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
|
|
840743
|
869212
|
735888
|
976052
|
910662
|
962484
|
972482
|
551655
|
884519
|
903303
|
953596
|
1084717
|
895322
|
1149390
|
1114865
|
1044217
|
864766
|
927303
|
1010361
|
1034001
|
736914
|
693493
|
731639
|
866135
|
464657
|
659808
|
700715
|
1175555
|
587882
|
805991
|
810275
|
932276
|
846795
|
1206417
|
1218061
|
1378142
|
1031124
|
1235797
|
1220203
|
1362473
|
||
832703
|
872212
|
731148
|
981697
|
909316
|
955111
|
956852
|
548264
|
877906
|
901039
|
954872
|
1086673
|
889730
|
1145882
|
1112669
|
1031821
|
855475
|
926722
|
1013521
|
1040483
|
728678
|
692581
|
712431
|
853511
|
463112
|
659014
|
719170
|
918936
|
593214
|
806540
|
822845
|
938416
|
850849
|
1209456
|
1230274
|
1395641
|
1044166
|
1227132
|
1223964
|
1324195
|
||
13026
|
-2075
|
5435
|
-8926
|
4886
|
4479
|
12626
|
1081
|
7616
|
4729
|
1273
|
4205
|
2916
|
5561
|
4167
|
4228
|
5834
|
2225
|
2243
|
4569
|
7124
|
4217
|
16836
|
8160
|
1854
|
3233
|
-16561
|
274606
|
969
|
5143
|
-6063
|
7487
|
3007
|
3579
|
-2363
|
-2690
|
-11283
|
12491
|
1724
|
19936
|
||
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
|
||
-4986
|
-925
|
-695
|
3281
|
-3540
|
2894
|
3004
|
2310
|
-1003
|
-2465
|
-2549
|
-6161
|
2676
|
-2053
|
-1971
|
8168
|
3457
|
-1644
|
-5403
|
-11051
|
1112
|
-3305
|
2372
|
4464
|
-309
|
-2439
|
-1894
|
-17987
|
-6301
|
-5692
|
-6507
|
-13627
|
-7061
|
-6618
|
-9850
|
-14809
|
-1759
|
-3826
|
-5485
|
18342
|
||
-562480
|
-644762
|
-425811
|
-658557
|
-639779
|
-698641
|
-599398
|
-369234
|
-609196
|
-621914
|
-689293
|
-806724
|
-653508
|
-828823
|
-780935
|
-729099
|
-611435
|
-682536
|
-689219
|
-760449
|
-506551
|
-473744
|
-504996
|
-624746
|
-334383
|
-479677
|
-297697
|
-983085
|
-466985
|
-528334
|
-703028
|
-639278
|
-637568
|
-914670
|
-892585
|
-1077374
|
-755267
|
-946403
|
-899697
|
-1012023
|
||
-474023
|
-547157
|
-491522
|
-448658
|
-565846
|
-513841
|
-596733
|
-483337
|
-567848
|
-519147
|
-704646
|
-582241
|
-559391
|
-705843
|
-655321
|
-542652
|
-522376
|
-608937
|
-633759
|
-697850
|
-450849
|
-414462
|
-398580
|
-536301
|
-277650
|
-423245
|
-461017
|
-647489
|
-388033
|
-459471
|
-604226
|
-532463
|
-572780
|
-821315
|
-816049
|
-939317
|
-654563
|
-852796
|
-801016
|
-887238
|
||
-82173
|
-113718
|
79431
|
-232519
|
-69570
|
-178935
|
1833
|
116716
|
-36680
|
-97315
|
23943
|
-225825
|
-92011
|
-116632
|
-113678
|
-183052
|
-83750
|
-70748
|
-56289
|
-60445
|
-48252
|
-50952
|
-84727
|
-70007
|
-37106
|
-44641
|
-79465
|
-51453
|
-58180
|
-53143
|
-70041
|
-82942
|
-60524
|
-86416
|
-74269
|
-105956
|
-91910
|
-77434
|
-86473
|
-106443
|
||
-6284
|
16113
|
-13720
|
22620
|
-4363
|
-5865
|
-4498
|
-2613
|
-4668
|
-5452
|
-8590
|
1342
|
-2106
|
-6348
|
-11936
|
-3395
|
-5309
|
-2851
|
829
|
-2154
|
-7450
|
-8330
|
-21689
|
-18438
|
-19627
|
-11791
|
242785
|
-284143
|
-20772
|
-15720
|
-28761
|
-23873
|
-4264
|
-6939
|
-2267
|
-32101
|
-8794
|
-16173
|
-12208
|
-18342
|
||
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
|
||
278263
|
224450
|
310077
|
317495
|
270883
|
263843
|
373084
|
182421
|
275323
|
281389
|
264303
|
277993
|
241814
|
320567
|
333930
|
315118
|
253331
|
244767
|
321142
|
273552
|
230363
|
219749
|
226643
|
241389
|
130274
|
180131
|
403018
|
192470
|
120897
|
277657
|
107247
|
292998
|
209227
|
291747
|
325476
|
300768
|
275857
|
289394
|
320506
|
350450
|
||
-9120
|
-8067
|
-7845
|
-9447
|
-8944
|
-8837
|
-8977
|
-118
|
-7777
|
-8397
|
-11098
|
-10082
|
-8806
|
-9963
|
-9567
|
-11885
|
-10713
|
-10598
|
-9131
|
-10733
|
-11412
|
-11769
|
-12057
|
-11199
|
-11314
|
-11078
|
-14356
|
-12943
|
-12166
|
-11430
|
-11103
|
-10733
|
-12765
|
-16186
|
-16586
|
-15268
|
-18369
|
-20863
|
-20708
|
-26503
|
||
-9120
|
-8067
|
-7845
|
-9447
|
-8944
|
-8837
|
-8977
|
-118
|
-7777
|
-8397
|
-11098
|
-10082
|
-8806
|
-9963
|
-9567
|
-11885
|
-10713
|
-10598
|
-9131
|
-10733
|
-11412
|
-11769
|
-12057
|
-11199
|
-11314
|
-11078
|
-14356
|
-12943
|
-12166
|
-11430
|
-11103
|
-10733
|
-12765
|
-16186
|
-16586
|
-15268
|
-18369
|
-20863
|
-20708
|
-26503
|
||
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
|
||
269143
|
216383
|
302232
|
308048
|
261939
|
255006
|
364107
|
182303
|
267546
|
272992
|
253205
|
267911
|
233008
|
310604
|
324363
|
303233
|
242618
|
234169
|
312011
|
262819
|
218951
|
207980
|
214586
|
230190
|
118960
|
169053
|
388662
|
179527
|
108731
|
266227
|
96144
|
282265
|
196462
|
275561
|
308890
|
285500
|
257488
|
268531
|
299798
|
323947
|
||
51302
|
54130
|
54129
|
56326
|
49575
|
59889
|
59682
|
104029
|
77630
|
64868
|
47216
|
39496
|
50372
|
68078
|
47302
|
55373
|
54313
|
54257
|
78756
|
88233
|
99528
|
108949
|
151204
|
122496
|
141568
|
213354
|
159299
|
157324
|
131548
|
100486
|
89662
|
57180
|
68423
|
97375
|
86685
|
47651
|
45599
|
75711
|
73545
|
86983
|
||
1254
|
1657
|
2023
|
2150
|
2190
|
1742
|
2185
|
35942
|
9182
|
9520
|
7330
|
2225
|
-33
|
8756
|
10277
|
5984
|
5394
|
6863
|
7608
|
15455
|
13216
|
20968
|
8756
|
-9944
|
6106
|
15402
|
64938
|
7565
|
23431
|
19900
|
20929
|
22597
|
33476
|
20839
|
25823
|
14933
|
-404
|
29065
|
226
|
-2881
|
||
50048
|
52473
|
52106
|
54176
|
47385
|
58147
|
57497
|
68087
|
68448
|
55348
|
39886
|
37271
|
50405
|
59322
|
37025
|
49389
|
48919
|
47394
|
71148
|
72778
|
86312
|
87981
|
142448
|
132440
|
135462
|
197952
|
94361
|
149759
|
108117
|
80586
|
68733
|
34583
|
34947
|
76536
|
60862
|
32718
|
46003
|
46646
|
73319
|
89864
|
||
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
|
||
320445
|
270513
|
356361
|
364374
|
311514
|
314895
|
423789
|
286332
|
345176
|
337860
|
300421
|
307407
|
283380
|
378682
|
371665
|
358606
|
296931
|
288426
|
390767
|
351052
|
318479
|
316929
|
365790
|
352686
|
260528
|
382407
|
547961
|
336851
|
240279
|
366713
|
185806
|
339445
|
264885
|
372936
|
395575
|
333151
|
303087
|
344242
|
373343
|
410930
|
||
320445
|
270513
|
356361
|
364374
|
311514
|
314895
|
423789
|
286332
|
345176
|
337860
|
300421
|
307407
|
283380
|
378682
|
371665
|
358606
|
296931
|
288426
|
390767
|
351052
|
318479
|
316929
|
365790
|
352686
|
260528
|
382407
|
547961
|
336851
|
240279
|
366713
|
185806
|
339445
|
264885
|
372936
|
395575
|
333151
|
303087
|
344242
|
373343
|
410930
|
||
124373
|
108287
|
174867
|
183005
|
126509
|
168023
|
231835
|
75830
|
149177
|
181147
|
179837
|
171590
|
162228
|
203657
|
219104
|
196379
|
170627
|
180130
|
226259
|
191308
|
173370
|
187309
|
196499
|
180203
|
128796
|
155990
|
190880
|
193100
|
134558
|
184393
|
179608
|
242157
|
177463
|
191615
|
221246
|
209269
|
190058
|
208775
|
236214
|
225039
|
||
101769
|
69033
|
137017
|
139613
|
92241
|
128202
|
182884
|
36192
|
113736
|
137115
|
124685
|
130824
|
118267
|
155814
|
162070
|
149379
|
125393
|
130565
|
202832
|
157304
|
142927
|
143552
|
166621
|
145127
|
104798
|
130718
|
152524
|
156335
|
106970
|
149528
|
149303
|
184645
|
147403
|
154607
|
180319
|
165933
|
146726
|
163483
|
185999
|
177476
|
||
17395
|
31678
|
25343
|
39507
|
26599
|
31809
|
35730
|
34562
|
29443
|
34064
|
46569
|
33050
|
35237
|
38729
|
45297
|
40593
|
36331
|
40914
|
12867
|
16562
|
22152
|
20896
|
21361
|
20426
|
18491
|
16298
|
30473
|
28024
|
19348
|
19915
|
19540
|
43328
|
20790
|
26195
|
29746
|
29467
|
32273
|
33946
|
35616
|
36302
|
||
5209
|
7576
|
12507
|
3885
|
7669
|
8012
|
13221
|
5076
|
5998
|
9968
|
8583
|
7716
|
8724
|
9114
|
11737
|
6407
|
8903
|
8651
|
10560
|
17442
|
8291
|
22861
|
8517
|
14650
|
5507
|
8974
|
7883
|
8741
|
8240
|
14950
|
10765
|
14184
|
9270
|
10813
|
11181
|
13869
|
11059
|
11346
|
14599
|
11261
|
||
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
|
||
81085
|
50415
|
81630
|
67543
|
79981
|
33240
|
49972
|
58803
|
63093
|
34323
|
16352
|
-5866
|
9400
|
29925
|
23315
|
26813
|
25529
|
14172
|
24285
|
14699
|
-1320
|
-601
|
-20303
|
31051
|
10705
|
10606
|
89239
|
-7144
|
8087
|
76055
|
-64077
|
-7902
|
13489
|
6581
|
19323
|
22195
|
34246
|
4778
|
9453
|
33382
|
||
64965
|
26333
|
52609
|
85014
|
73514
|
65166
|
47609
|
15672
|
56888
|
38690
|
28956
|
12848
|
18185
|
30248
|
37703
|
30000
|
26074
|
25128
|
17369
|
31992
|
3076
|
4897
|
-14259
|
85695
|
8679
|
26083
|
108609
|
1368
|
21619
|
146988
|
-146508
|
1933
|
-4235
|
30412
|
13497
|
17706
|
37280
|
7252
|
10377
|
36572
|
||
15674
|
23976
|
28683
|
-17626
|
6040
|
-32232
|
2010
|
42815
|
6133
|
-4899
|
-13042
|
-18980
|
-10200
|
-4901
|
-9437
|
-3520
|
-1252
|
-10979
|
6421
|
-24698
|
-4956
|
-5840
|
-6343
|
-54874
|
1490
|
-15849
|
-19808
|
-9064
|
-14273
|
-107589
|
118122
|
-10844
|
17126
|
-24367
|
5585
|
3888
|
-3924
|
-2591
|
-1307
|
-4047
|
||
446
|
106
|
338
|
155
|
427
|
306
|
353
|
316
|
72
|
532
|
438
|
266
|
1415
|
4578
|
-4951
|
333
|
707
|
23
|
495
|
7405
|
560
|
342
|
299
|
230
|
536
|
372
|
438
|
552
|
741
|
36656
|
-35691
|
1009
|
598
|
536
|
241
|
601
|
890
|
117
|
383
|
857
|
||
45917
|
32744
|
34840
|
31233
|
29267
|
37317
|
63433
|
38297
|
54475
|
61818
|
35014
|
47547
|
56041
|
71021
|
42310
|
60023
|
46440
|
43882
|
83559
|
82216
|
112382
|
93115
|
181562
|
131534
|
112261
|
172548
|
89415
|
158805
|
94411
|
80291
|
54612
|
67938
|
43028
|
151393
|
90289
|
29709
|
51790
|
39783
|
104871
|
81184
|
||
45051
|
28118
|
31941
|
25528
|
27292
|
33519
|
59989
|
35374
|
51360
|
54290
|
29112
|
40580
|
47901
|
65811
|
35189
|
51884
|
39701
|
37375
|
74710
|
77352
|
106216
|
85481
|
171715
|
124121
|
106774
|
165497
|
85415
|
153554
|
90037
|
75850
|
54054
|
53358
|
38503
|
146838
|
86150
|
25554
|
44340
|
37713
|
98832
|
81327
|
||
866
|
4224
|
3301
|
5705
|
1975
|
3798
|
3444
|
2923
|
3115
|
7528
|
5902
|
6967
|
8140
|
5210
|
7121
|
8139
|
6739
|
6507
|
8849
|
4864
|
6166
|
7634
|
9847
|
7413
|
5487
|
7051
|
4000
|
5251
|
4374
|
4441
|
558
|
14580
|
4525
|
4555
|
4139
|
4155
|
7450
|
2070
|
6039
|
-143
|
||
0
|
402
|
-402
|
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
|
||
69070
|
79067
|
65024
|
82593
|
75757
|
76315
|
78549
|
113402
|
78431
|
60572
|
69218
|
94136
|
55711
|
74079
|
86936
|
75391
|
54335
|
50242
|
56664
|
62829
|
34047
|
37106
|
8032
|
9898
|
8766
|
43263
|
178427
|
-7910
|
3223
|
25974
|
15663
|
37252
|
30905
|
23347
|
64717
|
71978
|
26993
|
90906
|
22805
|
71325
|
||
11199
|
0
|
0
|
18651
|
12970
|
12912
|
0
|
10094
|
10328
|
10329
|
10329
|
32060
|
15661
|
15661
|
15662
|
15628
|
15572
|
15971
|
15172
|
6046
|
21651
|
21651
|
0
|
0
|
0
|
0
|
0
|
118432
|
0
|
0
|
0
|
17028
|
0
|
0
|
0
|
82909
|
0
|
28407
|
28202
|
0
|
||
0
|
0
|
0
|
104814
|
0
|
0
|
0
|
111593
|
0
|
0
|
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
|
||
57871
|
79067
|
65024
|
-40872
|
62787
|
63403
|
78549
|
-8285
|
68103
|
50243
|
58889
|
-17964
|
40050
|
58418
|
71274
|
53807
|
38763
|
34271
|
41492
|
56783
|
12396
|
15455
|
8032
|
9898
|
8766
|
43263
|
178427
|
-126342
|
3223
|
25974
|
15663
|
20112
|
30905
|
23347
|
64717
|
-10931
|
26993
|
62499
|
-5397
|
71325
|
||
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
|