









Mercados
/
Ações
/
nasdaq-mplx
/

MPLX LP

MPLX

53.210USD

+1.250+2.41%

Fechamento 11/14, 16:00（ET）Cotações atrasadas em 15 min

54.11BValor de mercado

11.25P/L TTM



MPLX LP

53.210

+1.250+2.41%

Visão Geral Empresa Serviços Financeiros Análises

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa

Visão Geral

Empresa

Serviços Financeiros

Análises

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa

Trimestral

Trimestral+Anual

Trimestral

Anual

YOY

Ocultar linhas em branco

FY2025Q3

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

-27.25%1.76B

-44.58%1.39B

558.18%2.53B

44.94%1.52B

152.71%2.43B

231.26%2.50B

-2.04%385.00M

340.34%1.05B

693.39%960.00M

153.36%755.00M

835.71%393.00M

1730.77%238.00M

210.26%121.00M

3625.00%298.00M

75.00%42.00M

-13.33%13.00M

39.29%39.00M

-88.06%8.00M

-57.89%24.00M

0.00%15.00M

-31.71%28.00M

857.14%67.00M

-38.71%57.00M

-80.52%15.00M

10.81%41.00M

133.33%7.00M

4550.00%93.00M

1440.00%77.00M

1133.33%37.00M

-98.98%3.00M

-99.25%2.00M

-97.86%5.00M

-98.56%3.00M

737.14%293.00M

6525.00%265.00M

444.19%234.00M

130.09%208.00M

-73.16%35.00M

-96.98%4.00M

57.51%43.00M

180.75%90.40M

201.85%130.40M

226.35%132.50M

-49.54%27.30M

-62.95%32.20M

-62.53%43.20M

-82.19%40.60M

-75.03%54.10M

26.86%86.90M

19116.67%115.30M

4282.69%227.90M

--216.70M

--68.50M

--600.00K

--5.20M

- Caixa e Equivalentes de Caixa

-27.25%1.76B

-44.58%1.39B

558.18%2.53B

44.94%1.52B

152.71%2.43B

231.26%2.50B

-2.04%385.00M

340.34%1.05B

693.39%960.00M

153.36%755.00M

835.71%393.00M

1730.77%238.00M

210.26%121.00M

3625.00%298.00M

75.00%42.00M

-13.33%13.00M

39.29%39.00M

-88.06%8.00M

-57.89%24.00M

0.00%15.00M

-31.71%28.00M

857.14%67.00M

-38.71%57.00M

-80.52%15.00M

10.81%41.00M

133.33%7.00M

4550.00%93.00M

1440.00%77.00M

1133.33%37.00M

-98.98%3.00M

-99.25%2.00M

-97.86%5.00M

-98.56%3.00M

737.14%293.00M

6525.00%265.00M

444.19%234.00M

130.09%208.00M

-73.16%35.00M

-96.98%4.00M

57.51%43.00M

180.75%90.40M

201.85%130.40M

226.35%132.50M

-49.54%27.30M

-62.95%32.20M

-62.53%43.20M

-82.19%40.60M

-75.03%54.10M

26.86%86.90M

19116.67%115.30M

4282.69%227.90M

--216.70M

--68.50M

--600.00K

--5.20M

Contas a Receber

-0.13%1.57B

4.52%1.55B

-43.70%858.00M

-1.09%1.54B

-0.13%1.57B

9.22%1.48B

9.33%1.52B

6.93%1.56B

-3.38%1.57B

-10.20%1.36B

-9.30%1.39B

12.94%1.46B

30.47%1.63B

32.69%1.51B

33.07%1.54B

14.86%1.29B

18.09%1.25B

-0.52%1.14B

4.34%1.16B

-9.35%1.12B

-13.30%1.06B

72.55%1.14B

48.79%1.11B

6.71%1.24B

58.18%1.22B

0.91%663.00M

18.10%744.00M

157.08%1.16B

63.14%770.00M

43.76%657.00M

39.07%630.00M

-17.22%452.00M

19.49%472.00M

20.90%457.00M

28.69%453.00M

26.39%546.00M

492.20%395.00M

478.87%378.00M

488.63%352.00M

743.75%432.00M

21.72%66.70M

15.99%65.30M

-7.57%59.80M

-15.37%51.20M

0.00%54.80M

12.83%56.30M

18.28%64.70M

8.81%60.50M

-25.34%54.80M

-88.65%49.90M

-82.56%54.70M

--55.60M

--73.40M

--439.50M

--313.60M

-Contas e Títulos a Receber

-3.37%1.32B

-0.91%1.30B

-37.00%858.00M

-5.11%1.34B

-4.54%1.37B

7.33%1.32B

6.99%1.36B

4.68%1.41B

-5.91%1.43B

-13.41%1.23B

-12.09%1.27B

12.06%1.35B

30.76%1.52B

34.06%1.42B

30.57%1.45B

12.65%1.20B

14.12%1.16B

-4.69%1.06B

4.62%1.11B

-12.11%1.07B

-14.50%1.02B

69.83%1.11B

43.83%1.06B

5.29%1.21B

54.94%1.19B

-0.61%653.00M

16.98%737.00M

155.09%1.15B

63.14%770.00M

43.76%657.00M

39.07%630.00M

-17.22%452.00M

19.49%472.00M

20.90%457.00M

28.69%453.00M

26.39%546.00M

492.20%395.00M

478.87%378.00M

488.63%352.00M

743.75%432.00M

21.72%66.70M

15.99%65.30M

-7.57%59.80M

-15.37%51.20M

0.00%54.80M

12.83%56.30M

18.28%64.70M

8.81%60.50M

-25.34%54.80M

4.18%49.90M

-2.67%54.70M

--55.60M

--73.40M

--47.90M

--56.20M

-Outros Recebíveis

21.67%247.00M

48.17%243.00M

38.89%225.00M

36.91%204.00M

45.00%203.00M

27.13%164.00M

33.88%162.00M

34.23%149.00M

33.33%140.00M

38.71%129.00M

35.96%121.00M

24.72%111.00M

26.51%105.00M

14.81%93.00M

93.48%89.00M

56.14%89.00M

130.56%83.00M

131.43%81.00M

-2.13%46.00M

119.23%57.00M

44.00%36.00M

250.00%35.00M

571.43%47.00M

188.89%26.00M

--25.00M

--10.00M

--7.00M

--9.00M

----

--0.00

--391.60M

--257.40M

Inventário

2.34%175.00M

14.29%192.00M

14.11%186.00M

13.21%180.00M

11.04%171.00M

15.07%168.00M

15.60%163.00M

7.43%159.00M

1.99%154.00M

-7.01%146.00M

-5.37%141.00M

4.23%148.00M

7.09%151.00M

24.60%157.00M

16.41%149.00M

20.34%142.00M

20.51%141.00M

9.57%126.00M

21.90%128.00M

7.27%118.00M

12.50%117.00M

49.35%115.00M

41.89%105.00M

12.24%110.00M

28.40%104.00M

5.48%77.00M

15.63%74.00M

50.77%98.00M

26.56%81.00M

17.74%73.00M

3.23%64.00M

18.18%65.00M

28.00%64.00M

26.53%62.00M

37.78%62.00M

7.84%55.00M

323.73%50.00M

318.80%49.00M

291.30%45.00M

335.90%51.00M

1.72%11.80M

0.00%11.70M

-1.71%11.50M

0.86%11.70M

0.00%11.60M

-5.65%11.70M

9.35%11.70M

30.34%11.60M

14.85%11.60M

45.88%12.40M

30.49%10.70M

--8.90M

--10.10M

--8.50M

--8.20M

Despesas Antecipadas

-7.14%13.00M

-8.70%21.00M

0.00%5.00M

0.00%14.00M

40.00%14.00M

35.29%23.00M

0.00%5.00M

16.67%14.00M

0.00%10.00M

0.00%17.00M

25.00%5.00M

-7.69%12.00M

-16.67%10.00M

0.00%17.00M

0.00%4.00M

18.18%13.00M

9.09%12.00M

13.33%17.00M

-55.56%4.00M

83.33%11.00M

120.00%11.00M

114.29%15.00M

80.00%9.00M

--6.00M

--5.00M

--7.00M

--5.00M

----

Outros Ativos Circulantes

8.11%40.00M

6.25%34.00M

-25.00%33.00M

-18.92%30.00M

2.78%37.00M

-40.74%32.00M

-34.33%44.00M

-33.93%37.00M

-10.00%36.00M

25.58%54.00M

26.42%67.00M

-1.75%56.00M

-28.57%40.00M

-10.42%43.00M

6.00%53.00M

-13.64%57.00M

-6.67%56.00M

-2.04%48.00M

11.11%50.00M

-40.00%66.00M

-15.49%60.00M

44.12%49.00M

32.35%45.00M

12.24%110.00M

91.89%71.00M

-17.07%34.00M

3.03%34.00M

164.86%98.00M

15.63%37.00M

32.26%41.00M

6.45%33.00M

12.12%37.00M

-3.03%32.00M

29.17%31.00M

10.71%31.00M

-34.00%33.00M

704.88%33.00M

228.77%24.00M

359.02%28.00M

614.29%50.00M

-40.58%4.10M

-10.98%7.30M

-44.55%6.10M

-21.35%7.00M

200.00%6.90M

148.48%8.20M

358.33%11.00M

242.31%8.90M

360.00%2.30M

560.00%3.30M

--2.40M

--2.60M

--500.00K

--0.00

Total de Ativos Circulantes

8.94%4.59B

-24.38%3.17B

111.36%4.52B

16.67%3.28B

54.17%4.22B

80.78%4.20B

6.31%2.14B

47.40%2.81B

40.24%2.74B

15.01%2.32B

11.90%2.01B

26.41%1.91B

28.69%1.95B

51.50%2.02B

30.86%1.80B

-0.53%1.51B

19.18%1.52B

-3.90%1.33B

3.39%1.37B

2.09%1.51B

-11.67%1.27B

76.34%1.39B

39.60%1.33B

3.06%1.48B

55.68%1.44B

1.55%786.00M

30.59%952.00M

157.60%1.44B

62.00%925.00M

-8.19%774.00M

-10.11%729.00M

-35.60%559.00M

-16.76%571.00M

73.46%843.00M

89.04%811.00M

50.69%868.00M

296.53%686.00M

126.36%486.00M

104.38%429.00M

492.59%576.00M

63.98%173.00M

79.82%214.70M

63.98%209.90M

-28.05%97.20M

-32.20%105.50M

-34.00%119.40M

-56.71%128.00M

-52.40%135.10M

2.03%155.60M

-59.72%180.90M

-9.57%295.70M

--283.80M

--152.50M

--449.10M

--327.00M

Ativos não Circulantes

Ativos Fixos Líquidos

11.18%21.85B

-0.03%19.69B

-1.93%19.43B

-0.52%19.65B

2.78%19.65B

2.57%19.69B

2.89%19.82B

2.05%19.75B

-1.59%19.12B

-5.40%19.20B

-5.69%19.26B

-5.75%19.36B

-6.01%19.43B

-2.79%20.30B

-5.12%20.42B

-5.60%20.54B

-6.76%20.67B

-6.50%20.88B

-3.97%21.52B

-4.33%21.76B

-1.43%22.17B

43.99%22.33B

46.39%22.41B

5.65%22.74B

57.59%22.49B

13.68%15.51B

15.19%15.31B

76.62%21.52B

19.70%14.27B

17.22%13.64B

16.48%13.29B

6.83%12.19B

13.14%11.92B

12.34%11.64B

11.93%11.41B

14.11%11.41B

849.96%10.54B

877.82%10.36B

888.85%10.20B

891.18%10.00B

12.88%1.11B

10.85%1.06B

7.51%1.03B

4.35%1.01B

2.76%982.60M

2.80%955.80M

5.50%959.00M

6.22%966.60M

-0.22%956.20M

1.70%929.80M

3.70%909.00M

--910.00M

--958.30M

--914.30M

--876.60M

-Ativos Fixos

10.47%31.62B

3.99%29.50B

2.65%28.96B

3.68%28.90B

6.10%28.62B

5.86%28.37B

6.12%28.21B

5.50%27.88B

2.65%26.98B

-1.79%26.80B

-2.26%26.59B

-2.30%26.42B

-2.39%26.28B

1.59%27.28B

-0.96%27.20B

-1.36%27.04B

-2.00%26.92B

-1.85%26.86B

1.08%27.46B

-0.18%27.41B

2.03%27.47B

39.80%27.36B

41.64%27.17B

8.93%27.46B

51.46%26.93B

15.31%19.57B

16.59%19.18B

74.34%25.21B

26.50%17.78B

24.64%16.97B

22.70%16.45B

10.38%14.46B

21.67%14.05B

21.02%13.62B

22.31%13.41B

23.06%13.10B

671.76%11.55B

683.96%11.25B

685.22%10.96B

681.89%10.65B

12.81%1.50B

11.46%1.44B

9.11%1.40B

6.68%1.36B

5.19%1.33B

5.06%1.29B

6.99%1.28B

7.60%1.28B

-5.46%1.26B

-3.27%1.23B

-4.98%1.20B

--1.19B

--1.33B

--1.27B

--1.26B

-Depreciação Acumulada

8.93%9.77B

13.11%9.81B

13.47%9.53B

13.90%9.25B

14.18%8.97B

14.20%8.67B

14.61%8.39B

14.98%8.12B

14.67%7.86B

8.69%7.59B

8.05%7.33B

8.59%7.06B

9.58%6.85B

16.88%6.99B

14.11%6.78B

14.97%6.50B

17.89%6.25B

18.75%5.98B

24.86%5.94B

19.80%5.66B

19.57%5.30B

23.84%5.03B

22.85%4.76B

28.04%4.72B

26.49%4.44B

22.00%4.07B

22.45%3.87B

62.11%3.69B

64.49%3.51B

68.28%3.33B

58.23%3.16B

34.30%2.27B

110.26%2.13B

121.72%1.98B

159.95%2.00B

160.62%1.69B

161.68%1.01B

137.56%893.00M

110.51%769.00M

84.08%650.00M

12.61%387.50M

13.22%375.90M

13.91%365.30M

13.98%353.10M

12.78%344.10M

12.16%332.00M

11.70%320.70M

12.12%309.80M

-18.83%305.10M

-16.15%296.00M

-24.88%287.10M

--276.30M

--375.90M

--353.00M

--382.20M

Goodwill e outros Ativos Intangíveis

24.15%10.18B

-1.07%8.14B

-1.08%8.17B

-1.64%8.16B

-0.70%8.20B

-0.68%8.23B

-0.66%8.26B

-0.61%8.30B

-1.52%8.25B

-1.51%8.29B

-1.64%8.32B

-1.63%8.35B

-1.64%8.38B

-1.64%8.41B

-1.48%8.46B

-1.49%8.49B

-1.47%8.52B

-2.20%8.55B

-2.20%8.58B

-20.27%8.62B

-28.20%8.65B

192.87%8.74B

193.06%8.78B

-5.00%10.81B

298.81%12.04B

3.14%2.99B

3.13%3.00B

321.61%11.38B

11.52%3.02B

6.51%2.90B

6.49%2.90B

-1.42%2.70B

0.30%2.71B

0.30%2.72B

0.26%2.73B

-9.85%2.74B

2478.80%2.70B

2488.35%2.71B

2497.90%2.72B

2799.71%3.04B

0.00%104.70M

-21.98%104.70M

--104.70M

--134.20M

Outros ativos não circulantes

12.37%1.30B

10.39%1.23B

-10.49%998.00M

6.00%1.18B

6.94%1.16B

3.81%1.12B

6.29%1.11B

6.69%1.12B

5.05%1.08B

851.33%1.07B

820.18%1.05B

877.57%1.05B

908.82%1.03B

13.00%113.00M

26.67%114.00M

50.70%107.00M

45.71%102.00M

40.85%100.00M

30.43%90.00M

20.34%71.00M

14.75%70.00M

97.22%71.00M

109.09%69.00M

-1.67%59.00M

69.44%61.00M

-2.70%36.00M

17.86%33.00M

130.77%60.00M

63.64%36.00M

105.56%37.00M

64.71%28.00M

85.71%26.00M

57.14%22.00M

50.00%18.00M

54.55%17.00M

16.67%14.00M

233.33%14.00M

224.32%12.00M

30.95%11.00M

200.00%12.00M

180.00%4.20M

146.67%3.70M

320.00%8.40M

90.48%4.00M

-31.82%1.50M

-34.78%1.50M

-20.00%2.00M

-25.00%2.10M

-57.69%2.20M

-42.50%2.30M

-37.50%2.50M

--2.80M

--5.20M

--4.00M

Total de ativos não circulantes

12.64%38.63B

1.35%34.67B

0.38%34.45B

1.52%34.23B

2.73%34.30B

1.95%34.21B

1.97%34.32B

-0.12%33.72B

-1.41%33.38B

-0.65%33.55B

-0.79%33.66B

-0.71%33.76B

-0.94%33.86B

-1.95%33.77B

-2.10%33.93B

-2.58%34.00B

-3.41%34.18B

-3.35%34.44B

-2.86%34.66B

-10.39%34.90B

-11.17%35.39B

55.21%35.64B

57.64%35.68B

2.80%38.95B

85.70%39.84B

11.25%22.96B

11.61%22.63B

100.02%37.88B

14.93%21.45B

16.22%20.64B

16.04%20.28B

13.82%18.94B

18.68%18.67B

13.88%17.76B

12.38%17.47B

7.17%16.64B

1191.27%15.73B

1235.13%15.59B

1259.06%15.55B

1289.78%15.53B

11.88%1.22B

9.97%1.17B

7.36%1.14B

4.09%1.12B

2.42%1.09B

2.43%1.06B

4.87%1.07B

5.49%1.07B

-3.15%1.06B

-1.49%1.04B

0.14%1.02B

--1.02B

--1.10B

--1.05B

--1.01B

Total de ativos

12.23%43.23B

-1.46%37.84B

6.89%38.97B

2.69%37.51B

6.63%38.52B

7.05%38.40B

2.21%36.46B

2.42%36.53B

0.86%36.12B

0.24%35.87B

-0.15%35.67B

0.44%35.66B

0.32%35.81B

0.04%35.79B

-0.84%35.73B

-2.49%35.51B

-2.63%35.70B

-3.37%35.77B

-2.64%36.03B

-9.93%36.41B

-11.19%36.66B

55.91%37.02B

56.91%37.01B

2.81%40.43B

84.46%41.28B

10.90%23.75B

12.27%23.58B

101.67%39.33B

16.33%22.38B

15.11%21.41B

14.88%21.01B

11.37%19.50B

17.20%19.24B

15.69%18.60B

14.44%18.29B

8.72%17.51B

1080.00%16.41B

1062.95%16.08B

1080.06%15.98B

1225.98%16.10B

16.48%1.39B

17.03%1.38B

13.43%1.35B

0.50%1.21B

-2.00%1.19B

-2.98%1.18B

-9.01%1.19B

-7.13%1.21B

-2.52%1.22B

-18.91%1.22B

-2.23%1.31B

--1.30B

--1.25B

--1.50B

--1.34B

Passivos

Passivos circulantes

-Outros a pagar

71.59%767.00M

-0.22%459.00M

6.42%398.00M

8.67%451.00M

24.51%447.00M

11.65%460.00M

-0.53%374.00M

2.98%415.00M

-12.22%359.00M

-2.37%412.00M

-11.32%376.00M

-4.73%403.00M

-1.21%409.00M

2.43%422.00M

15.85%424.00M

1.93%423.00M

1.72%414.00M

6.74%412.00M

2.52%366.00M

12.47%415.00M

-54.88%407.00M

51.37%386.00M

57.27%357.00M

-58.91%369.00M

6.87%902.00M

-67.84%255.00M

-58.27%227.00M

612.70%898.00M

703.81%844.00M

544.72%793.00M

466.67%544.00M

57.50%126.00M

43.84%105.00M

75.71%123.00M

37.14%96.00M

21.21%80.00M

1303.85%73.00M

483.33%70.00M

900.00%70.00M

3782.35%66.00M

188.89%5.20M

275.00%12.00M

311.76%7.00M

21.43%1.70M

12.50%1.80M

190.91%3.20M

-34.62%1.70M

-53.33%1.40M

0.00%1.60M

-54.17%1.10M

8.33%2.60M

--3.00M

--1.60M

--2.40M

Despesas acumuladas

43.38%661.00M

23.21%515.00M

15.94%480.00M

-2.52%503.00M

-2.33%461.00M

7.18%418.00M

-2.36%414.00M

29.97%516.00M

14.84%472.00M

-24.86%390.00M

-12.94%424.00M

-13.70%397.00M

3.27%411.00M

66.35%519.00M

67.35%487.00M

65.47%460.00M

37.24%398.00M

6.85%312.00M

-21.14%291.00M

-40.85%278.00M

-45.39%290.00M

-22.13%292.00M

-15.75%369.00M

-29.96%470.00M

--531.00M

--375.00M

--438.00M

57.88%671.00M

----

12.43%425.00M

10.00%385.00M

1.75%349.00M

11.04%332.00M

6.48%378.00M

--350.00M

--343.00M

--299.00M

--355.00M

----

--8.10M

--3.60M

--2.90M

Dívidas e arrendamentos de curto prazo

-47.07%1.50B

-46.94%1.50B

64.55%2.70B

49.16%1.69B

283500.00%2.84B

282600.00%2.83B

163800.00%1.64B

14.88%1.14B

-99.90%1.00M

98.00%988.00M

98100.00%982.00M

99900.00%1.00B

49850.00%999.00M

-34.69%499.00M

-99.67%1.00M

--1.00M

--2.00M

8388.89%764.00M

3311.11%307.00M

----

--9.00M

--6.00M

--1.00M

----

0.00%800.00K

14.29%800.00K

0.00%700.00K

--700.00K

-Passivos de arrendamento de curto prazo

----

--9.00M

--6.00M

--1.00M

----

Passivos diferidos

32.58%118.00M

28.41%113.00M

22.47%109.00M

30.86%106.00M

20.27%89.00M

8.64%88.00M

2.30%89.00M

1.25%81.00M

2.78%74.00M

10.96%81.00M

8.75%87.00M

3.90%80.00M

-21.74%72.00M

-19.78%73.00M

-18.37%80.00M

-20.62%77.00M

24.32%92.00M

21.33%91.00M

84.91%98.00M

64.41%97.00M

48.00%74.00M

92.31%75.00M

17.78%53.00M

-10.61%59.00M

2.04%50.00M

-4.88%39.00M

4.65%45.00M

37.50%66.00M

8.89%49.00M

-2.38%41.00M

4.88%43.00M

20.00%48.00M

28.57%45.00M

10.53%42.00M

17.14%41.00M

25.00%40.00M

14.75%35.00M

26.67%38.00M

4.79%35.00M

4.92%32.00M

1.33%30.50M

-0.66%30.00M

15.17%33.40M

-10.29%30.50M

11.07%30.10M

65.03%30.20M

119.70%29.00M

709.52%34.00M

--27.10M

--18.30M

--13.20M

--4.20M

----

Outros passivos circulantes

65.11%885.00M

4.38%572.00M

-14.04%398.00M

12.30%557.00M

23.79%536.00M

11.16%548.00M

0.00%463.00M

2.69%496.00M

-9.98%433.00M

-0.40%493.00M

-8.13%463.00M

-3.40%483.00M

-4.94%481.00M

-1.59%495.00M

8.62%504.00M

-2.34%500.00M

5.20%506.00M

9.11%503.00M

13.17%464.00M

19.63%512.00M

-49.47%481.00M

56.80%461.00M

50.74%410.00M

-55.60%428.00M

6.61%952.00M

-64.75%294.00M

-53.66%272.00M

454.02%964.00M

495.33%893.00M

405.45%834.00M

328.47%587.00M

45.00%174.00M

38.89%150.00M

52.78%165.00M

30.48%137.00M

22.45%120.00M

202.52%108.00M

157.14%108.00M

159.90%105.00M

204.35%98.00M

11.91%35.70M

25.75%42.00M

31.60%40.40M

-9.04%32.20M

11.15%31.90M

72.16%33.40M

94.30%30.70M

391.67%35.40M

1693.75%28.70M

708.33%19.40M

558.33%15.80M

--7.20M

--1.60M

--2.40M

Total de passivos circulantes

-17.93%3.50B

-27.38%3.07B

40.84%4.17B

23.29%3.23B

205.00%4.27B

221.12%4.23B

125.61%2.96B

9.29%2.62B

-44.02%1.40B

-51.99%1.32B

-54.09%1.31B

-28.29%2.40B

-8.16%2.50B

58.71%2.74B

138.96%2.86B

60.50%3.35B

77.73%2.72B

40.64%1.73B

-1.48%1.20B

-2.16%2.09B

-31.41%1.53B

17.18%1.23B

17.98%1.21B

-6.00%2.13B

85.38%2.23B

-18.06%1.05B

17.47%1.03B

73.93%2.27B

14.89%1.20B

61.90%1.28B

23.03%876.00M

70.90%1.30B

56.42%1.05B

21.54%790.00M

-31.87%712.00M

22.08%763.00M

394.46%670.00M

407.81%650.00M

808.70%1.04B

521.27%625.00M

49.23%135.50M

55.34%128.00M

31.43%115.00M

20.62%100.60M

6.07%90.80M

5.51%82.40M

35.45%87.50M

31.75%83.40M

36.74%85.60M

44.36%78.10M

41.05%64.60M

--63.30M

--62.60M

--54.10M

--45.80M

Passivos não circulantes

Dívidas e arrendamentos de longo prazo

24.86%24.59B

2.39%20.16B

3.57%19.95B

-0.19%19.70B

-5.61%19.69B

-5.58%19.70B

-7.58%19.26B

2.42%19.73B

8.29%20.86B

8.34%20.86B

8.47%20.84B

4.11%19.27B

3.02%19.27B

-2.24%19.25B

-6.33%19.21B

-6.77%18.50B

-8.91%18.70B

-6.48%19.70B

-2.24%20.51B

-1.87%19.85B

4.11%20.53B

45.56%21.06B

47.01%20.98B

12.86%20.23B

52.99%19.72B

21.85%14.47B

20.33%14.27B

158.06%17.92B

88.22%12.89B

78.13%11.87B

78.25%11.86B

57.06%6.95B

55.25%6.85B

51.50%6.67B

41.12%6.65B

-15.85%4.42B

486.18%4.41B

484.64%4.40B

522.85%4.71B

715.99%5.25B

184.82%752.50M

184.64%752.60M

170.74%757.00M

6471.43%644.00M

2542.00%264.20M

2492.16%264.40M

2588.46%279.60M

-7.55%9.80M

-6.54%10.00M

-6.42%10.20M

-6.31%10.40M

--10.60M

--10.70M

--10.90M

--11.10M

-Dívida de longo prazo

25.43%24.14B

2.49%19.73B

4.87%19.72B

-0.21%19.25B

-5.72%19.25B

-5.68%19.25B

-7.79%18.80B

2.59%19.30B

8.62%20.42B

8.68%20.41B

8.72%20.39B

4.07%18.81B

2.98%18.80B

-2.39%18.77B

-6.46%18.76B

-6.73%18.07B

-8.93%18.25B

-6.43%19.23B

-2.03%20.05B

-1.62%19.38B

4.50%20.04B

46.54%20.56B

48.04%20.47B

9.89%19.69B

48.80%19.18B

18.14%14.03B

16.56%13.82B

158.06%17.92B

88.22%12.89B

78.13%11.87B

78.25%11.86B

57.06%6.95B

55.25%6.85B

51.50%6.67B

41.12%6.65B

-15.85%4.42B

486.18%4.41B

484.64%4.40B

522.85%4.71B

715.99%5.25B

184.82%752.50M

184.64%752.60M

170.74%757.00M

6471.43%644.00M

2542.00%264.20M

2492.16%264.40M

2588.46%279.60M

-7.55%9.80M

-6.54%10.00M

-6.42%10.20M

-6.31%10.40M

--10.60M

--10.70M

--10.90M

--11.10M

-Passivos de arrendamento de longo prazo

0.00%442.00M

-2.22%440.00M

-50.22%227.00M

0.92%441.00M

-0.67%442.00M

-0.88%450.00M

1.79%456.00M

-4.59%437.00M

-4.91%445.00M

-5.02%454.00M

-1.75%448.00M

5.77%458.00M

4.46%468.00M

3.69%478.00M

-0.65%456.00M

-8.46%433.00M

-8.20%448.00M

-8.53%461.00M

-10.70%459.00M

-11.09%473.00M

-9.63%488.00M

14.55%504.00M

14.99%514.00M

--532.00M

--540.00M

--440.00M

--447.00M

--0.00

----

Passivos diferidos

6.45%594.00M

-6.74%540.00M

-45.06%317.00M

-3.50%552.00M

5.08%558.00M

16.73%579.00M

25.98%577.00M

21.44%572.00M

35.81%531.00M

-26.08%496.00M

-28.55%458.00M

-24.88%471.00M

-33.73%391.00M

16.29%671.00M

29.76%641.00M

29.81%627.00M

12.17%590.00M

17.04%577.00M

14.09%494.00M

16.67%483.00M

33.16%526.00M

72.98%493.00M

58.03%433.00M

44.76%414.00M

24.61%395.00M

-2.73%285.00M

-2.49%274.00M

4.76%286.00M

27.31%317.00M

27.95%293.00M

31.92%281.00M

31.25%273.00M

42.29%249.00M

17.44%229.00M

17.68%213.00M

16.20%208.00M

1650.00%175.00M

1931.25%195.00M

2916.67%181.00M

2787.10%179.00M

66.67%10.00M

62.71%9.60M

9.09%6.00M

416.67%6.20M

361.54%6.00M

637.50%5.90M

685.71%5.50M

100.00%1.20M

0.00%1.30M

-38.46%800.00K

-50.00%700.00K

--600.00K

--1.30M

--1.40M

Responsabilidades com derivativos

----

-24.56%43.00M

1.85%55.00M

--49.00M

--58.00M

--57.00M

--54.00M

----

Outros passivos não circulantes

6.45%594.00M

-6.74%540.00M

-45.06%317.00M

-3.50%552.00M

5.08%558.00M

16.73%579.00M

25.98%577.00M

21.44%572.00M

35.81%531.00M

-26.08%496.00M

-28.55%458.00M

-24.88%471.00M

-33.73%391.00M

16.29%671.00M

29.76%641.00M

29.81%627.00M

12.17%590.00M

17.04%577.00M

14.09%494.00M

16.67%483.00M

33.16%526.00M

72.98%493.00M

58.03%433.00M

24.70%414.00M

24.61%395.00M

-2.73%285.00M

-2.49%274.00M

21.61%332.00M

27.31%317.00M

27.95%293.00M

31.92%281.00M

31.25%273.00M

42.29%249.00M

17.44%229.00M

17.68%213.00M

16.20%208.00M

1650.00%175.00M

1931.25%195.00M

2916.67%181.00M

2787.10%179.00M

66.67%10.00M

62.71%9.60M

9.09%6.00M

416.67%6.20M

361.54%6.00M

637.50%5.90M

685.71%5.50M

100.00%1.20M

0.00%1.30M

-38.46%800.00K

-50.00%700.00K

--600.00K

--1.30M

--1.40M

Total de passivos não circulantes

23.12%25.20B

1.13%20.72B

1.57%20.73B

-3.52%20.47B

-8.52%20.47B

-8.26%20.49B

-8.37%20.41B

2.40%21.22B

8.42%22.38B

6.86%22.34B

6.95%22.28B

3.04%20.72B

1.72%20.64B

-1.64%20.90B

-5.24%20.83B

-5.65%20.11B

-7.93%20.29B

-5.69%21.25B

-2.01%21.98B

-1.72%21.31B

4.15%22.04B

42.35%22.53B

43.58%22.44B

12.21%21.68B

48.76%21.16B

20.09%15.83B

18.81%15.63B

135.02%19.33B

75.49%14.22B

66.81%13.18B

67.05%13.15B

45.90%8.22B

44.95%8.10B

32.67%7.90B

49.17%7.87B

-3.03%5.64B

633.25%5.59B

681.42%5.96B

591.74%5.28B

793.88%5.81B

182.20%762.50M

181.98%762.20M

167.63%763.00M

5810.91%650.20M

2291.15%270.20M

2357.27%270.30M

2468.47%285.10M

-1.79%11.00M

-5.83%11.30M

-9.84%11.00M

-11.20%11.10M

--11.20M

--12.00M

--12.20M

--12.50M

Total de passivos

16.04%28.70B

-3.75%23.79B

6.54%24.90B

-0.57%23.70B

4.05%24.74B

4.51%24.72B

-0.92%23.38B

3.12%23.84B

2.76%23.77B

0.03%23.65B

-0.42%23.59B

-1.43%23.12B

0.55%23.14B

2.90%23.64B

2.20%23.69B

0.25%23.45B

-2.37%23.01B

-3.29%22.98B

-1.99%23.18B

-1.76%23.40B

0.76%23.57B

40.78%23.76B

42.00%23.65B

10.29%23.82B

51.62%23.39B

16.72%16.88B

18.73%16.66B

126.66%21.59B

68.55%15.43B

66.36%14.46B

63.40%14.03B

48.88%9.53B

46.17%9.15B

31.58%8.69B

35.77%8.59B

-0.59%6.40B

597.22%6.26B

642.08%6.61B

620.16%6.32B

757.35%6.44B

148.75%898.00M

152.40%890.20M

135.64%878.00M

695.34%750.80M

272.55%361.00M

295.85%352.70M

392.21%372.60M

26.71%94.40M

29.89%96.90M

34.39%89.10M

29.85%75.70M

--74.50M

--74.60M

--66.30M

--58.30M

Patrimônio líquido dos acionistas

Capital ordinário

5.47%14.29B

2.68%13.81B

7.61%13.83B

9.00%13.58B

11.85%13.55B

12.23%13.45B

8.51%12.86B

6.42%12.46B

2.27%12.11B

6.07%11.99B

5.75%11.85B

4.36%11.71B

-0.15%11.85B

-5.49%11.30B

-6.81%11.20B

-7.88%11.22B

-3.26%11.86B

-3.72%11.96B

-4.00%12.02B

-22.78%12.18B

-28.10%12.26B

87.22%12.42B

87.08%12.52B

134.50%15.77B

150.31%17.06B

-2.70%6.63B

-2.25%6.69B

-35.83%6.72B

-35.60%6.81B

-31.85%6.82B

-30.22%6.85B

12.81%10.48B

15.92%10.58B

11.50%10.01B

7.17%9.81B

10.28%9.29B

700.84%9.13B

685.93%8.97B

711.79%9.16B

653.58%8.42B

63.95%1.14B

64.87%1.14B

63.83%1.13B

64.67%1.12B

2.19%695.20M

1.82%692.50M

1.00%688.50M

0.19%678.70M

--680.30M

--680.10M

--681.70M

--677.40M

----

Ganhos (perdas) fora do lucro retido

266.67%5.00M

25.00%-3.00M

50.00%-4.00M

52.94%-8.00M

-13.33%-17.00M

-6.25%-17.00M

0.00%-15.00M

-6.67%-16.00M

6.25%-15.00M

-14.29%-16.00M

---16.00M

---14.00M

----

Outros (PL)

----

100.00%0.00

-162.88%-637.00M

-162.04%-626.00M

-149.90%-242.00M

-153.10%-257.00M

23.69%1.01B

254.64%1.01B

174.05%485.00M

173.59%484.00M

224.20%819.00M

-220.32%-652.50M

-220.92%-655.00M

-221.61%-657.70M

-1928.92%-659.40M

-526.77%-203.70M

-526.07%-204.10M

-1571.22%-204.50M

-337.23%-32.50M

---32.50M

---32.60M

--13.90M

--13.70M

----

Minoritários

-1.72%228.00M

-1.72%229.00M

-1.71%230.00M

-1.70%231.00M

-1.69%232.00M

-1.69%233.00M

-1.27%234.00M

-0.84%235.00M

-0.84%236.00M

-0.84%237.00M

-1.25%237.00M

-1.66%237.00M

-2.06%238.00M

-1.65%239.00M

-1.64%240.00M

-1.63%241.00M

-1.62%243.00M

-1.61%244.00M

-1.61%245.00M

-1.20%247.00M

-0.80%248.00M

59.62%249.00M

61.29%250.00M

66.67%250.00M

71.23%250.00M

6.85%156.00M

6.90%155.00M

2.74%150.00M

2.10%146.00M

711.11%146.00M

752.94%145.00M

873.33%146.00M

921.43%143.00M

38.46%18.00M

193.10%17.00M

163.16%15.00M

145.61%14.00M

136.36%13.00M

-98.30%5.80M

-98.33%5.70M

-98.31%5.70M

-98.82%5.50M

-27.89%341.80M

-29.27%340.30M

-37.64%337.10M

-12.66%467.90M

--474.00M

--481.10M

--540.60M

--535.70M

----

Patrimônio total

5.41%14.52B

2.67%14.05B

7.50%14.07B

8.81%13.81B

11.61%13.78B

11.97%13.68B

8.33%13.09B

1.14%12.69B

-2.60%12.35B

0.63%12.22B

0.37%12.08B

4.10%12.55B

-0.11%12.68B

-5.09%12.14B

-6.33%12.04B

-7.41%12.05B

-3.09%12.69B

-3.52%12.79B

-3.79%12.85B

-21.65%13.02B

-26.81%13.10B

93.07%13.26B

92.76%13.36B

-6.31%16.61B

157.33%17.89B

-1.19%6.87B

-0.70%6.93B

77.79%17.73B

-31.06%6.95B

-29.84%6.95B

-28.06%6.98B

-10.23%9.97B

-0.67%10.09B

4.60%9.91B

0.47%9.70B

14.93%11.11B

1959.22%10.15B

1823.84%9.47B

1928.36%9.65B

1984.75%9.67B

-40.83%493.10M

-40.58%492.40M

-42.03%476.00M

-58.38%463.70M

-25.72%833.30M

-26.57%828.70M

-33.58%821.10M

-9.19%1.11B

-4.58%1.12B

-21.37%1.13B

-3.69%1.24B

--1.23B

--1.18B

--1.44B

--1.28B

Moeda

USD

Opinião da Auditoria

KeyAI

