MARCOPOLO
|
|||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Value added statement
(R$ Thousands) |
1Q10
|
2Q10
|
3Q10
|
4Q10
|
1Q11
|
2Q11
|
3Q11
|
4Q11
|
1Q12
|
2Q12
|
3Q12
|
4Q12
|
1Q13
|
2Q13
|
3Q13
|
4Q13
|
1Q14
|
2Q14
|
3Q14
|
4Q14
|
1Q15
|
2Q15
|
3Q15
|
4Q15
|
1Q16
|
2Q16
|
3Q16
|
4Q16
|
1Q17
|
2Q17
|
3Q17
|
4Q17
|
1Q18
|
2Q18
|
3Q18
|
4Q18
|
1Q19
|
2Q19
|
3Q19
|
4Q19
|
|
501190
|
551095
|
572813
|
651263
|
575728
|
585695
|
675439
|
733395
|
648347
|
651943
|
682375
|
790515
|
650891
|
865309
|
805791
|
707310
|
617076
|
630729
|
697611
|
699598
|
457875
|
414031
|
461969
|
571282
|
306543
|
481078
|
466313
|
483625
|
306344
|
489000
|
496983
|
564923
|
481420
|
595458
|
751237
|
765598
|
537045
|
707633
|
595049
|
688043
|
||
493835
|
557523
|
572953
|
652391
|
572168
|
585283
|
673158
|
724962
|
648379
|
651541
|
683618
|
780794
|
652236
|
857874
|
807512
|
702607
|
614123
|
630798
|
698671
|
705993
|
455503
|
413947
|
445213
|
569604
|
305660
|
478900
|
466350
|
480129
|
306391
|
490367
|
499700
|
568342
|
485367
|
598142
|
752473
|
769906
|
536170
|
704764
|
595971
|
665403
|
||
10393
|
-5275
|
1229
|
-1752
|
4886
|
306
|
2036
|
3127
|
3812
|
1716
|
154
|
1309
|
326
|
2609
|
0
|
606
|
2949
|
166
|
289
|
191
|
3595
|
362
|
18746
|
2331
|
387
|
2693
|
178
|
120
|
342
|
641
|
132
|
1375
|
275
|
413
|
370
|
1236
|
351
|
2904
|
485
|
15247
|
||
-3038
|
3038
|
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
|
-10040
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
0
|
-4191
|
-1369
|
624
|
-1326
|
106
|
245
|
5306
|
-3844
|
-1314
|
-1397
|
8412
|
-1671
|
4826
|
-1721
|
4097
|
4
|
-235
|
-1349
|
-6586
|
-1223
|
-278
|
-1990
|
-653
|
496
|
-515
|
-215
|
3376
|
-389
|
-2008
|
-2849
|
5246
|
-4222
|
-3097
|
-1606
|
-5544
|
524
|
-35
|
-1407
|
7393
|
||
-351771
|
-410777
|
-387044
|
-424218
|
-437204
|
-429562
|
-440127
|
-495128
|
-457815
|
-477383
|
-523335
|
-618329
|
-507597
|
-662662
|
-594334
|
-516950
|
-448775
|
-485081
|
-503448
|
-525805
|
-322014
|
-280100
|
-336562
|
-427682
|
-234187
|
-359682
|
-388410
|
-376953
|
-254910
|
-292994
|
-442633
|
-398341
|
-341406
|
-448957
|
-546780
|
-600575
|
-409794
|
-541789
|
-444388
|
-496205
|
||
-310440
|
-365649
|
-357221
|
-327926
|
-383866
|
-332907
|
-400550
|
-472348
|
-402363
|
-422398
|
-455350
|
-522430
|
-426383
|
-561229
|
-497423
|
-389467
|
-388661
|
-433058
|
-462997
|
-481286
|
-283844
|
-241644
|
-261772
|
-358990
|
-197920
|
-313248
|
-311438
|
-324823
|
-195749
|
-246500
|
-375909
|
-343684
|
-299342
|
-393511
|
-492901
|
-507601
|
-355881
|
-457170
|
-382114
|
-416981
|
||
-36770
|
-47682
|
-24701
|
-105175
|
-48151
|
-91563
|
-36040
|
-20447
|
-50130
|
-50515
|
-62200
|
-92051
|
-79776
|
-95624
|
-88168
|
-125775
|
-55778
|
-49250
|
-38737
|
-38168
|
-30644
|
-33053
|
-50645
|
-56904
|
-24418
|
-36743
|
-40408
|
-41439
|
-42090
|
-28152
|
-45078
|
-43964
|
-37227
|
-46862
|
-54452
|
-63676
|
-51819
|
-69326
|
-53539
|
-63918
|
||
-4561
|
2554
|
-5122
|
8883
|
-5187
|
-5092
|
-3537
|
-2333
|
-5322
|
-4470
|
-5785
|
-3848
|
-1438
|
-5809
|
-8743
|
-1708
|
-4336
|
-2773
|
-1714
|
-6351
|
-7526
|
-5403
|
-24145
|
-11788
|
-11849
|
-9691
|
-36564
|
-10691
|
-17071
|
-18342
|
-21646
|
-10693
|
-4837
|
-8584
|
573
|
-29298
|
-2094
|
-15293
|
-8735
|
-15306
|
||
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
|
||
149419
|
140318
|
185769
|
227045
|
138524
|
156133
|
235312
|
238267
|
190532
|
174560
|
159040
|
172186
|
143294
|
202647
|
211457
|
190360
|
168301
|
145648
|
194163
|
173793
|
135861
|
133931
|
125407
|
143600
|
72356
|
121396
|
77903
|
106672
|
51434
|
196006
|
54350
|
166582
|
140014
|
146501
|
204457
|
165023
|
127251
|
165844
|
150661
|
191838
|
||
-4316
|
-4222
|
-4522
|
-4889
|
-5048
|
-5108
|
-5422
|
-4847
|
-5359
|
-5534
|
-5608
|
-5533
|
-4700
|
-5880
|
-5275
|
-5316
|
-5503
|
-5525
|
-5483
|
-5619
|
-5624
|
-5762
|
-5825
|
-5510
|
-5611
|
-5403
|
-5405
|
-5333
|
-5240
|
-4568
|
-4625
|
-4874
|
-5131
|
-5662
|
-5964
|
-6257
|
-6958
|
-7400
|
-7999
|
-7601
|
||
-4316
|
-4222
|
-4522
|
-4889
|
-5048
|
-5108
|
-5422
|
-4847
|
-5359
|
-5534
|
-5608
|
-5533
|
-4700
|
-5880
|
-5275
|
-5316
|
-5503
|
-5525
|
-5483
|
-5619
|
-5624
|
-5762
|
-5825
|
-5510
|
-5611
|
-5403
|
-5405
|
-5333
|
-5240
|
-4568
|
-4625
|
-4874
|
-5131
|
-5662
|
-5964
|
-6257
|
-6958
|
-7400
|
-7999
|
-7601
|
||
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
|
||
145103
|
136096
|
181247
|
222156
|
133476
|
151025
|
229890
|
233420
|
185173
|
169026
|
153432
|
166653
|
138594
|
196767
|
206182
|
185044
|
162798
|
140123
|
188680
|
168174
|
130237
|
128169
|
119582
|
138090
|
66745
|
115993
|
72498
|
101339
|
46194
|
191438
|
49725
|
161708
|
134883
|
140839
|
198493
|
158766
|
120293
|
158444
|
142662
|
184237
|
||
82458
|
83955
|
66574
|
67172
|
64060
|
76945
|
84091
|
112749
|
94963
|
69829
|
59987
|
49000
|
67165
|
77019
|
63946
|
77433
|
57598
|
53819
|
85570
|
91257
|
96288
|
98245
|
127088
|
103732
|
131182
|
200174
|
343316
|
90879
|
103398
|
77690
|
64647
|
48610
|
52726
|
72927
|
58444
|
49241
|
46118
|
82741
|
64179
|
92190
|
||
37397
|
35958
|
20274
|
19537
|
24782
|
32349
|
35589
|
35236
|
33652
|
23177
|
23900
|
13927
|
20822
|
26960
|
32957
|
36370
|
13342
|
16850
|
24450
|
28591
|
17292
|
17338
|
6833
|
-19913
|
2808
|
11216
|
259774
|
-36129
|
16889
|
18660
|
5458
|
20298
|
31212
|
27405
|
34421
|
26599
|
16467
|
53160
|
17481
|
25396
|
||
45061
|
47997
|
46300
|
47635
|
39278
|
44596
|
48502
|
77513
|
61311
|
46652
|
36087
|
35073
|
46343
|
50059
|
30989
|
41063
|
44256
|
36969
|
61120
|
62666
|
78996
|
80907
|
120255
|
123645
|
128374
|
188958
|
83542
|
127008
|
86509
|
59030
|
59189
|
28312
|
21514
|
45522
|
24023
|
22642
|
29651
|
29581
|
46698
|
66794
|
||
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
|
||
227561
|
220051
|
247821
|
289328
|
197536
|
227970
|
313981
|
346169
|
280136
|
238855
|
213419
|
215653
|
205759
|
273786
|
270128
|
262477
|
220396
|
193942
|
274250
|
259431
|
226525
|
226414
|
246670
|
241822
|
197927
|
316167
|
415814
|
192218
|
149592
|
269128
|
114372
|
210318
|
187609
|
213766
|
256937
|
208007
|
166411
|
241185
|
206841
|
276427
|
||
227561
|
220051
|
247821
|
289328
|
197536
|
227970
|
313981
|
346169
|
280136
|
238855
|
213419
|
215653
|
205759
|
273786
|
270128
|
262477
|
220396
|
193942
|
274250
|
259431
|
226525
|
226414
|
246670
|
241822
|
197927
|
316167
|
415814
|
192218
|
149592
|
269128
|
114372
|
210318
|
187609
|
213766
|
256937
|
208007
|
166411
|
241185
|
206841
|
276427
|
||
89307
|
72270
|
110436
|
138404
|
77326
|
115206
|
166299
|
102011
|
111875
|
115053
|
125521
|
119861
|
119743
|
136384
|
154973
|
138943
|
112677
|
119554
|
149638
|
133771
|
103650
|
118217
|
114183
|
118981
|
87466
|
109917
|
131227
|
119301
|
84226
|
124933
|
113750
|
132181
|
110675
|
102503
|
136390
|
133176
|
102514
|
123573
|
121279
|
123422
|
||
70731
|
46616
|
85111
|
110647
|
54540
|
89898
|
130075
|
69486
|
86475
|
87850
|
83714
|
85101
|
85730
|
99838
|
111673
|
102920
|
77826
|
82571
|
138184
|
113904
|
84537
|
84695
|
91976
|
92893
|
69651
|
91548
|
99094
|
92593
|
62514
|
93442
|
92038
|
101712
|
87096
|
75966
|
105425
|
101771
|
74451
|
93908
|
90335
|
94277
|
||
14084
|
19459
|
19819
|
21339
|
17869
|
17861
|
29281
|
25406
|
19528
|
18242
|
34352
|
27090
|
26532
|
28683
|
35588
|
30683
|
27592
|
29763
|
6389
|
7403
|
14341
|
14127
|
14949
|
15890
|
12557
|
10624
|
25131
|
19204
|
14429
|
17735
|
14904
|
21737
|
16394
|
18498
|
22312
|
21187
|
19523
|
20668
|
20356
|
21103
|
||
4492
|
6195
|
5506
|
6418
|
4917
|
7447
|
6943
|
7119
|
5872
|
8961
|
7455
|
7670
|
7481
|
7863
|
7712
|
5340
|
7259
|
7220
|
5065
|
12464
|
4772
|
19395
|
7258
|
10198
|
5258
|
7745
|
7002
|
7504
|
7283
|
13756
|
6808
|
8732
|
7185
|
8039
|
8653
|
10218
|
8540
|
8997
|
10588
|
8042
|
||
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
|
||
28607
|
42639
|
45408
|
47135
|
24386
|
12252
|
21940
|
76203
|
40621
|
17111
|
-7246
|
-28775
|
-15464
|
4710
|
-5044
|
532
|
13143
|
-5889
|
-1586
|
-7747
|
-13186
|
-7026
|
-26220
|
-854
|
4901
|
2951
|
37572
|
-41309
|
-6158
|
60640
|
-54429
|
-1475
|
18496
|
-10144
|
10101
|
-8304
|
10254
|
6935
|
-4154
|
24561
|
||
24464
|
31902
|
49217
|
25518
|
33513
|
36829
|
35849
|
24725
|
39445
|
20335
|
10478
|
-2603
|
-1758
|
10824
|
16798
|
8550
|
15795
|
9751
|
-491
|
12437
|
-4324
|
1164
|
-17627
|
11443
|
6473
|
18334
|
55108
|
-30528
|
-53
|
138836
|
-119601
|
780
|
2527
|
10242
|
10606
|
-5364
|
14310
|
6636
|
-3577
|
25404
|
||
3936
|
10579
|
-4064
|
21284
|
-9477
|
-24763
|
-14417
|
51210
|
1148
|
-3749
|
-18154
|
-26428
|
-15063
|
-10691
|
-16860
|
-8349
|
-3016
|
-15851
|
-1555
|
-27285
|
-9176
|
-8367
|
-8787
|
-12451
|
-1837
|
-15622
|
-17838
|
-11043
|
-6600
|
-114669
|
101145
|
-2433
|
15689
|
-20723
|
-729
|
-3173
|
-4476
|
79
|
-799
|
-1467
|
||
207
|
158
|
255
|
333
|
350
|
186
|
508
|
268
|
28
|
525
|
430
|
256
|
1357
|
4577
|
-4982
|
331
|
364
|
211
|
460
|
7101
|
314
|
177
|
194
|
154
|
265
|
239
|
302
|
262
|
495
|
36473
|
-35973
|
178
|
280
|
337
|
224
|
233
|
420
|
220
|
222
|
624
|
||
40032
|
26105
|
26996
|
21374
|
20719
|
24495
|
47027
|
55489
|
49444
|
46429
|
26508
|
35676
|
46088
|
59667
|
33808
|
49101
|
40238
|
30493
|
70309
|
71266
|
102404
|
78322
|
151335
|
114676
|
96708
|
160395
|
69992
|
123617
|
71401
|
61326
|
41356
|
43489
|
28240
|
98193
|
46761
|
13502
|
29423
|
24367
|
67393
|
59910
|
||
39305
|
24783
|
25194
|
18683
|
19445
|
23075
|
45797
|
53399
|
47872
|
44501
|
24637
|
33798
|
44138
|
56702
|
30986
|
46445
|
38225
|
28765
|
66952
|
70705
|
101235
|
76385
|
149508
|
112685
|
95966
|
157599
|
71079
|
122734
|
69255
|
59376
|
42997
|
41940
|
26714
|
96508
|
45157
|
12099
|
27903
|
22934
|
65546
|
58180
|
||
727
|
1322
|
1802
|
2691
|
1274
|
1420
|
1230
|
2090
|
1572
|
1928
|
1871
|
1878
|
1950
|
2965
|
2822
|
2656
|
2013
|
1728
|
3357
|
561
|
1169
|
1937
|
1827
|
1991
|
742
|
2796
|
-1087
|
883
|
2146
|
1950
|
-1641
|
1549
|
1526
|
1685
|
1604
|
1403
|
1520
|
1433
|
1847
|
1730
|
||
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
|
||
69615
|
79037
|
64981
|
82415
|
75105
|
76017
|
78715
|
112466
|
78196
|
60262
|
68636
|
88891
|
55392
|
73025
|
86391
|
73901
|
54338
|
49784
|
55889
|
62141
|
33657
|
36901
|
7372
|
9019
|
8852
|
42904
|
177023
|
-9391
|
123
|
22229
|
13695
|
36123
|
30198
|
23214
|
63685
|
69633
|
24220
|
86310
|
22323
|
68534
|
||
11199
|
-11199
|
11199
|
18651
|
12970
|
12912
|
0
|
10094
|
0
|
20657
|
10329
|
32060
|
15661
|
15661
|
15662
|
15628
|
15572
|
15971
|
15172
|
6046
|
21651
|
21651
|
3413
|
-3413
|
0
|
0
|
0
|
118432
|
0
|
0
|
0
|
17028
|
0
|
0
|
0
|
82909
|
0
|
28407
|
28202
|
0
|
||
0
|
11199
|
-11199
|
104814
|
0
|
0
|
0
|
111593
|
10328
|
-10328
|
0
|
80040
|
0
|
0
|
0
|
5956
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
58416
|
79037
|
64981
|
-41050
|
62135
|
63105
|
78715
|
-9221
|
67868
|
49933
|
58307
|
-23209
|
39731
|
57364
|
70729
|
52317
|
38766
|
33813
|
40717
|
56095
|
12006
|
15250
|
3959
|
12432
|
8852
|
42904
|
177023
|
-127823
|
123
|
22229
|
13695
|
18983
|
30198
|
23214
|
63685
|
-13276
|
24220
|
57903
|
-5879
|
68534
|
||
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
|