Bilans
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rok finansowy | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
| Aktywa (mln) | 1 923.923 | 2 798.317 | 3 560.787 | 4 285.464 | 5 955.998 | 6 082.399 | 7 268.745 | 7 621.283 | 8 065.854 | 8 643.9 | 8 451.5 | 8 391.0 | 8 858.3 | 9 490.4 | 10 142.5 | 10 411.0 | 11 669.5 | 11 664.6 | 11 936.2 | 11 293.3 | 10 572.5 | 10 547.6 | 10 155.0 | 10 142.1 | 10 782.5 | 11 824.3 |
| Aktywa trwałe (mln) | 511.208 | 682.127 | 995.439 | 1 772.341 | 2 621.993 | 2 206.89 | 2 458.201 | 2 751.013 | 2 416.113 | 2 727.4 | 2 811.7 | 3 408.2 | 3 688.9 | 4 124.5 | 4 374.7 | 4 600.3 | 5 257.9 | 4 882.9 | 4 884.5 | 4 222.3 | 4 380.9 | 4 400.2 | 4 279.2 | 4 385.5 | 4 727.1 | 5 311.9 |
| Rzeczowe aktywa trwałe netto | 206.123 | 340.748 | 366.481 | 436.715 | 402.663 | 381.265 | 506.91 | 638.975 | 565.979 | 737.9 | 756.8 | 1 201.0 | 1 450.4 | 1 738.5 | 1 993.3 | 2 025.8 | 2 027.4 | 2 154.2 | 2 104.9 | 1 964.7 | 2 106.6 | 2 018.3 | 1 747.8 | 1 714.3 | 1 858.7 | 1 941.3 |
| Wartość firmy | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 14.5 | 14.5 | 0.0 | 0.0 | 39.4 | 38.3 | 38.3 | 16.4 | 21.0 | 12.0 | 10.4 | 10.0 | 21.7 | 21.4 | 22.3 | 23.8 | 19.2 |
| Wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.362 | 0.0 | 0.0 | 0.0 | 716.3 | 808.3 | 919.5 | 1 070.8 | 1 222.6 | 1 389.0 | 1 643.6 | 1 870.4 | 1 888.4 | 884.1 | 2 053.9 | 2 192.0 | 2 224.2 | 2 307.2 | 2 483.7 |
| Wartość firmy i wartości niematerialne i prawne | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 21.362 | 0.0 | 14.5 | 14.5 | 716.3 | 808.3 | 958.9 | 1 109.1 | 1 260.9 | 1 405.4 | 1 664.6 | 1 882.4 | 1 898.8 | 2 051.7 | 2 075.6 | 2 213.4 | 2 246.5 | 2 331.0 | 2 502.9 |
| Należności netto | 320.942 | 298.313 | 711.872 | 804.799 | 458.511 | 636.726 | 604.614 | 395.51 | 371.358 | 449.6 | 396.9 | 360.2 | 520.7 | 564.9 | 592.3 | 808.7 | 1 014.3 | 897.4 | 2.463 | 2.619 | 888.0 | 792.0 | 895.4 | 864.6 | 938.1 | 943.5 |
| Inwestycje długoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 68.7 | 25.3 | 52.1 | 2.8 | 51.3 | 45.4 | 46.2 | 750.8 | 172.1 | 256.9 | 189.8 | 69.4 | 56.9 | 70.0 | 182.3 | 198.2 | 392.0 |
| Aktywa obrotowe | 1 412.715 | 2 116.19 | 2 565.348 | 2 513.123 | 3 334.005 | 3 875.509 | 4 810.544 | 4 870.27 | 5 649.741 | 5 916.5 | 5 639.8 | 4 982.8 | 5 169.4 | 5 365.9 | 5 767.8 | 5 810.7 | 6 411.6 | 6 781.7 | 7 051.7 | 7 071.0 | 6 191.6 | 6 147.4 | 5 875.8 | 5 756.6 | 6 055.4 | 6 512.4 |
| Środki pieniężne i Inwestycje | 304.719 | 1 192.557 | 749.302 | 656.822 | 1 265.82 | 1 207.288 | 1 910.571 | 1 763.19 | 2 493.111 | 2 201.5 | 2 546.2 | 1 393.1 | 2 103.8 | 2 379.4 | 2 623.6 | 2 423.6 | 2 788.1 | 3 017.0 | 3 636.4 | 3 024.3 | 2 718.6 | 2 700.6 | 2 569.1 | 2 311.3 | 2 150.9 | 2 202.7 |
| Zapasy | 712.14 | 611.901 | 1 015.081 | 864.8 | 1 158.061 | 1 408.608 | 1 664.141 | 2 159.27 | 2 481.065 | 2 829.0 | 2 333.9 | 2 193.4 | 2 283.4 | 2 155.3 | 2 287.3 | 2 405.3 | 2 314.6 | 2 496.4 | 2 148.7 | 2 475.6 | 2 384.0 | 2 469.5 | 1 955.2 | 2 295.2 | 2 610.6 | 2 936.1 |
| Inwestycje krótkoterminowe | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 185.745 | 810.1 | 953.8 | 0.0 | 753.6 | 578.2 | 939.9 | 710.6 | 622.6 | 1 775.5 | 2 365.6 | 1 743.4 | 410.9 | 817.5 | 750.8 | 494.4 | 521.7 | 639.7 |
| Środki pieniężne i inne aktywa pieniężne | 304.719 | 1 192.557 | 749.302 | 656.822 | 1 265.82 | 1 207.288 | 1 910.571 | 1 763.19 | 1 307.366 | 1 391.4 | 1 592.4 | 1 393.1 | 1 350.2 | 1 801.2 | 1 683.7 | 1 713.0 | 2 165.5 | 1 241.5 | 1 270.8 | 1 280.9 | 2 307.7 | 1 883.1 | 1 818.3 | 1 816.9 | 1 629.2 | 1 563.0 |
| Należności krótkoterminowe | 29.268 | 64.865 | 265.593 | 323.115 | 404.065 | 556.492 | 66.379 | 993.947 | 912.546 | 2 229.6 | 1 364.3 | 1 529.6 | 829.9 | 758.9 | 1 013.6 | 980.6 | 1 034.9 | 952.1 | 824.7 | 892.1 | 832.7 | 502.3 | 510.0 | 767.0 | 824.6 | 1 009.6 |
| Dług krótkoterminowy | 0.0 | 0.0 | 0.0 | 321.347 | 882.942 | 867.123 | 798.002 | 892.319 | 1 051.046 | 672.5 | 728.4 | 184.4 | 564.6 | 348.2 | 91.4 | 100.0 | 229.5 | 533.2 | 406.5 | 503.3 | 227.0 | 391.1 | 585.7 | 320.5 | 140.9 | 133.0 |
| Zobowiązania krótkoterminowe | 1 152.967 | 1 372.508 | 1 687.863 | 1 641.933 | 2 433.663 | 2 316.101 | 2 657.751 | 2 995.76 | 3 339.392 | 3 545.3 | 2 767.7 | 2 388.7 | 2 841.8 | 2 792.4 | 2 892.7 | 2 552.9 | 3 080.4 | 3 180.9 | 2 782.6 | 3 028.6 | 2 838.4 | 2 428.7 | 2 828.8 | 3 217.3 | 3 665.6 | 4 416.3 |
| Rozliczenia międzyokresowe | 0.0 | 0.0 | 0.0 | 85.649 | 89.752 | 82.725 | 22.193 | 23.612 | 468.468 | 633.7 | 768.5 | 132.6 | 856.1 | 1 035.7 | 1 049.5 | 836.0 | 1 063.8 | 1 027.9 | 963.3 | 1 047.4 | 1 173.7 | 1 033.5 | 1 207.1 | 1 471.6 | 1 929.2 | 2 581.3 |
| Zobowiązania długoterminowe | 383.435 | 524.759 | 844.398 | 1 545.125 | 2 340.499 | 2 390.987 | 2 529.592 | 2 196.632 | 2 408.313 | 2 819.3 | 3 255.2 | 2 870.8 | 2 898.7 | 3 347.7 | 3 617.6 | 3 993.3 | 4 745.4 | 4 542.5 | 4 971.6 | 4 324.6 | 4 119.5 | 5 180.0 | 4 551.2 | 4 100.5 | 4 077.6 | 4 063.4 |
| Rezerwy z tytułu odroczonego podatku | 0.0 | 75.975 | 0.0 | 0.0 | 0.0 | 157.817 | 154.506 | 189.487 | 5.547 | 95.5 | 146.4 | 464.7 | 23.0 | 26.5 | 209.2 | 270.4 | 417.3 | 263.3 | 251.3 | 254.0 | 301.0 | 474.7 | 505.8 | 370.6 | 304.7 | nan |
| Zobowiązania z tytułu leasingu | 0.0 | 0.0 | 0.0 | 4.895 | 2.772 | 1.464 | 0.0 | 0.0 | 12.021 | 19.4 | 14.2 | 0.0 | 0.0 | 0.0 | 1.519 | 0.683999 | 0.252 | 0.126 | 0.038 | 0.0 | 47.9 | 64.7 | 63.8 | 71.0 | 96.0 | 111.8 |
| Zobowiązania ogółem | 1 536.402 | 1 897.267 | 2 532.261 | 3 187.058 | 4 774.162 | 4 707.088 | 5 187.343 | 5 192.392 | 5 747.705 | 6 364.6 | 6 022.9 | 5 259.5 | 5 740.5 | 6 140.1 | 6 510.3 | 6 546.2 | 7 825.8 | 7 723.4 | 7 754.2 | 7 353.2 | 6 957.9 | 7 608.7 | 7 380.0 | 7 317.8 | 7 743.2 | 8 479.7 |
| Kapitał własny | 387.521 | 890.736 | 1 020.356 | 1 090.18 | 1 169.225 | 1 353.868 | 2 026.974 | 2 357.997 | 2 249.44 | 2 209.3 | 2 338.3 | 3 028.4 | 3 007.4 | 3 258.3 | 3 765.054 | 4 030.317 | 4 139.514 | 4 150.058 | 4 443.869 | 4 211.434 | 3 614.6 | 2 938.9 | 2 775.0 | 2 824.3 | 3 039.3 | 3 344.6 |
| 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 | 231.754 | 265.517 | 397.714 | 301.258 | 375.269 | 365.734 | 96.9 | 112.6 | 107.1 | 256.8 | 252.8 | 269.0 |
| Pasywa | 1 923.923 | 2 788.003 | 3 552.617 | 4 277.238 | 5 943.387 | 6 060.956 | 7 214.317 | 7 550.389 | 7 997.145 | 8 573.9 | 8 361.2 | 8 287.9 | 8 747.9 | 9 398.4 | 10 043.6 | 10 311.0 | 11 567.6 | 11 572.2 | 11 822.8 | 11 198.9 | 10 572.5 | 10 547.6 | 10 155.0 | 10 142.1 | 10 782.5 | nan |
| Inwestycje | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1 185.745 | 878.8 | 979.1 | 52.1 | 756.4 | 629.5 | 985.3 | 756.8 | 1 373.4 | 1 947.6 | 2 622.5 | 1 933.2 | 480.3 | 874.4 | 820.8 | 676.7 | 719.9 | 1 031.7 |
| Dług (mln) | 0.0 | 0.0 | 0.0 | 1 507.398 | 2 802.756 | 2 348.326 | 2 377.303 | 2 184.951 | 2 255.119 | 2 349.4 | 2 569.4 | 1 932.7 | 2 120.7 | 2 466.7 | 2 594.5 | 2 908.1 | 3 915.3 | 4 133.8 | 4 562.6 | 3 989.1 | 3 457.8 | 4 526.6 | 4 090.7 | 3 274.2 | 2 982.4 | 2 602.9 |
| Środki pieniężne i inne aktywa pieniężne | 304.719 | 1 192.557 | 749.302 | 656.822 | 1 265.82 | 1 207.288 | 1 910.571 | 1 763.19 | 1 307.366 | 1 391.4 | 1 592.4 | 1 393.1 | 1 350.2 | 1 801.2 | 1 683.7 | 1 713.0 | 2 165.5 | 1 241.5 | 1 270.8 | 1 280.9 | 2 307.7 | 1 883.1 | 1 818.3 | 1 816.9 | 1 629.2 | 1 563.0 |
| Dług netto | (304.719) | (1 192.557) | (749.302) | 850.576 | 1 536.936 | 1 141.038 | 466.732 | 421.761 | 947.753 | 958.0 | 977.0 | 539.6 | 770.5 | 665.5 | 910.8 | 1 195.1 | 1 749.8 | 2 892.3 | 3 291.8 | 2 708.2 | 1 150.1 | 2 643.5 | 2 272.4 | 1 457.3 | 1 353.2 | 1 039.9 |
| Ticker | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA | EMBR3.SA |
| Waluta | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | BRL | USD | USD | USD | USD | USD | USD |