48%12.35B

4.18%13.00B

4.36%12.56B

0.87%12.31B

7.53%12.53B

0.00%12.48B

-9.69%12.04B

-9.40%12.21B

1.44%11.65B

8.18%12.48B

12.04%13.33B

5.89%13.47B

-6.07%11.49B

-5.42%11.53B

-4.16%11.90B

4.23%12.72B

6.41%12.23B

7.30%12.19B

-19.06%12.41B

-27.62%12.21B

-25.48%11.49B

0.06%11.36B

29.37%15.33B

42.49%16.87B

57.03%15.43B

17.39%11.36B

16.93%11.85B

18.95%11.84B

4.40%9.82B

4.32%9.68B

-0.03%10.14B

-12.16%9.95B

-19.95%9.41B

-21.51%9.27B

--10.14B

--11.33B

--11.75B

--11.81B

Ativos não Circulantes

Ativos Fixos Líquidos

6.56%80.61B

6.13%79.18B

6.24%78.18B

5.80%76.66B

6.10%75.65B

6.40%74.60B

6.54%73.59B

7.23%72.46B

7.29%71.30B

7.11%70.12B

-17.98%69.08B

-18.44%67.57B

-19.07%66.46B

-20.73%65.47B

1.98%84.22B

0.35%82.85B

0.46%82.12B

1.94%82.59B

1.28%82.58B

3.24%82.56B

2.90%81.75B

2.65%81.02B

6.30%81.54B

5.44%79.97B

5.52%79.44B

5.64%78.92B

3.38%76.71B

3.80%75.84B

3.49%75.28B

2.87%74.71B

3.70%74.20B

2.60%73.07B

2.91%72.75B

4.65%72.63B

24.58%71.56B

27.59%71.21B

31.07%70.69B

30.95%69.41B

10.10%57.44B

8.10%55.81B

4.23%53.94B

11.02%53.00B

10.23%52.17B

11.04%51.63B

12.51%51.75B

4.28%47.74B

4.74%47.33B

5.88%46.49B

--45.99B

--45.78B

--45.19B

--43.91B

----

-Ativos Fixos

6.65%100.04B

6.30%98.14B

6.37%96.63B

6.26%94.89B

6.45%93.81B

6.72%92.31B

6.87%90.84B

7.47%89.29B

7.86%88.12B

7.66%86.50B

-25.78%85.01B

-26.41%83.09B

-26.33%81.70B

-27.43%80.34B

4.78%114.54B

4.40%112.90B

4.09%110.90B

4.97%110.71B

3.60%109.31B

4.43%108.14B

2.74%106.55B

2.77%105.47B

5.93%105.52B

4.64%103.56B

6.27%103.71B

6.21%102.62B

4.56%99.61B

5.66%98.96B

5.52%97.59B

4.62%96.62B

5.01%95.27B

4.57%93.66B

5.05%92.48B

7.15%92.35B

22.91%90.72B

24.40%89.57B

26.69%88.03B

26.35%86.18B

10.32%73.81B

8.17%72.00B

5.10%69.49B

10.35%68.21B

9.61%66.91B

11.19%66.56B

12.25%66.12B

5.90%61.81B

6.40%61.04B

7.27%59.86B

38.22%58.90B

38.61%58.36B

--57.37B

--55.80B

--42.61B

--42.10B

-Depreciação Acumulada

7.00%19.43B

7.04%18.96B

6.92%18.45B

8.26%18.23B

7.97%18.16B

8.10%17.71B

8.29%17.25B

8.50%16.84B

10.35%16.82B

10.12%16.38B

-47.46%15.93B

-48.36%15.52B

-47.05%15.24B

-47.09%14.88B

13.44%30.32B

17.46%30.05B

16.07%28.78B

15.02%28.12B

11.46%26.73B

8.44%25.58B

2.19%24.80B

3.18%24.45B

4.70%23.98B

2.02%23.59B

8.81%24.27B

8.17%23.70B

8.73%22.90B

12.29%23.12B

13.01%22.30B

11.10%21.91B

9.89%21.06B

12.19%20.59B

13.81%19.73B

17.53%19.72B

17.06%19.17B

13.40%18.35B

11.49%17.34B

10.32%16.78B

11.08%16.38B

8.39%16.18B

8.24%15.55B

8.11%15.21B

7.50%14.74B

11.72%14.93B

11.34%14.37B

11.82%14.07B

12.55%13.71B

12.41%13.37B

--12.90B

--12.58B

--12.18B

--11.89B

----

Goodwill e outros Ativos Intangíveis

0.00%6.63B

-0.70%6.63B

-4.49%6.63B

-4.67%6.63B

-4.77%6.63B

-4.22%6.68B

-0.62%6.94B

-0.61%6.96B

-0.63%6.96B

-0.60%6.97B

-0.64%6.99B

-0.58%7.00B

-0.51%7.01B

-0.26%7.03B

-0.24%7.04B

-0.28%7.04B

-0.33%7.05B

-0.51%7.05B

-0.56%7.06B

-0.66%7.06B

-0.73%7.07B

-0.85%7.08B

-0.85%7.10B

-0.74%7.11B

125.73%7.12B

124.33%7.14B

123.80%7.16B

121.73%7.16B

-2.02%3.16B

-1.79%3.19B

-2.11%3.20B

-1.58%3.23B

-3.42%3.22B

-5.40%3.24B

-6.15%3.27B

-8.66%3.28B

-9.82%3.33B

-10.17%3.43B

-11.69%3.48B

-13.53%3.59B

--3.70B

--3.82B

--3.94B

--4.16B

Outros ativos não circulantes

3.48%10.52B

3.55%10.48B

2.08%10.27B

7.09%10.15B

9.95%10.17B

11.23%10.12B

9.64%10.06B

1.86%9.48B

-1.25%9.25B

-1.59%9.10B

-65.71%9.18B

-65.33%9.31B

-65.45%9.37B

-65.15%9.24B

2.15%26.77B

7.05%26.85B

12.28%27.11B

14.68%26.53B

11.91%26.20B

11.10%25.08B

8.24%24.14B

4.80%23.14B

9.05%23.42B

2.50%22.58B

-0.10%22.30B

-2.08%22.08B

-5.08%21.47B

-10.24%22.03B

-6.68%22.33B

-5.86%22.55B

-0.80%22.62B

7.42%24.54B

6.12%23.93B

5.51%23.95B

24.86%22.80B

26.35%22.84B

21.86%22.55B

21.83%22.70B

0.50%18.26B

1.52%18.08B

3.48%18.50B

17.39%18.63B

14.58%18.17B

8.73%17.81B

10.13%17.88B

-3.11%15.87B

-1.84%15.86B

3.86%16.38B

5.41%16.23B

4.75%16.38B

--16.16B

--15.77B

--15.40B

--15.64B

Total de ativos não circulantes

6.13%102.47B

5.99%100.69B

6.01%99.40B

6.87%98.05B

6.65%96.56B

6.56%95.00B

6.54%93.77B

6.18%91.74B

6.57%90.54B

5.43%89.15B

-26.07%88.01B

-26.62%86.40B

-27.42%84.95B

-27.73%84.55B

1.97%119.06B

1.98%117.74B

2.87%117.05B

4.28%117.00B

3.38%116.75B

4.45%115.45B

3.49%113.78B

2.83%112.20B

6.24%112.94B

4.26%110.53B

3.95%109.94B

3.44%109.12B

1.37%106.31B

0.25%106.01B

0.85%105.76B

0.58%105.48B

2.21%104.87B

3.21%105.75B

3.38%104.87B

4.29%104.87B

27.85%102.61B

30.53%102.46B

31.66%101.44B

31.72%100.56B

7.18%80.26B

6.38%78.50B

3.79%77.05B

8.72%76.34B

6.60%74.88B

5.12%73.79B

6.74%74.23B

0.97%70.22B

1.75%70.25B

3.75%70.20B

193.25%69.55B

184.85%69.55B

--69.03B

--67.66B

--23.72B

--24.42B

Total de ativos

5.74%111.15B

6.08%109.48B

5.82%107.78B

6.86%106.07B

7.17%105.11B

6.49%103.21B

6.82%101.86B

6.21%99.26B

6.27%98.08B

4.56%96.92B

-28.32%95.35B

-29.53%93.45B

-28.67%92.30B

-28.69%92.70B

2.86%133.01B

3.80%132.62B

2.44%129.40B

4.27%130.00B

3.47%129.32B

4.10%127.77B

3.88%126.31B

2.54%124.68B

4.47%124.98B

2.72%122.74B

3.71%121.60B

3.91%121.59B

2.45%119.63B

0.85%119.48B

0.12%117.25B

-0.04%117.02B

1.62%116.77B

3.44%118.47B

3.84%117.10B

4.77%117.07B

20.46%114.90B

20.40%114.53B

22.30%112.78B

27.86%111.74B

10.38%95.38B

11.57%95.13B

10.23%92.21B

9.97%87.39B

8.12%86.42B

7.03%85.26B

6.68%83.66B

1.57%79.47B

1.73%79.92B

1.67%79.66B

1.27%78.42B

0.79%78.24B

--78.56B

--78.35B

--77.43B

--77.63B

Passivos

Passivos circulantes

-Dividendos a pagar

----

-99.79%1.00M

----

--4.00M

--472.00M

-Outros a pagar

50.26%873.00M

38.64%732.00M

8.07%951.00M

-38.69%580.00M

-41.84%581.00M

-46.67%528.00M

-17.68%880.00M

-28.77%946.00M

-37.72%999.00M

0.71%990.00M

-40.55%1.07B

-27.19%1.33B

-0.74%1.60B

-44.68%983.00M

-4.31%1.80B

-10.68%1.82B

-21.13%1.62B

-2.58%1.78B

11.45%1.88B

20.05%2.04B

30.93%2.05B

21.60%1.82B

9.98%1.69B

20.04%1.70B

6.54%1.56B

-5.24%1.50B

-7.48%1.53B

-10.20%1.42B

-16.49%1.47B

-14.94%1.58B

-16.10%1.66B

-22.23%1.58B

-12.57%1.76B

-16.28%1.86B

57.75%1.98B

77.52%2.03B

84.59%2.01B

85.56%2.22B

-8.55%1.25B

-4.91%1.14B

-14.24%1.09B

-5.22%1.20B

10.85%1.37B

5.16%1.20B

7.44%1.27B

-0.39%1.26B

-10.51%1.24B

-23.65%1.14B

-24.31%1.18B

-19.12%1.27B

--1.38B

--1.50B

--1.56B

--1.57B

Despesas acumuladas

6.20%1.32B

10.22%1.19B

6.76%1.47B

-2.36%1.28B

1.72%1.24B

-9.04%1.08B

12.15%1.38B

8.41%1.31B

15.42%1.22B

14.97%1.18B

-37.29%1.23B

-37.76%1.21B

-38.51%1.06B

-40.49%1.03B

-5.92%1.96B

3.73%1.95B

6.37%1.72B

12.64%1.73B

4.90%2.08B

0.11%1.88B

-5.28%1.62B

-11.01%1.53B

-6.20%1.98B

-4.43%1.88B

2.46%1.71B

9.94%1.73B

14.97%2.11B

-36.23%1.96B

-42.15%1.67B

-47.82%1.57B

-46.91%1.84B

-4.82%3.08B

4.39%2.88B

33.05%3.01B

45.62%3.46B

105.33%3.24B

101.83%2.76B

83.74%2.26B

54.39%2.38B

7.80%1.58B

-1.16%1.37B

-9.82%1.23B

-5.76%1.54B

-5.06%1.46B

0.00%1.38B

-4.62%1.36B

-9.08%1.63B

2.53%1.54B

-4.82%1.38B

-4.16%1.43B

--1.80B

--1.50B

--1.45B

--1.49B

Dívidas e arrendamentos de curto prazo

5.97%2.93B

-6.31%2.54B

-15.64%3.31B

-41.17%1.99B

0.77%2.76B

1.77%2.71B

-10.53%3.93B

12.84%3.37B

9.29%2.74B

-34.34%2.66B

-34.54%4.39B

-50.51%2.99B

-54.38%2.51B

-25.05%4.05B

74.10%6.70B

85.45%6.04B

51.33%5.50B

12.06%5.41B

-36.68%3.85B

-38.14%3.26B

-24.86%3.63B

28.31%4.83B

194.72%6.08B

228.16%5.27B

100.62%4.83B

31.68%3.76B

-31.62%2.06B

-58.57%1.60B

-55.17%2.41B

-49.82%2.86B

-18.39%3.02B

25.82%3.87B

47.53%5.38B

-0.09%5.69B

81.85%3.70B

95.87%3.08B

373.86%3.64B

263.16%5.70B

-10.12%2.03B

-40.14%1.57B

-71.18%769.00M

15.96%1.57B

22.27%2.26B

41.41%2.63B

-8.10%2.67B

-48.10%1.35B

47.18%1.85B

32.26%1.86B

143.54%2.90B

100.69%2.61B

--1.26B

--1.40B

--1.19B

--1.30B

-Dívida de curto prazo

-23.73%1.11B

-50.86%1.08B

-26.32%1.86B

-40.06%1.03B

17.64%1.45B

68.91%2.21B

-2.44%2.52B

1.78%1.72B

-38.29%1.24B

-31.26%1.31B

-22.34%2.59B

-36.63%1.69B

7.40%2.00B

-39.26%1.90B

63.96%3.33B

125.83%2.67B

66.67%1.86B

58.06%3.13B

48.25%2.03B

15.90%1.18B

5.67%1.12B

57.81%1.98B

91.88%1.37B

22.18%1.02B

-15.42%1.06B

-24.18%1.25B

-23.14%714.00M

17.46%834.00M

-28.74%1.25B

-19.24%1.65B

-26.68%929.00M

25.22%710.00M

84.75%1.76B

-43.74%2.05B

137.71%1.27B

-16.00%567.00M

75.14%951.00M

1077.99%3.64B

15.87%533.00M

20.11%675.00M

-12.56%543.00M

-68.47%309.00M

34.90%460.00M

162.62%562.00M

-28.78%621.00M

121.22%980.00M

62.38%341.00M

-24.91%214.00M

45.09%872.00M

-21.45%443.00M

--210.00M

--285.00M

--601.00M

--564.00M

-Passivos de arrendamento de curto prazo

----

2.53%81.00M

----

160.00%182.00M

33.85%87.00M

21.54%79.00M

--72.00M

--70.00M

--65.00M

Passivos diferidos

----

-28.37%101.00M

----

-6.62%141.00M

-8.05%137.00M

528.57%132.00M

406.90%147.00M

--151.00M

--149.00M

--21.00M

--29.00M

----

Outros passivos circulantes

28.14%1.84B

23.31%1.66B

7.62%1.81B

4.27%1.44B

0.07%1.44B

-7.87%1.35B

4.54%1.68B

-24.05%1.38B

-28.64%1.44B

6.17%1.46B

-30.58%1.61B

-24.78%1.82B

-17.21%2.02B

-46.77%1.38B

-11.34%2.31B

-12.47%2.42B

-5.11%2.43B

14.22%2.59B

24.81%2.61B

31.65%2.77B

30.34%2.56B

12.02%2.27B

-3.90%2.09B

-0.24%2.10B

-9.31%1.97B

-3.94%2.02B

-0.14%2.18B

-1.17%2.11B

-6.99%2.17B

-15.73%2.10B

-15.41%2.18B

-17.31%2.13B

-7.24%2.33B

-8.67%2.50B

58.98%2.58B

70.89%2.58B

67.78%2.52B

68.93%2.73B

-3.45%1.62B

-5.28%1.51B

-9.48%1.50B

-0.18%1.62B

4.81%1.68B

5.64%1.59B

4.48%1.66B

-5.48%1.62B

-11.30%1.60B

-18.45%1.51B

-31.21%1.58B

-29.12%1.72B

--1.81B

--1.85B

--2.30B

--2.42B

Total de passivos circulantes

10.65%9.16B

1.61%8.10B

-2.93%9.61B

-16.09%7.38B

4.27%8.28B

-1.45%7.97B

-6.69%9.90B

0.95%8.80B

-1.18%7.94B

-6.29%8.09B

-34.14%10.61B

-44.92%8.72B

-42.30%8.03B

-36.41%8.63B

26.15%16.11B

40.53%15.83B

25.79%13.92B

15.34%13.58B

-9.97%12.77B

-13.93%11.26B

-14.45%11.06B

-3.72%11.77B

24.39%14.19B

29.04%13.09B

34.37%12.93B

20.45%12.23B

5.61%11.40B

-18.19%10.14B

-31.07%9.63B

-29.67%10.15B

-19.76%10.80B

1.95%12.39B

17.41%13.96B

4.84%14.44B

47.59%13.46B

54.94%12.16B

82.26%11.89B

86.74%13.77B

4.06%9.12B

-6.93%7.85B

-23.82%6.53B

0.31%7.37B

13.38%8.76B

12.31%8.43B

2.30%8.57B

-11.66%7.35B

-0.81%7.73B

-3.38%7.51B

3.60%8.37B

-8.08%8.32B

--7.79B

--7.77B

--8.08B

--9.05B

Passivos não circulantes

Provisões de longo prazo

-3.65%2.27B

-4.32%2.26B

6.47%2.52B

26.81%2.37B

27.87%2.36B

25.84%2.36B

25.46%2.37B

-23.02%1.87B

-25.68%1.84B

-25.52%1.88B

-89.39%1.89B

-86.99%2.43B

-86.49%2.48B

-86.26%2.52B

-5.57%17.77B

5.06%18.66B

9.06%18.36B

9.40%18.34B

9.58%18.81B

12.22%17.77B

6.91%16.84B

6.90%16.77B

10.09%17.17B

3.55%15.83B

-0.10%15.75B

0.08%15.69B

-1.66%15.60B

-3.03%15.29B

-0.75%15.77B

0.19%15.67B

4.28%15.86B

4.86%15.77B

6.45%15.88B

8.43%15.64B

11.91%15.21B

13.07%15.03B

19.06%14.92B

16.12%14.43B

9.55%13.59B

29.45%13.30B

21.96%12.53B

38.61%12.43B

33.94%12.40B

-6.42%10.27B

-7.18%10.28B

-18.38%8.96B

-17.05%9.26B

5.67%10.98B

17.30%11.07B

18.02%10.98B

--11.16B

--10.39B

--9.44B

--9.30B

Dívidas e arrendamentos de longo prazo

5.73%45.92B

7.20%45.73B

8.12%43.34B

10.72%44.09B

8.89%43.43B

9.05%42.66B

12.39%40.08B

11.63%39.82B

10.24%39.88B

10.52%39.12B

-0.15%35.66B

0.04%35.67B

2.01%36.18B

-3.38%35.40B

0.65%35.71B

-0.68%35.66B

-2.84%35.47B

4.09%36.64B

7.44%35.48B

6.22%35.90B

8.47%36.50B

1.30%35.20B

-4.18%33.03B

-3.17%33.80B

0.25%33.65B

4.36%34.74B

5.83%34.47B

8.78%34.91B

8.44%33.57B

5.08%33.29B

1.08%32.56B

-2.67%32.09B

-3.81%30.96B

5.78%31.68B

32.65%32.22B

30.90%32.97B

24.41%32.18B

41.52%29.95B

22.33%24.29B

26.91%25.19B

37.73%25.87B

10.27%21.17B

8.66%19.85B

6.88%19.85B

9.08%18.78B

10.60%19.20B

-0.41%18.27B

1.78%18.57B

-5.26%17.22B

-0.59%17.36B

--18.35B

--18.25B

--18.17B

--17.46B

-Dívida de longo prazo

5.73%45.92B

7.20%45.73B

8.12%43.34B

10.72%44.09B

8.89%43.43B

9.05%42.66B

12.39%40.08B

11.63%39.82B

10.24%39.88B

10.52%39.12B

-0.15%35.66B

0.04%35.67B

2.01%36.18B

-3.38%35.40B

0.65%35.71B

-0.68%35.66B

-2.84%35.47B

4.09%36.64B

11.87%35.48B

10.65%35.90B

13.01%36.50B

5.54%35.20B

-7.97%31.72B

-7.06%32.45B

-3.78%32.30B

0.17%33.35B

5.83%34.47B

8.78%34.91B

8.44%33.57B

5.08%33.29B

1.08%32.56B

-2.67%32.09B

-3.81%30.96B

5.78%31.68B

32.65%32.22B

30.90%32.97B

24.41%32.18B

41.52%29.95B

22.33%24.29B

26.91%25.19B

37.73%25.87B

10.27%21.17B

8.66%19.85B

6.88%19.85B

9.08%18.78B

10.60%19.20B

-0.41%18.27B

1.78%18.57B

-5.26%17.22B

-0.59%17.36B

--18.35B

--18.25B

--18.17B

--17.46B

-Passivos de arrendamento de longo prazo

----

--1.31B

--1.35B

--1.40B

----

Benefícios trabalhistas

-5.85%1.96B

-6.55%1.96B

5.67%2.22B

30.06%2.08B

32.78%2.09B

30.18%2.09B

29.83%2.10B

-25.99%1.60B

-28.79%1.57B

-28.48%1.61B

-65.45%1.62B

-62.45%2.16B

-62.37%2.21B

-62.17%2.25B

-28.20%4.68B

-0.33%5.76B

1.44%5.86B

2.10%5.94B

3.02%6.51B

0.61%5.78B

0.93%5.78B

1.73%5.82B

6.88%6.32B

3.63%5.74B

3.30%5.73B

3.08%5.72B

1.49%5.92B

-8.16%5.54B

-8.17%5.54B

-7.70%5.55B

-4.38%5.83B

6.09%6.03B

6.53%6.04B

5.94%6.01B

21.85%6.10B

16.25%5.69B

13.70%5.67B

13.94%5.67B

-2.06%5.00B

49.66%4.89B

54.64%4.98B

34.46%4.98B

25.63%5.11B

-44.21%3.27B

-45.09%3.22B

-36.52%3.70B

-33.23%4.07B

6.10%5.86B

10.48%5.87B

11.30%5.83B

--6.09B

--5.52B

--5.31B

--5.24B

Responsabilidades com derivativos

-1.65%119.00M

62.50%130.00M

-2.83%103.00M

59.29%180.00M

11.01%121.00M

3.90%80.00M

27.71%106.00M

68.66%113.00M

5.83%109.00M

-46.53%77.00M

-88.38%83.00M

-90.71%67.00M

-81.41%103.00M

-68.21%144.00M

50.95%714.00M

82.07%721.00M

25.91%554.00M

3.90%453.00M

20.36%473.00M

-4.81%396.00M

-2.22%440.00M

0.46%436.00M

-17.95%393.00M

-13.69%416.00M

-11.24%450.00M

-7.26%434.00M

17.11%479.00M

17.56%482.00M

21.58%507.00M

11.43%468.00M

4.34%409.00M

-2.84%410.00M

-5.66%417.00M

2.94%420.00M

4.81%392.00M

17.22%422.00M

-25.71%442.00M

-16.90%408.00M

-7.20%374.00M

23.71%360.00M

127.10%595.00M

71.08%491.00M

34.33%403.00M

33.49%291.00M

47.19%262.00M

10.81%287.00M

6.76%300.00M

-46.44%218.00M

-69.20%178.00M

-61.40%259.00M

--281.00M

--407.00M

--578.00M

--671.00M

Outros passivos não circulantes

2.27%15.11B

4.19%14.83B

6.85%15.02B

14.92%15.24B

9.25%14.78B

8.79%14.23B

8.13%14.06B

-0.30%13.26B

3.37%13.53B

-6.14%13.09B

-58.71%13.00B

-58.87%13.30B

-58.80%13.09B

-56.28%13.94B

-3.68%31.48B

0.92%32.34B

3.41%31.76B

4.85%31.89B

7.35%32.69B

10.69%32.05B

6.55%30.71B

5.45%30.41B

5.29%30.45B

0.30%28.95B

-1.36%28.83B

-1.22%28.84B

-2.22%28.92B

20.21%28.86B

22.00%29.23B

23.09%29.19B

28.10%29.58B

2.69%24.01B

2.92%23.95B

3.43%23.72B

12.59%23.09B

11.54%23.38B

11.66%23.28B

11.84%22.93B

0.10%20.51B

13.54%20.96B

11.92%20.85B

20.27%20.50B

15.22%20.49B

-4.67%18.46B

-4.70%18.63B

-12.94%17.05B

-5.30%17.78B

6.76%19.37B

12.52%19.54B

11.55%19.58B

--18.77B

--18.14B

--17.37B

--17.55B

Total de passivos não circulantes

5.21%74.37B

6.65%73.77B

7.63%71.25B

10.89%72.06B

8.64%70.69B

8.48%69.17B

10.34%66.20B

8.03%64.99B

7.35%65.06B

5.27%63.77B

-26.93%59.99B

-27.12%60.16B

-25.15%60.61B

-26.23%60.57B

0.53%82.11B

1.39%82.54B

0.75%80.98B

4.88%82.11B

7.16%81.68B

8.10%81.40B

7.52%80.38B

3.47%78.29B

1.38%76.22B

-0.86%75.30B

-0.04%74.75B

1.83%75.66B

1.89%75.18B

0.26%75.96B

1.27%74.78B

-0.05%74.30B

-0.07%73.78B

1.13%75.76B

0.36%73.85B

5.02%74.34B

25.20%73.83B

24.88%74.92B

21.39%73.59B

27.82%70.79B

10.18%58.97B

15.85%59.99B

19.19%60.62B

12.24%55.38B

8.66%53.52B

3.39%51.78B

4.96%50.86B

1.71%49.34B

0.62%49.26B

3.50%50.09B

3.23%48.46B

4.57%48.51B

--48.95B

--48.39B

--46.94B

--46.39B

Total de passivos

5.78%83.53B

6.13%81.88B

6.26%80.86B

7.67%79.45B

8.16%78.96B

7.36%77.15B

7.78%76.10B

7.14%73.79B

6.35%73.00B

3.83%71.86B

-28.11%70.61B

-29.98%68.87B

-27.67%68.64B

-27.67%69.21B

3.99%98.22B

6.15%98.36B

3.78%94.90B

6.25%95.69B

4.47%94.45B

4.84%92.66B

4.28%91.44B

2.47%90.06B

4.41%90.40B

2.66%88.39B

3.88%87.69B

4.07%87.89B

2.37%86.59B

-2.34%86.10B

-3.88%84.41B

-4.87%84.45B

-3.10%84.58B

1.24%88.16B

2.73%87.81B

4.99%88.78B

28.20%87.29B

28.36%87.08B

27.31%85.48B

34.74%84.56B

9.32%68.09B

12.66%67.84B

12.99%67.14B

10.70%62.75B

9.30%62.28B

4.55%60.21B

4.57%59.43B

-0.25%56.69B

0.42%56.98B

2.55%57.59B

3.28%56.83B

2.51%56.83B

--56.74B

--56.16B

--55.02B

--55.44B

Patrimônio líquido dos acionistas

Capital ordinário

1.85%21.54B

1.84%21.52B

1.06%21.34B

1.74%21.32B

1.01%21.15B

0.99%21.13B

0.99%21.11B

0.29%20.96B

3.06%20.94B

3.06%20.92B

2.87%20.91B

3.08%20.89B

4.45%20.32B

4.57%20.30B

4.91%20.32B

4.69%20.27B

0.61%19.45B

0.56%19.41B

0.51%19.37B

0.64%19.36B

0.66%19.34B

0.69%19.30B

0.83%19.27B

0.92%19.24B

1.06%19.21B

1.04%19.17B

0.80%19.12B

1.07%19.06B

0.78%19.01B

0.88%18.97B

0.90%18.96B

0.57%18.86B

0.74%18.86B

0.65%18.81B

0.63%18.79B

0.58%18.76B

11.74%18.72B

11.68%18.69B

11.77%18.68B

11.80%18.65B

0.62%16.75B

-0.12%16.73B

-0.19%16.71B

-0.22%16.68B

-0.25%16.65B

0.59%16.75B

0.66%16.74B

0.74%16.72B

0.81%16.69B

0.85%16.65B

--16.63B

--16.59B

--16.56B

--16.51B

Lucros retidos

18.54%6.92B

20.18%6.93B

17.05%6.43B

17.73%6.16B

19.30%5.83B

17.53%5.77B

19.43%5.49B

16.24%5.23B

17.54%4.89B

21.82%4.91B

-72.87%4.60B

-73.40%4.50B

-74.15%4.16B

-74.94%4.03B

1.24%16.94B

1.06%16.93B

-3.15%16.10B

-2.45%16.07B

2.88%16.73B

5.53%16.75B

7.57%16.62B

7.53%16.48B

10.34%16.27B

6.17%15.87B

6.19%15.45B

6.80%15.32B

4.70%14.74B

25.10%14.95B

27.17%14.55B

12.78%14.35B

17.05%14.08B

-1.41%11.95B

-4.06%11.44B

6.41%12.72B

-0.31%12.03B

0.62%12.12B

1.90%11.93B

5.47%11.95B

10.61%12.07B

7.94%12.05B

12.16%11.70B

11.34%11.33B

5.33%10.91B

10.16%11.16B

8.02%10.44B

7.87%10.18B

4.70%10.36B

1.73%10.13B

-4.49%9.66B

-4.00%9.44B

--9.89B

--9.96B

--10.11B

--9.83B

(-) Ações em tesouraria

0.00%123.00M

-94.71%123.00M

0.00%2.33B

--2.33B

Ganhos (perdas) fora do lucro retido

-0.84%-718.00M

0.83%-720.00M

-23.49%-736.00M

-13.02%-712.00M

-11.42%-712.00M

-13.79%-726.00M

13.87%-596.00M

10.13%-630.00M

10.38%-639.00M

76.80%-638.00M

78.53%-692.00M

78.69%-701.00M

78.69%-713.00M

19.12%-2.75B

-3.83%-3.22B

-5.01%-3.29B

-5.45%-3.35B

-6.45%-3.40B

-4.76%-3.10B

-4.75%-3.13B

-5.35%-3.17B

-6.64%-3.19B

-3.28%-2.96B

-2.36%-2.99B

-1.59%-3.01B

1.02%-3.00B

-10.81%-2.87B

-10.94%-2.92B

-11.05%-2.96B

-13.76%-3.03B

-2.62%-2.59B

-2.65%-2.63B

-2.85%-2.67B

-1.37%-2.66B

2.81%-2.52B

2.32%-2.56B

2.88%-2.60B

2.24%-2.62B

-35.42%-2.60B

-37.78%-2.63B

-31.29%-2.67B

-31.57%-2.68B

27.96%-1.92B

28.69%-1.91B

21.27%-2.04B

23.88%-2.04B

-14.80%-2.66B

-20.08%-2.67B

-22.44%-2.59B

---2.68B

---2.32B

---2.23B

---2.11B

Minoritários

----

-100.00%0.00

-82.39%402.00M

-81.61%408.00M

8.86%2.36B

7.69%2.30B

-2.81%2.28B

-4.72%2.22B

-8.10%2.17B

-9.08%2.13B

1.86%2.35B

-1.65%2.33B

1.51%2.36B

0.56%2.35B

0.65%2.31B

6.81%2.37B

33.26%2.32B

32.54%2.33B

29.07%2.29B

54.71%2.22B

29.28%1.74B

38.01%1.76B

35.70%1.77B

8.07%1.43B

-1.53%1.35B

-7.54%1.28B

-1.80%1.31B

5.07%1.33B

15.81%1.37B

8017.65%1.38B

8780.00%1.33B

8313.33%1.26B

2716.67%1.18B

-61.36%17.00M

-85.85%15.00M

-83.15%15.00M

-56.25%42.00M

-52.69%44.00M

--106.00M

--89.00M

--96.00M

--93.00M

Patrimônio total

5.61%27.62B

5.93%27.61B

4.53%26.92B

4.52%26.62B

4.28%26.15B

3.97%26.06B

4.09%25.75B

3.61%25.47B

6.02%25.08B

6.70%25.07B

-28.89%24.74B

-28.25%24.58B

-31.43%23.66B

-31.54%23.49B

-0.21%34.80B

-2.40%34.26B

-1.06%34.50B

-0.88%34.31B

0.85%34.87B

2.19%35.10B

2.84%34.87B

2.71%34.62B

4.62%34.57B

2.89%34.35B

3.25%33.91B

3.50%33.70B

2.67%33.05B

10.13%33.39B

12.12%32.84B

15.11%32.56B

16.57%32.19B

10.40%30.32B

7.30%29.29B

4.06%28.29B

1.17%27.61B

0.63%27.46B

8.89%27.30B

10.34%27.19B

13.10%27.29B

8.94%27.29B

3.47%25.07B

8.17%24.64B

5.20%24.13B

13.52%25.05B

12.23%24.23B

6.37%22.78B

5.15%22.94B

-0.55%22.07B

-3.66%21.59B

-3.50%21.41B

--21.82B

--22.19B

--22.41B

--22.19B

Moeda

USD

Opinião da Auditoria

KeyAI

