Suzano S.A.
Suzano S.A.
SUZ
Valuace
93
Růst
93
Zdraví
65
Cena
$ 10.10
Dnes
-0.10 (-1.03%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues50.3249.1347.4039.7649.8340.9730.4626.0113.4410.529.8810.227.265.695.194.854.51
Cost of Revenues34.1833.8527.4025.0824.8220.6218.9720.746.926.456.576.185.364.194.043.773.15
Gross Profit16.1315.2820.0014.6825.0120.3511.495.276.524.073.314.041.911.501.161.081.37
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues13.3112.1513.3011.5514.1812.2711.499.4610.378.95
Cost of Revenues9.398.458.617.738.766.856.095.706.516.10
Gross Profit3.923.704.693.825.425.435.403.763.862.84
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.003.454.193.772.633.051.380.920.810.840.670.650.650.580.52
Depreciation & Amortization11.1411.088.877.328.416.436.124.441.561.401.401.421.220.940.730.630.53
Total Operating Expenses6.144.084.312.463.072.673.672.651.520.770.920.960.680.590.650.400.21
Operating Income9.9911.2115.6912.2222.2218.188.441.905.013.261.323.071.230.980.54-0.100.90
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.841.14
Depreciation & Amortization3.122.782.842.412.722.302.131.981.791.94
Total Operating Expenses1.201.731.641.561.001.320.791.210.841.15
Operating Income2.721.973.052.264.424.114.612.553.011.68
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income1.611.551.601.240.970.210.150.390.000.000.000.000.000.250.300.000.00
Interest Expense6.506.544.904.084.593.753.283.361.201.141.091.201.050.680.570.000.00
Other Expense10.428.80-28.805.786.43-9.35-26.09-5.99-3.360.131.15-3.20-0.50-0.66-0.450.000.00
IBT20.4120.01-13.1118.0028.668.83-17.64-4.100.172.242.42-1.36-0.36-0.28-0.31-0.100.90
Income Tax Expense6.976.84-6.073.895.260.20-6.93-1.28-0.150.430.73-0.43-0.10-0.06-0.13-0.130.13
Net Income13.4213.14-7.0714.0823.388.63-10.71-2.810.321.811.69-0.93-0.26-0.22-0.180.030.77
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.450.430.380.350.390.420.460.080.570.43
Interest Expense1.721.701.611.481.511.571.150.231.021.18
Other Expense-2.581.054.257.70-6.750.87-11.07-3.042.28-3.49
IBT0.143.027.309.96-2.334.98-6.46-0.495.44-1.81
Income Tax Expense0.021.062.293.614.401.74-2.69-0.710.91-1.08
Net Income0.111.955.016.34-6.743.22-3.770.224.51-0.73
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$10.85$17.58$6.39$-7.94$-2.09$0.29$1.67$1.54$-0.85$-0.24$-0.20$-0.25$0.07$2.13
EPS Diluted$0.00$0.00$0.00$10.85$17.57$6.39$-7.94$-2.09$0.29$1.66$1.53$-0.85$-0.24$-0.20$-0.25$0.06$2.13
Shares Outstanding1.241.241.261.301.331.351.351.351.091.091.091.091.091.080.720.400.36
Diluted Shares Outstanding1.241.241.261.301.331.351.351.351.091.091.091.091.091.090.720.470.37
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3.50$-0.57
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$3.49$-0.57
Shares Outstanding1.241.241.241.241.241.251.281.291.291.29
Diluted Shares Outstanding1.241.241.241.241.241.251.281.291.291.29
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents7.259.028.359.5113.596.843.254.391.081.611.483.693.694.343.273.74
Short Term Investments14.3612.9712.827.557.512.216.1521.101.632.080.970.000.000.000.000.00
Total Cash & ST Investments21.6121.9921.1717.0521.109.059.4025.492.713.702.453.693.694.343.273.74
Accounts Receivable9.1010.246.8510.166.903.324.032.832.742.132.581.781.821.430.000.00
Inventory7.257.965.955.734.644.014.691.851.211.311.321.080.910.680.720.66
Other Current Assets1.161.994.601.020.940.740.340.170.140.890.250.070.050.231.381.03
Total Current Assets39.1242.1838.5737.1234.1017.9618.8830.806.808.036.596.616.476.695.375.42
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents15.8412.289.919.025.827.254.208.355.5311.86
Short Term Investments7.738.096.5212.9711.3114.3614.6712.8214.957.91
Total Cash & ST Investments23.5720.3716.4321.9917.1321.6118.8821.1720.4719.77
Accounts Receivable8.598.737.7710.248.578.217.526.856.656.49
Inventory9.048.628.647.967.737.136.526.066.486.42
Other Current Assets1.362.181.641.992.352.182.954.494.625.38
Total Current Assets42.5839.9134.4842.1835.7839.1235.8738.5738.2338.06
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment86.9892.4582.7655.7742.9643.5044.9717.0216.2116.2416.3516.6816.5515.1513.0710.94
Goodwill8.198.418.420.238.250.240.160.160.050.050.050.080.030.030.000.00
Intangible Assets6.155.726.5615.198.0116.7617.710.180.140.170.280.210.190.180.000.00
Long-Term Investments4.251.590.380.800.540.310.340.010.010.000.800.820.870.610.000.00
Other Long-Term Assets3.757.606.9020.1016.3714.3613.705.755.324.914.193.723.032.703.012.38
Total Long-Term Assets113.97123.75105.0296.0884.8783.8479.0223.1321.7321.3721.6721.5120.6818.6716.2813.49
Total Assets153.09165.94143.59133.20118.98101.8097.9153.9328.5229.4028.2628.1227.1525.3521.6618.91
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment94.2570.2570.2692.4590.4686.9865.7982.7662.9961.26
Goodwill8.198.198.428.418.198.428.428.198.428.44
Intangible Assets5.025.245.475.725.956.156.376.566.696.91
Long-Term Investments9.071.822.051.595.664.250.393.170.410.41
Other Long-Term Assets3.8431.6430.367.603.863.7525.203.5723.5923.06
Total Long-Term Assets121.84119.51120.77123.75117.43113.97107.53105.02103.39100.22
Total Assets164.42159.42155.24165.94153.21153.09143.40143.59141.62138.28
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable5.066.035.576.213.292.362.380.630.610.581.070.961.061.020.490.35
Short-Term Debt6.6911.375.514.014.282.666.883.432.121.591.911.871.021.632.141.38
Other Current Liabilities3.856.563.494.153.883.122.161.920.891.140.500.220.200.200.450.35
Current Liabilities15.7524.4814.8014.4911.558.1711.486.063.713.833.513.072.282.863.082.08
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable5.435.955.676.035.345.064.945.575.916.35
Short-Term Debt3.583.724.3011.378.528.055.805.515.376.24
Other Current Liabilities4.142.312.656.561.852.211.033.491.891.83
Current Liabilities13.3212.6213.1924.4816.4915.7512.4114.8013.5714.85
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt81.3797.0377.9076.7581.2475.4360.7832.3110.0812.4213.6312.6012.049.275.755.77
Capital Leases5.816.976.246.185.895.193.980.020.020.020.030.030.030.060.000.00
Def. Tax Liability0.010.010.000.0010.410.000.581.041.791.561.041.481.631.680.000.00
Total Liabilities112.48133.5298.78100.03103.8094.4679.8241.9116.9019.2619.0717.8016.4614.3511.9810.27
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt95.1794.7093.6097.0385.8687.1879.4477.9079.5774.48
Capital Leases0.006.796.856.976.616.606.295.496.396.20
Def. Tax Liability0.000.000.000.010.010.010.010.010.020.01
Total Liabilities119.16116.15116.71133.52111.61112.4898.6798.7899.7495.58
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock19.2419.249.279.249.249.249.246.246.246.246.246.246.246.243.452.69
Retained Earnings-3.5212.9835.3824.213.93-3.930.322.990.000.000.000.000.000.000.000.00
Comprehensive Income26.081.3836.941.742.132.148.643.003.321.860.501.631.952.26-3.94-4.06
Total Common Equity40.4932.2844.6933.0615.087.2317.9712.0111.6210.149.1910.3210.6911.009.678.64
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock19.2419.2419.2419.2719.2719.279.279.249.249.24
Retained Earnings22.6911.4319.3412.9822.2021.0034.7635.389.6610.37
Comprehensive Income4.7113.981.201.381.341.531.5136.9424.3524.36
Total Common Equity45.1243.1438.4032.2841.4740.4944.6044.6941.7642.59
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt93.88108.4183.4280.7685.5278.0967.6735.7412.1914.0115.5414.4813.0510.907.897.16
Book Value40.6132.4244.8133.1715.187.3418.0912.0311.6210.149.1910.3210.6911.009.678.64
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt0.140.130.140.130.130.120.120.120.120.11
Book Value45.1243.1438.4032.2841.4740.4944.6044.6941.7642.59
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income0.2313.14-7.0414.0823.398.64-10.71-2.810.321.811.69-0.93-0.26-0.22-0.180.030.77
Depreciation & Amortization7.8411.089.307.327.447.086.754.441.561.401.401.421.220.940.730.630.53
Stock-Based Compensation0.190.000.000.000.001.9218.270.350.13-1.25-3.172.100.020.030.010.000.01
Change Working Capital0.491.271.042.23-2.32-2.382.260.47-1.330.040.73-0.940.04-0.780.150.260.06
Change In Accounts Receivable-0.121.15-0.901.49-3.27-3.390.880.99-0.19-0.660.19-0.820.26-0.30-0.060.000.00
Change In Accounts Payable0.830.012.160.461.531.360.14-1.560.000.060.000.09-0.40-0.330.240.000.00
Change In Inventories-0.34-0.21-0.86-0.05-0.97-0.650.650.87-0.610.08-0.04-0.28-0.18-0.24-0.040.00-0.03
Other Non-cash Items21.91-14.0224.74-9.83-11.622.823.666.795.230.721.821.150.570.150.100.020.48
Cash from Operations16.210.000.0017.3221.6417.6413.127.585.172.953.002.351.460.040.670.941.18
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.111.955.016.35-6.743.24-3.770.224.51-0.73
Depreciation & Amortization3.122.922.842.502.812.302.151.981.791.94
Stock-Based Compensation0.000.000.000.000.000.030.000.000.060.07
Change Working Capital0.590.83-0.941.260.560.49-0.23-0.230.470.03
Change In Accounts Receivable-0.350.98-1.482.16-0.88-0.380.050.38-0.480.01
Change In Accounts Payable-0.090.000.50-0.091.080.830.00-0.140.400.17
Change In Inventories0.50-0.330.03-0.430.17-0.37-0.37-0.300.310.01
Other Non-cash Items1.56-1.67-4.62-9.2314.30-1.957.921.910.400.78
Cash from Operations0.000.000.000.000.000.000.000.004.602.49
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-17.47-12.33-16.37-17.45-14.84-6.24-4.90-4.87-2.42-1.78-2.32-1.46-1.36-2.26-2.78-2.47-0.60
Acquisitions0.100.10-2.58-1.11-0.07-0.060.00-26.05-0.290.000.000.000.000.000.000.000.00
Investments-5.510.00-1.440.000.000.000.000.000.000.00-1.05-0.93-0.040.000.000.00-0.14
Sales of Investment6.612.880.000.000.000.003.8419.380.000.690.000.000.000.310.000.000.00
Other Investing Activities-7.030.000.00-7.47-2.11-4.060.32-0.16-19.240.080.040.040.010.020.07-0.760.39
Cash from Investing-23.290.000.00-26.04-17.02-10.36-0.74-11.70-21.96-1.01-3.34-2.35-1.40-1.92-2.71-3.23-0.35
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-2.88-3.45-1.39-1.23-2.01-2.15-4.30-2.56-4.39-4.50
Acquisitions0.01-0.10-0.010.000.000.01-0.18-0.020.020.01
Investments0.010.000.000.000.000.000.000.002.00-6.61
Sales of Investment-2.060.000.000.00-1.510.000.000.000.006.61
Other Investing Activities0.000.000.000.000.000.000.000.00-0.14-6.70
Cash from Investing0.000.000.000.000.000.000.000.00-2.51-11.20
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-5.180.000.005.43-3.56-16.48-19.92-14.64-3.74-4.53-4.85-5.87-2.73-2.85-1.94-3.37-2.71
Debt Issued18.33108.4124.998.09-1.2023.9130.3446.5727.282.713.336.934.155.014.954.109.87
Issuance of Common Stock4.690.000.000.000.000.000.000.000.010.010.010.010.014.121.460.003.47
Repurchase of Common Stock-0.47-0.19-2.81-0.88-1.900.000.000.0025.640.005.673.902.65-0.05-0.030.00-0.04
Dividends Paid-1.510.000.00-0.19-4.15-0.010.00-0.61-0.21-0.57-0.30-0.27-0.12-0.10-0.08-0.15-0.25
Other Financing Activities1.110.000.003.441.5114.9210.1318.39-1.662.600.12-0.250.00-0.033.655.32-0.08
Cash from Financing2.010.000.007.80-8.11-1.57-9.793.1420.04-2.490.64-2.48-0.191.103.061.800.39
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.000.001.68
Debt Issued98.750.330.52-10.5114.03-0.859.993.06-2.765.90
Issuance of Common Stock0.000.000.000.000.000.000.000.000.000.00
Repurchase of Common Stock0.000.00-0.15-0.040.00-2.500.00-0.310.00-0.16
Dividends Paid0.000.000.000.000.000.000.000.00-0.190.00
Other Financing Activities0.000.000.000.000.000.000.000.000.990.62
Cash from Financing0.000.000.000.000.000.000.000.000.802.14
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-4.617.180.67-1.16-4.086.763.59-1.143.31-0.540.14-2.210.00-0.651.06-0.461.20
Closing Cash Balance7.2515.179.028.359.5113.596.843.254.391.081.611.483.693.694.343.273.74
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-1.123.562.370.903.20-1.433.04-4.142.82-6.33
Closing Cash Balance15.1715.8412.289.919.025.827.254.208.355.53
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-1.265.564.07-0.246.8011.398.232.712.751.170.680.890.11-2.22-2.11-1.530.57
Real Free Cash Flow-1.455.564.07-0.246.809.48-10.052.362.622.423.85-1.200.08-2.24-2.13-1.530.57
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow2.570.591.141.342.351.171.77-1.190.21-2.02
Real Free Cash Flow2.570.591.141.342.351.141.77-1.190.15-2.09
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader