trabatro sadia grupo

Click here to load reader

Post on 05-Jul-2015

49 views

Category:

Documents

3 download

Embed Size (px)

TRANSCRIPT

Sadia S.A

DRE Consolidada no Trimestre 4T00 RESULTADO - R$ milhes 929.8 RECEITA BRUTA DE VENDAS E OU SERVIOS ### Dedues e Impostos sobre Vendas 817.3 Receita Lquida de Vendas e/ou Servios ### Custo de Bens e/ou Servios Vendidos 247.2 Resultado Bruto ### Despesas/Receitas Operacionais ### Vendas (11.7) Gerais e Administrativas 9.4 Outras Receitas Operacionais (1.8) Outras Despesas Operacionais 80.8 EBIT (48.2) Resultado Financeiro 2.3 Resultado da Equivalencia Patrimonial (6.8) Resultado No Operacional 28.1 Lucro antes do I.Renda e C.Social 0.6 Proviso para IR e Contribuio Social 33.2 IR DiferidoParticipaes/Contribuies Estatutrias

A.V %113.76% -13.76% 100.00% -69.75% 30.25% -20.37% -19.86% -1.43% 1.15% -0.22% 9.88% -5.90% 0.29% -0.84% 3.44% 0.08% 4.06% -0.68% 0.00% 0.02% 6.92%

4T01

A.V %

4T02

### 113.57% ### (139.7) -13.57% (133.5) ### 100.00% ### (690.5) -67.06% (871.1) 339.1 32.94% 379.3 (228.1) -22.16% (334.6) (213.1) -20.70% (282.4) (11.6) -1.13% (20.7) 0.0 0.00% 0.0 (3.4) -0.33% (31.5) 111.0 10.78% 44.7 (17.5) -1.70% 30.6 (19.1) -1.85% (24.6) (0.3) -0.03% (0.6) 74.1 (38.0) 17.5 (4.7) 0.0 0.1 49.1 7.20% -3.69% 1.70% -0.46% 0.00% 0.01% 4.77% 50.2 3.0 10.7 4.6 0.0 0.0 68.5

Reverso dos Juros sobre Capital PrprioParticipaes Minoritrias

Lucro/Prejuzo do Perodo DEPRECIAO EBITDA

(5.5) 0.0 0.2 56.5

A.V %### -10.67% ### -69.66% 30.34% -26.76% -22.58% -1.65% 0.00% -2.52% 3.58% 2.45% -1.97% -0.05% 4.01% 0.24% 0.85% 0.37% 0.00% 0.00% 5.48%

4T03

A.V %

4T04

A.V %

4T05

A.V %

4T06

A.V %

4T07

A.V %

4T083,519.9 (455.0) 3,064.9 ### 784.6 (581.2) (526.1) (44.3) 0.0 (10.9) 203.3 ### (2.6) (0.9) ### (8.2) 458.5 0.0 0.0 10.5 ###

1,728.7 ### (223.5) -14.85% 1,505.2 ### ### -71.43% 430.0 28.57% (377.6) -25.09% (228.6) -15.19% (25.7) -1.71% 0.0 0.00% (123.3) -8.19% 52.4 3.48% 62.0 4.12% (5.7) -0.38% (11.0) -0.73% 97.8 6.49% (7.3) -0.49% 65.2 4.33% 0.0 0.00% 0.0 0.00% (0.0) 0.00% 155.6 10.34%

2,012.5 ### (289.8) -16.83% 1,722.7 ### ### -75.19% 427.4 24.81% (357.5) -20.75% (335.1) -19.45% (19.9) -1.15% 12.7 0.74% (15.2) -0.88% 69.9 4.06% 70.6 4.10% (46.5) -2.70% (5.0) -0.29% 89.1 5.17% 25.5 1.48% 13.1 0.76% 0.0 0.00% 0.0 0.00% (0.2) -0.01% 127.5 7.40%

2,238.6 ### (273.6) -13.93% 1,965.0 ### ### -70.35% 582.6 29.65% (394.3) -20.06% (333.8) -16.99% (16.9) -0.86% (0.0) 0.00% (43.6) -2.22% 188.3 9.58% (167.8) -8.54% 188.5 9.59% (0.7) -0.03% 208.3 10.60% 29.6 1.51% (3.7) -0.19% 0.0 0.00% 0.0 0.00% 0.1 0.01% 234.4 11.93%

5,584.9 ### (747.4) -15.45% 4,837.5 ### ### -77.19% 1,103.6 22.81% (992.7) -20.52% (914.8) -18.91% (50.5) -1.04% 0.0 0.00% (27.4) -0.57% 110.9 2.29% 40.7 0.84% 0.0 0.00% (5.4) -0.11% 146.2 3.02% (11.4) -0.24% 18.1 0.37% 0.0 0.00% 0.0 0.00% 0.8 0.02% 153.6 3.18%

2,984.0 ### (338.8) -12.81% 2,645.1 ### ### -70.09% 791.2 29.91% (517.8) -19.58% (425.0) -16.07% (42.5) -1.61% 0.0 0.00% (50.3) -1.90% 273.4 10.34% 147.5 5.58% 5.0 0.19% 0.4 0.01% 426.3 16.11% (72.8) -2.75% 19.9 0.75% 0.0 0.00% 0.0 0.00% 1.1 0.04% 374.5 14.16%

Sadia S.A

DRE Consolidada no Trimestre 4T00 RESULTADO - R$ milhes 929.8 RECEITA BRUTA DE VENDAS E OU SERVIOS ### Dedues e Impostos sobre Vendas 817.3 Receita Lquida de Vendas e/ou Servios ### Custo de Bens e/ou Servios Vendidos 247.2 Resultado Bruto ### Despesas/Receitas Operacionais ### Vendas (11.7) Gerais e Administrativas 9.4 Outras Receitas Operacionais (1.8) Outras Despesas Operacionais 80.8 EBIT (48.2) Resultado Financeiro 2.3 Resultado da Equivalencia Patrimonial (6.8) Resultado No Operacional 28.1 Lucro antes do I.Renda e C.Social 0.6 Proviso para IR e Contribuio Social 33.2 IR DiferidoParticipaes/Contribuies Estatutrias

4T01

### 25.76% 25.76% (139.7) 24.22% 24.22% ### 25.97% 25.97% (690.5) 21.11% 21.11% 339.1 37.16% 37.16% (228.1) 37.05% 37.05% (213.1) 31.29% 31.29% (11.6) -0.75% -0.75% 0.0 -100.00% -100.00% (3.4) 85.38% 85.38% 111.0 37.38% 37.38% (17.5) -63.79% -63.79% (19.1) -918.75% -918.75% (0.3) -95.35% -95.35% 74.1 164.01% 164.01% (38.0) ### ### 17.5 -47.26% -47.26% (4.7) -15.45% -15.45% 0.0 #DIV/0! #DIV/0! 0.1 -42.33% -42.33% 49.1 -13.20% -13.20%

H base 4T00

Y/Y

4T02

### 48.85% (133.5) 18.70% ### 53.00% (871.1) 52.81% 379.3 53.43% (334.6) 101.02% (282.4) 73.97% (20.7) 76.65% 0.0 -100.00% (31.5) 1637.34% 44.7 -44.62% 30.6 -163.58% (24.6) ### (0.6) -91.66% 50.2 78.78% 3.0 377.65% 10.7 -67.82% 4.6 -182.39% 0.0 #DIV/0! 0.0 -70.55% 68.5 21.17%

H base 4T00

Reverso dos Juros sobre Capital PrprioParticipaes Minoritrias

Lucro/Prejuzo do Perodo DEPRECIAO EBITDA

(5.5) 0.0 0.2 56.5

Y/Y18.36% -4.44% 21.46% 26.17% 11.86% 46.67% 32.50% 77.99% #DIV/0! 837.16% -59.69% ### 29.02% 79.25% -32.28% ### -38.98% ### #DIV/0! -48.94% 39.59%

4T03

1,728.7 85.93% 24.91% (223.5) 98.73% 67.42% 1,505.2 84.16% 20.37% ### 88.60% 23.42% 430.0 73.93% 13.36% (377.6) 126.85% 12.85% (228.6) 40.80% -19.06% (25.7) 119.26% 24.12% 0.0 -100.00% #DIV/0! (123.3) 6702.87% 291.57% 52.4 -35.09% 17.21% 62.0 -228.63% 102.32% (5.7) -344.14% -76.89% (11.0) 60.94% ### 97.8 248.17% 94.74% (7.3) ### ### 65.2 96.29% 509.89% 0.0 -100.00% ### 0.0 #DIV/0! #DIV/0! (0.0) -125.15% ### 155.6 175.15% 127.09%

H base 4T00

Y/Y

4T042,012.5 (289.8) 1,722.7 ### 427.4 (357.5) (335.1) (19.9) 12.7 (15.2) 69.9 70.6 (46.5) (5.0) 89.1

116.45% 16.42% 157.75% 29.70% 110.77% 14.45% 127.20% 20.47% 72.87% -0.61% 114.76% -5.33% 106.40% 46.59% 69.63% -22.64% 34.59% #DIV/0! 739.00% -87.67% -13.44% 33.35% -246.37% 13.79% ### 716.59% -27.48% -54.94% 217.21% -8.89%

H base 4T00

Y/Y

4T052,238.6 (273.6) 1,965.0 ### 582.6 (394.3) (333.8) (16.9) (0.0) (43.6) 188.3 (167.8) 188.5 (0.7)

H base 4T00

Y/Y11.24% -5.59% 14.07% 6.73% 36.31% 10.29% -0.37% -15.12% ### 186.52% 169.28% ### ### -86.51%

4T065,584.9 (747.4) 4,837.5 ### 1,103.6 (992.7) (914.8) (50.5) 0.0 (27.4) 110.9 40.7 0.0 (5.4) 146.2 (11.4) 18.1 0.0 0.0 0.8 153.6

140.77% 143.33% 140.42% 142.49% 135.64% 136.87% 105.63% 43.98% ### ### 133.10% 248.07% ### -90.22%

208.3 641.95% 133.90% 29.6 ### 15.94% (3.7) ### ### 0.0 ### #DIV/0! 0.0 #DIV/0! #DIV/0! 0.1 -26.99% ### 234.4 314.47% 83.85%

25.5 3944.85% ### 13.1 -60.50% -79.88% 0.0 -100.00% #DIV/0! 0.0 #DIV/0! #DIV/0! (0.2) -238.65% 451.22% 127.5 125.44% -18.07%

500.67% 564.67% 491.87% 554.98% 346.35% 496.40% 463.49% 331.72% -100.00% 1410.15% 37.22% -184.48% -100.00% -21.32%

H base 4T00

Y/Y149.48% 173.15% 146.18% 170.10% 89.42% 151.78% 174.04% 199.85% ### -37.18% -41.13% ### ### 704.19%

4T072,984.0 (338.8) 2,645.1 ### 791.2 (517.8) (425.0) (42.5) 0.0 (50.3) 273.4 147.5 5.0 0.4 426.3

220.93% -46.57% 201.32% -54.67% 223.63% -45.32% 225.20% -50.35% 220.01% -28.31% 211.08% -47.84% 161.79% -53.54% 262.88% -15.94% -100.00% #DIV/0! 2674.74% 83.74% 238.41% 146.63% -406.02% 262.24% 113.04% #DIV/0! -105.38% ### 1418.15% 191.55%

H base 4T00

Y/Y

4T08

3,519.9 278.58% 17.96% (455.0) 304.63% 34.29% 3,064.9 274.99% 15.87% ### 300.00% 23.00% 784.6 217.33% -0.84% (581.2) 249.20% 12.26% (526.1) 224.04% 23.78% (44.3) 278.48% 4.30% 0.0 -100.00% #DIV/0! (10.9) 500.66% -78.35% 203.3 151.67% -25.63% ### 5507.12% ### (2.6) -211.45% -152.32% (0.9) -87.20% -337.77% ### ### -687.23% (8.2) ### -88.74% 458.5 1280.29% 2208.57% 0.0 -100.00% #DIV/0! 0.0 #DIV/0! #DIV/0! 10.5 6361.35% 859.20% ### ### -645.39%

H base 4T00

Y/Y

420.71% -29.82% ### ### -45.65% ### -100.00% #DIV/0! #DIV/0! #DIV/0! 399.39% 584.03% 171.72% -34.44%

(72.8) ### 537.17% 19.9 -40.21% 10.01% 0.0 -100.00% #DIV/0! 0.0 #DIV/0! #DIV/0! 1.1 573.62% 34.89% 374.5 562.20% 143.71%

Ativo ConsolidadoMilhes 4T00 Vert. 4T01 H Vert. base 4T00 4T02 H Vert. base 4T00 4T03

Ativo Total ### 100% ### 100% 5% Ativo Circulante ### 38% ### 46% 28% Disponibilidades 24.0 1% 45.9 1% 91% Crditos 696.6 21% 890.5 26% 28% Estoques 529.9 16% 661.6 19% 25% Outros 5.2 0% 5.9 0% 13% Ativo Realizvel a Longo Prazo 925.6 28% 816.5 24% -12% Crditos Diversos 925.6 28% 816.5 24% -12% Crditos com Pessoas Ligadas 0.0 0% 0.0 0% #DIV/0! Outros 0.0 0% 0.0 0% #DIV/0! Ativo Permanente ### 34% ### 30% -6% Investimentos 10.9 0% 11.3 0% 4% Imobilizado 950.3 29% 891.5 26% -6% Diferido 137.8 4% 134.0 4% -3% Liquidez Corrente Liquidez Seca Giro de Estoque Prazo Medio Recebimento Prazo Medio Pagamento Giro Ativo Total Endividamento Geral Indice de Cobertura de Juros Margem de Lucro Bruto Margem de Lucro Operacional 0.76 0.4 1.08 714.5 34.37 0.25 1.32 1.68 0.27 0.1

### 100% 59% ### ### 54% 122% ### ### 25% 5276% ### 374.7 7% -46% 453.9 877.4 17% 66% 839.6 248.6 5% 4644% 336.6 ### 27% 51% 499.3 ### 27% 51% 499.3 0.0 0% #DIV/0! 0.0 0.0 0% #DIV/0! 0.0 ### 20% -7% ### 12.5 0% 14% 17.2 902.9 17% -5% 970.3 107.0 2% -22% 68.1

H Vert. base 4T00

4T04

100% 67% 72% 213% 42% 9480% 8% -35% 15% 58% 6% 6323% 9% -46% 9% -46% 0% #DIV/0! 0% #DIV/0! 19% -4% 0% 57% 18% 2% 1% -51%

### 100% 74% ### 100% 98% ### 100% 129% ### 100% 160% ### 70% 218% ### 67% 249% ### 62% 272% ### 58% 397% ### 37% 8736% ### 40% ### ### 32% 9840% ### 31% ### 349.6 6% -50% 509.6 8% -27% 678.6 9% -3% 486.6 6% 70% ### 19% 101% 992.5 15% 87% ### 14% 105% ### 14% 221% 459.1 8% 8662% 280.1 4% 5246% 521.4 7% 9850% 642.2 8% ### 517.5 9% -44% 371.2 6% -60% 559.8 7% -40% 574.9 7% 62% 517.5 9% -44% 371.2 6% -60% 559.8 7% -40% 574.9 7% 62% 0.0 0% #DIV/0! 0.0 0% #DIV/0! 0.0 0% #DIV/0! 0.0 0% #DIV/0! 0.0 0% #DIV/0! 0.0 0% #DIV/0! 0.0 0% #DIV/0! 0.0 0% #DIV/0! ### 21% 8% ### 27% 59% ### 30% 109% ### 35% 270% 19.3 0% 76% 77.1 1% 605% 26.8 0% 145% 2.1 0% 19% ### 20% 17% ### 25% 74% ### 29% 131% ### 34% 303% 49.5 1% -64% 16.8 0% -88% 65.8 1% -52% 82.6 1% 60%

H Vert. base 4T0

View more