Wall Street Experts

Centrais Elétricas de Santa Catarina S.A.

Bilans kwartalnie



dane w mln

index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39
Rok finansowy 2014 2014 2015 2015 2015 2015 2016 2016 2016 2016 2017 2017 2017 2017 2018 2018 2018 2018 2019 2019 2019 2019 2020 2020 2020 2020 2021 2021 2021 2021 2022 2022 2022 2022 2023 2023 2023 2023 2024 2024
Kwartał Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2
Aktywa 5 851.9 6 171.1 6 501.3 6 888.4 7 407.4 7 988.9 8 354.9 8 696.6 8 758.0 8 628.7 9 147.3 9 155.5 9 133.1 9 060.3 9 022.4 9 145.4 9 516.2 9 854.7 9 824.3 10 922.3 10 812.3 9 498.3 9 425.9 10 150.6 10 420.1 10 667.3 10 531.7 11 884.2 12 142.5 11 958.2 12 919.1 11 704.3 12 018.3 11 628.1 11 761.6 11 795.2 11 598.7 12 302.3 12 434.8 12 436.1
Aktywa trwałe 1 118.4 973.6 971.2 1 009.6 3 998.2 4 399.8 4 538.3 4 740.1 4 810.3 4 863.2 4 861.6 4 906.1 4 964.7 5 187.6 5 241.5 5 295.2 5 535.8 5 501.3 5 532.6 6 704.2 6 861.5 7 140.2 6 608.9 6 540.7 6 684.5 6 712.0 6 589.1 7 655.0 8 383.6 8 192.7 8 135.3 8 135.7 8 555.4 7 949.5 7 864.8 7 904.2 8 110.6 8 892.3 8 880.3 8 944.8
Rzeczowe aktywa trwałe netto 206.8 232.4 222.3 211.2 210.1 174.9 167.4 159.9 152.6 158.5 157.5 154.9 152.5 151.7 151.9 152.6 153.5 160.1 159.3 158.3 157.9 174.8 177.2 182.7 191.4 201.4 206.7 210.5 110.4 128.8 128.6 128.8 129.0 133.9 139.0 167.1 183.5 193.2 208.1 210.2
Wartość firmy 8.1 8.0 7.8 7.7 7.6 7.5 7.3 7.2 7.1 7.0 6.8 6.7 6.6 6.5 6.3 6.2 6.1 5.9 5.8 5.7 5.6 5.4 5.3 5.2 5.1 4.9 4.8 4.7 4.6 4.4 4.3 4.2 4.1 3.9 3.8 3.7 3.6 3.4 3.4 3.2
Wartości niematerialne i prawne 133.9 94.1 54.1 12.4 317.4 3 063.4 2 985.0 2 988.1 3 027.8 3 052.0 3 102.2 3 125.0 3 141.0 3 168.1 3 210.2 3 251.0 3 266.8 3 290.6 3 334.8 3 365.4 3 389.8 3 451.4 3 527.5 3 551.7 3 580.2 3 613.1 3 724.6 3 732.0 3 789.3 3 854.2 3 938.9 4 004.0 4 115.5 4 304.6 4 379.8 4 495.5 4 602.0 4 706.7 4 832.8 4 881.1
Wartość firmy i wartości niematerialne i prawne 142.0 102.0 62.0 20.1 324.9 3 070.8 2 992.3 2 995.3 3 034.9 3 059.0 3 109.1 3 131.7 3 147.6 3 174.6 3 216.6 3 257.2 3 272.8 3 296.6 3 340.6 3 371.1 3 395.3 3 456.9 3 532.8 3 556.9 3 585.2 3 618.1 3 729.4 3 736.7 3 793.8 3 858.6 3 943.2 4 008.2 4 119.5 4 308.6 4 383.6 4 499.2 4 605.5 4 710.2 4 832.8 4 881.1
Należności netto 824.0 1 016.7 1 122.1 1 230.6 1 213.4 1 474.9 1 448.2 1 249.7 1 228.2 1 278.0 1 867.8 1 595.7 1 645.9 1 658.2 1 678.9 1 656.5 1 817.5 1 800.8 1 838.8 1 776.3 1 647.1 1 497.5 2 207.5 2 421.1 2 481.9 2 524.9 2 714.6 2 648.1 2 871.0 2 517.9 2 855.3 2 169.0 1 900.0 2 478.6 2 888.8 2 766.3 2 688.3 2 360.4 2 540.0 2 748.5
Inwestycje długoterminowe (2 443.9) (2 557.4) (3 112.6) (3 169.4) 2 708.7 484.1 751.0 880.8 882.9 917.0 880.7 889.9 911.1 962.9 953.4 683.4 874.7 825.1 951.3 1 061.2 1 206.6 1 148.2 1 101.0 950.7 1 321.5 1 540.1 1 284.8 948.3 2 140.0 2 031.1 1 817.3 1 776.8 2 051.6 1 836.5 1 869.1 1 450.2 1 713.1 2 660.7 2 581.2 2 629.6
Aktywa obrotowe 4 733.4 5 197.5 5 530.1 5 878.8 3 409.2 3 589.1 3 816.5 3 956.5 3 947.6 3 765.5 4 285.6 4 249.4 4 168.3 3 872.6 3 780.9 3 850.2 3 980.3 4 353.4 4 291.7 4 218.1 3 950.8 2 358.1 2 817.0 3 609.9 3 735.6 3 955.3 3 942.6 4 229.2 3 758.9 3 765.6 4 783.8 3 568.7 3 462.9 3 678.6 3 896.9 3 891.0 3 488.1 3 410.0 3 554.5 3 491.3
Środki pieniężne i Inwestycje 3 410.3 3 340.2 3 842.8 3 899.8 1 241.8 1 170.5 1 187.2 1 292.6 1 009.3 945.7 1 048.5 1 144.7 995.2 594.9 515.9 594.1 642.4 956.2 845.4 788.8 659.6 598.8 374.7 1 121.6 1 194.6 1 199.9 1 166.1 1 517.9 821.5 915.0 1 771.5 1 329.7 1 493.4 998.2 936.7 1 093.1 720.3 906.2 880.4 605.9
Zapasy 9.3 8.7 6.9 7.8 8.2 8.0 6.8 7.5 8.8 10.0 8.5 7.6 9.2 9.7 11.3 11.3 9.4 8.6 10.8 12.9 15.6 14.7 17.3 14.1 12.0 12.3 14.9 16.1 17.2 13.6 15.6 19.6 21.2 20.0 23.2 30.6 27.2 23.3 21.2 22.9
Inwestycje krótkoterminowe 2 755.4 2 890.5 3 445.2 3 490.5 412.2 248.5 111.7 21.8 27.8 28.2 29.0 29.7 30.1 30.3 28.5 293.9 324.4 258.2 99.3 32.4 32.3 32.6 32.9 195.2 33.1 33.7 147.4 417.2 78.4 70.9 64.1 57.5 57.3 57.6 58.5 59.3 59.4 59.8 60.7 61.8
Środki pieniężne i inne aktywa pieniężne 654.8 449.8 397.7 409.3 829.6 922.0 1 075.6 1 270.8 981.4 917.5 1 019.5 1 115.0 965.1 564.6 487.4 300.2 318.0 698.1 746.1 756.4 627.3 566.2 341.8 926.4 1 161.5 1 166.2 1 018.8 1 100.7 743.1 844.1 1 707.4 1 272.3 1 436.1 940.7 878.2 1 033.8 660.9 906.2 880.4 605.9
Należności krótkoterminowe 602.3 689.3 767.6 684.4 641.6 732.3 630.2 521.0 546.6 625.1 582.3 619.7 880.4 831.6 758.6 887.1 992.7 1 006.9 1 091.0 872.9 913.5 996.7 833.0 771.0 844.6 1 224.5 1 000.9 1 044.7 1 516.6 1 088.2 881.5 880.9 938.5 1 016.5 900.3 920.2 975.9 1 089.1 932.5 894.7
Dług krótkoterminowy 319.1 326.7 335.5 180.7 509.1 518.8 521.6 611.1 321.5 310.2 310.7 281.1 388.6 340.4 459.4 434.5 470.8 452.5 355.0 304.0 384.1 488.8 558.3 1 091.9 983.7 968.5 949.1 363.0 292.2 182.8 260.2 390.5 584.5 509.3 650.5 559.2 431.8 533.2 706.7 665.3
Zobowiązania krótkoterminowe 1 514.2 1 763.2 2 058.0 2 258.7 2 880.1 3 342.7 3 577.3 4 225.8 4 104.1 4 072.7 4 429.2 4 510.5 4 647.0 4 486.7 4 374.4 4 452.3 4 614.3 4 439.0 4 268.3 3 968.5 4 032.8 2 427.7 2 298.7 2 992.8 3 401.2 3 522.2 3 309.4 2 690.5 3 614.0 3 282.1 3 474.1 3 004.2 3 660.1 3 757.4 4 064.4 4 114.9 4 211.8 3 730.7 3 686.3 3 529.6
Rozliczenia międzyokresowe 545.2 711.0 908.4 1 354.2 1 688.8 623.9 2 288.4 2 959.9 3 182.5 3 088.2 3 480.0 3 555.1 3 326.5 3 267.0 577.4 595.7 3 103.2 650.5 2 755.6 2 732.5 788.2 709.7 696.4 882.5 1 312.0 1 046.5 950.6 893.0 1 308.7 1 519.1 0.0 0.0 0.0 0.0 0.0 2 435.9 2 593.0 238.0 333.0 373.9
Zobowiązania długoterminowe 2 177.2 2 064.4 2 044.1 2 224.2 2 179.0 2 421.5 2 526.8 2 403.2 2 464.6 2 480.1 2 540.5 2 566.9 2 348.6 2 731.3 2 751.6 2 724.8 2 891.5 3 614.9 3 676.2 5 027.5 4 754.1 5 663.4 5 576.1 5 545.9 5 326.7 5 160.4 5 038.6 6 909.7 6 068.9 6 054.8 6 598.5 5 800.9 5 424.9 4 987.5 4 641.9 4 479.1 4 199.4 5 639.0 5 628.0 5 552.1
Rezerwy z tytułu odroczonego podatku 37.0 15.4 44.2 41.1 40.5 0.3 22.3 22.3 22.3 7.9 8.7 75.0 76.5 9.6 11.2 13.1 76.9 10.1 22.3 24.4 24.7 19.6 30.2 30.5 31.9 24.5 50.7 72.2 104.0 82.6 113.4 118.0 120.2 89.2 31.0 94.2 140.3 98.1 100.8 103.1
Zobowiązania długoterminowe 2 177.2 2 064.4 2 044.1 2 224.2 2 179.0 2 421.5 2 526.8 2 403.2 2 464.6 2 480.1 2 540.5 2 566.9 2 348.6 2 731.3 2 751.6 2 724.8 2 891.5 3 614.9 3 676.2 5 027.5 4 754.1 5 663.4 5 576.1 5 545.9 5 326.7 5 160.4 5 038.6 6 909.7 6 068.9 6 054.8 6 598.5 5 800.9 5 424.9 4 987.5 4 641.9 4 479.1 4 199.4 5 639.0 5 628.0 5 552.1
Zobowiązania z tytułu leasingu 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 0.0 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 14.8 13.0 11.0 9.1 8.3 1.3 20.5 19.7 6.2 5.4 4.8
Zobowiązania ogółem 3 691.4 3 827.7 4 102.1 4 482.9 5 059.2 5 764.2 6 104.2 6 629.0 6 568.7 6 552.9 6 969.8 7 077.4 6 995.7 7 218.0 7 126.0 7 177.1 7 505.8 8 053.9 7 944.5 8 996.0 8 786.9 8 091.1 7 874.8 8 538.7 8 727.9 8 682.6 8 347.9 9 600.3 9 682.9 9 336.9 10 072.6 8 805.1 9 085.0 8 744.9 8 706.3 8 594.0 8 411.2 9 369.7 9 314.3 9 081.7
Kapitał (fundusz) podstawowy 1 017.7 1 017.7 1 017.7 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 1 340.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0 2 480.0
Zyski zatrzymane 53.3 1 345.9 58.4 91.6 37.0 1 128.2 32.1 (138.7) (10.9) 1 133.6 103.1 5.0 65.3 1 189.0 1 244.1 141.9 173.0 1 302.8 72.8 119.4 218.7 1 521.7 144.2 205.0 285.5 1 911.5 199.3 299.6 475.2 966.9 225.3 284.7 319.1 1 310.2 172.3 341.2 327.6 1 587.6 1 775.6 2 009.7
Kapitał własny 2 160.4 2 343.5 2 399.2 2 405.5 2 348.3 2 224.7 2 250.7 2 067.6 2 189.2 2 075.8 2 177.5 2 078.1 2 137.4 1 842.2 1 896.4 1 968.3 2 010.4 1 800.9 1 879.8 1 926.3 2 025.4 1 407.1 1 551.2 1 611.8 1 692.2 1 984.6 2 183.8 2 283.9 2 459.5 2 621.4 2 846.5 2 899.2 2 933.3 2 883.2 3 055.4 3 201.2 3 187.5 2 932.6 3 120.5 3 354.4
Udziały mniejszościowe 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 0.0 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 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0
Pasywa 5 851.9 6 171.1 6 501.3 6 888.4 7 407.4 7 988.9 8 354.9 8 696.6 8 758.0 8 628.7 9 147.3 9 155.5 9 133.1 9 060.3 9 022.4 9 145.4 9 516.2 9 854.7 9 824.3 10 922.3 10 812.3 9 498.3 9 425.9 10 150.6 10 420.1 10 667.3 10 531.7 11 884.2 12 142.5 11 958.2 12 919.1 11 704.3 12 018.3 11 628.1 11 761.6 11 795.2 11 598.7 12 302.3 12 434.8 12 436.1
Inwestycje 311.5 333.1 332.6 321.1 3 121.0 732.5 862.7 902.6 910.8 945.2 909.7 919.5 941.2 993.2 981.8 977.3 1 199.1 1 083.3 1 050.6 1 093.5 1 238.9 1 180.8 1 133.9 1 145.9 1 354.5 1 573.8 1 432.1 1 365.4 2 218.4 2 102.0 1 881.4 1 834.3 2 108.9 1 894.1 1 927.6 1 509.5 1 772.5 2 660.7 2 581.2 2 629.6
Dług 928.7 859.4 884.9 898.1 1 176.2 1 142.9 1 241.8 1 181.8 842.9 787.8 747.5 583.0 536.3 482.7 596.3 605.1 877.0 1 420.1 1 309.0 1 534.9 1 529.4 1 661.6 1 614.7 2 071.8 1 847.9 1 961.5 2 004.2 1 920.2 1 824.4 2 036.8 2 600.5 2 574.0 2 574.3 2 457.6 2 417.0 2 494.3 2 464.6 3 188.3 3 193.0 3 151.9
Środki pieniężne i inne aktywa pieniężne 654.8 449.8 397.7 409.3 829.6 922.0 1 075.6 1 270.8 981.4 917.5 1 019.5 1 115.0 965.1 564.6 487.4 300.2 318.0 698.1 746.1 756.4 627.3 566.2 341.8 926.4 1 161.5 1 166.2 1 018.8 1 100.7 743.1 844.1 1 707.4 1 272.3 1 436.1 940.7 878.2 1 033.8 660.9 906.2 880.4 605.9
Dług netto 273.9 409.6 487.2 488.8 346.6 220.9 166.3 (89.0) (138.5) (129.7) (272.0) (532.1) (428.8) (81.9) 108.9 304.9 559.0 722.0 563.0 778.5 902.0 1 095.4 1 272.9 1 145.4 686.4 795.2 985.4 819.5 1 081.3 1 192.7 893.1 1 301.7 1 138.2 1 516.9 1 538.8 1 460.5 1 803.7 2 282.1 2 312.6 2 546.1
Ticker CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA CLSC4.SA
Waluta BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL BRL