FRAS-LE SA
|
|||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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
|
|
142932
|
161860
|
150711
|
162363
|
158928
|
176756
|
155708
|
150569
|
154066
|
164093
|
170042
|
160762
|
165210
|
171746
|
186231
|
172329
|
189505
|
179551
|
190167
|
171281
|
177292
|
150078
|
188457
|
220740
|
188172
|
208409
|
189170
|
196093
|
179654
|
213516
|
220238
|
211765
|
247613
|
218857
|
246093
|
240981
|
230020
|
252993
|
228971
|
223772
|
||
141714
|
161396
|
149174
|
155993
|
154798
|
173012
|
153151
|
151096
|
154068
|
163977
|
162905
|
162544
|
165038
|
169485
|
184349
|
173106
|
187903
|
179384
|
190755
|
170372
|
177307
|
151597
|
190129
|
198140
|
181326
|
206250
|
186099
|
191690
|
178828
|
203151
|
220350
|
207566
|
194358
|
218540
|
245342
|
239478
|
228975
|
227065
|
222838
|
244883
|
||
83
|
472
|
1179
|
738
|
2604
|
1150
|
296
|
-1092
|
391
|
362
|
7529
|
907
|
511
|
1015
|
601
|
44
|
422
|
383
|
-559
|
121
|
-227
|
644
|
-1271
|
2959
|
716
|
9
|
-16
|
2330
|
650
|
9774
|
-118
|
4940
|
52516
|
367
|
653
|
1146
|
-23
|
25310
|
6588
|
-25105
|
||
882
|
-1
|
1
|
5408
|
1693
|
2635
|
2239
|
809
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
22546
|
1428
|
1477
|
2217
|
1870
|
171
|
0
|
32
|
2
|
782
|
0
|
38
|
482
|
1302
|
133
|
931
|
2723
|
||
253
|
-7
|
357
|
224
|
-167
|
-41
|
22
|
-244
|
-393
|
-246
|
-392
|
-2689
|
-339
|
1246
|
1281
|
-821
|
1180
|
-216
|
-29
|
788
|
212
|
-2163
|
-401
|
-2905
|
4702
|
673
|
870
|
203
|
5
|
591
|
-26
|
-743
|
-43
|
-50
|
60
|
-125
|
-234
|
485
|
-1386
|
1271
|
||
-75675
|
-86552
|
-84890
|
-87777
|
-91450
|
-91935
|
-90745
|
-84097
|
-92585
|
-79968
|
-69840
|
-122039
|
-93788
|
-83233
|
-96579
|
-91779
|
-115294
|
-102844
|
-99866
|
-87583
|
-91021
|
-61320
|
-92821
|
-120124
|
-91363
|
-104828
|
-98466
|
-113072
|
-103698
|
-104390
|
-113168
|
-103765
|
-122237
|
-104851
|
-129926
|
-133131
|
-133683
|
-134556
|
-119832
|
-158049
|
||
-51900
|
-58865
|
-60744
|
-59635
|
-59229
|
-63024
|
-71435
|
-39612
|
-53477
|
-52924
|
-61564
|
-56868
|
-57417
|
-57204
|
-54207
|
-56509
|
-64141
|
-66881
|
-81895
|
-54278
|
-59627
|
-34072
|
-58258
|
-82859
|
-57832
|
-69151
|
-64080
|
-73305
|
-68713
|
-70213
|
-75229
|
-71084
|
-66045
|
-70057
|
-83874
|
-89010
|
-91304
|
-85350
|
-31368
|
-150689
|
||
-23775
|
-27687
|
-24146
|
-28142
|
-32221
|
-28911
|
-19310
|
-44485
|
-39108
|
-27044
|
-8276
|
-65171
|
-36371
|
-26029
|
-42372
|
-35270
|
-51153
|
-35963
|
-17971
|
-33305
|
-31394
|
-27248
|
-34563
|
-37265
|
-33531
|
-35677
|
-34386
|
-39767
|
-34985
|
-34177
|
-37939
|
-32681
|
-56192
|
-34794
|
-46052
|
-44121
|
-42379
|
-49206
|
-88464
|
-7360
|
||
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
|
||
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
|
||
67257
|
75308
|
65821
|
74586
|
67478
|
84821
|
64963
|
66472
|
61481
|
84125
|
100202
|
38723
|
71422
|
88513
|
89652
|
80550
|
74211
|
76707
|
90301
|
83698
|
86271
|
88758
|
95636
|
100616
|
96809
|
103581
|
90704
|
83021
|
75956
|
109126
|
107070
|
108000
|
125376
|
114006
|
116167
|
107850
|
96337
|
118437
|
109139
|
65723
|
||
-4648
|
-5072
|
-5139
|
-5024
|
-5140
|
-5207
|
-5523
|
-5713
|
-5972
|
-6364
|
-6346
|
-6452
|
-6435
|
-6529
|
-6510
|
-6623
|
-6756
|
-6585
|
-6565
|
-6735
|
-6763
|
-6855
|
-6910
|
-6928
|
-6977
|
-6855
|
-6940
|
-6834
|
-6739
|
-6679
|
-6588
|
-6585
|
-6463
|
-6280
|
-6207
|
-6219
|
-7444
|
-7341
|
-7527
|
-7723
|
||
-4648
|
-5072
|
-5139
|
-5024
|
-5140
|
-5207
|
-5523
|
-5713
|
-5972
|
-6364
|
-6346
|
-6452
|
-6435
|
-6529
|
-6510
|
-6623
|
-6756
|
-6585
|
-6565
|
-6735
|
-6763
|
-6855
|
-6910
|
-6928
|
-6977
|
-6855
|
-6940
|
-6834
|
-6739
|
-6679
|
-6588
|
-6585
|
-6463
|
-6280
|
-6207
|
-6219
|
-7444
|
-7341
|
-7527
|
-7723
|
||
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
|
||
62609
|
70236
|
60682
|
69562
|
62338
|
79614
|
59440
|
60759
|
55509
|
77761
|
93856
|
32271
|
64987
|
81984
|
83142
|
73927
|
67455
|
70122
|
83736
|
76963
|
79508
|
81903
|
88726
|
93688
|
89832
|
96726
|
83764
|
76187
|
69217
|
102447
|
100482
|
101415
|
118913
|
107726
|
109960
|
101631
|
88893
|
111096
|
101612
|
58000
|
||
11790
|
10725
|
12315
|
11068
|
10399
|
11621
|
19675
|
18423
|
5914
|
15712
|
6520
|
6668
|
7335
|
16465
|
37493
|
24104
|
17670
|
13124
|
22575
|
16775
|
32092
|
27114
|
73002
|
1450
|
21651
|
28403
|
28741
|
20042
|
29474
|
24310
|
13955
|
9195
|
11086
|
36813
|
28632
|
20253
|
14746
|
14892
|
22423
|
35718
|
||
321
|
669
|
1017
|
592
|
75
|
1009
|
-95
|
185
|
-3010
|
1514
|
-403
|
-1481
|
-585
|
677
|
1932
|
-1382
|
1163
|
1847
|
1845
|
-3283
|
-1892
|
2235
|
2308
|
-6226
|
688
|
2640
|
2419
|
-7469
|
39
|
748
|
-2043
|
-15125
|
-1027
|
-12818
|
-6520
|
163
|
-4375
|
3452
|
4031
|
-13470
|
||
11469
|
10056
|
11298
|
10476
|
10324
|
10612
|
19770
|
18238
|
8924
|
14198
|
6923
|
6415
|
7920
|
15788
|
35561
|
24140
|
16507
|
11277
|
20730
|
19419
|
33567
|
24484
|
70334
|
7288
|
20623
|
25372
|
26047
|
27476
|
29435
|
23562
|
15998
|
24290
|
12084
|
49601
|
35122
|
20060
|
19102
|
11426
|
18381
|
15241
|
||
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1734
|
0
|
0
|
0
|
1346
|
0
|
0
|
0
|
639
|
417
|
395
|
360
|
388
|
340
|
391
|
275
|
35
|
0
|
0
|
0
|
30
|
29
|
30
|
30
|
30
|
19
|
14
|
11
|
33947
|
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0
|
0
|
0
|
30
|
29
|
30
|
30
|
- |
19
|
14
|
11
|
- |
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
74399
|
80961
|
72997
|
80630
|
72737
|
91235
|
79115
|
79182
|
61423
|
93473
|
100376
|
38939
|
72322
|
98449
|
120635
|
98031
|
85125
|
83246
|
106311
|
93738
|
111600
|
109017
|
161728
|
95138
|
111483
|
125129
|
112505
|
96229
|
98691
|
126757
|
114437
|
110610
|
129999
|
144539
|
138592
|
121884
|
103639
|
125988
|
124035
|
93718
|
||
74399
|
80961
|
72997
|
80630
|
72737
|
91235
|
79115
|
79182
|
61423
|
93473
|
100376
|
38939
|
72322
|
98449
|
120635
|
98031
|
85125
|
83246
|
106311
|
93738
|
111600
|
109017
|
161728
|
95138
|
111483
|
125129
|
112505
|
96229
|
98691
|
126757
|
114437
|
110610
|
129999
|
144539
|
138592
|
121884
|
103639
|
125988
|
124035
|
93718
|
||
23948
|
27580
|
28972
|
30278
|
26192
|
35302
|
29683
|
34453
|
29627
|
30394
|
57001
|
5452
|
30179
|
33807
|
37908
|
35679
|
35746
|
39746
|
35457
|
34875
|
33680
|
36529
|
39981
|
37202
|
34179
|
38996
|
42413
|
34141
|
36378
|
43116
|
41492
|
38873
|
36468
|
44538
|
43393
|
40782
|
38263
|
40498
|
39881
|
36503
|
||
16017
|
19187
|
19910
|
21422
|
18184
|
23211
|
23395
|
26331
|
21407
|
21666
|
48436
|
-2140
|
21805
|
24055
|
27270
|
26340
|
25661
|
25502
|
27151
|
25365
|
22684
|
26186
|
28771
|
26494
|
24277
|
27871
|
29945
|
27666
|
26215
|
29820
|
29910
|
30485
|
26816
|
30989
|
31748
|
30468
|
28656
|
29113
|
28263
|
28760
|
||
2967
|
3340
|
3412
|
4058
|
3223
|
2965
|
4272
|
4425
|
3827
|
3965
|
3629
|
3542
|
3706
|
4028
|
4151
|
4457
|
4218
|
4627
|
5184
|
4732
|
4102
|
4225
|
4473
|
4617
|
4008
|
4327
|
3984
|
3689
|
3739
|
4135
|
4574
|
4026
|
4005
|
4520
|
4808
|
4745
|
4509
|
4571
|
4710
|
4422
|
||
1804
|
1895
|
2052
|
1954
|
2034
|
2270
|
2149
|
1704
|
2594
|
2334
|
2470
|
1869
|
2620
|
2602
|
2444
|
2123
|
2677
|
3712
|
3669
|
1745
|
2755
|
3046
|
3642
|
2778
|
2972
|
2598
|
3418
|
2440
|
3030
|
3124
|
3637
|
2703
|
3595
|
3177
|
3330
|
3194
|
3462
|
4396
|
4442
|
2982
|
||
3160
|
3158
|
3598
|
2844
|
2751
|
6856
|
-133
|
1993
|
1799
|
2429
|
2466
|
2181
|
2048
|
3122
|
4043
|
2759
|
3190
|
5905
|
-547
|
3033
|
4139
|
3072
|
3095
|
3313
|
2922
|
4200
|
5066
|
346
|
3394
|
6037
|
3371
|
1659
|
2052
|
5852
|
3507
|
2375
|
1636
|
2418
|
2466
|
339
|
||
1417
|
490
|
1688
|
1169
|
893
|
1957
|
1040
|
550
|
732
|
920
|
798
|
883
|
884
|
1202
|
1367
|
1201
|
837
|
2678
|
-749
|
1059
|
1211
|
1265
|
1036
|
1099
|
1027
|
927
|
1242
|
1315
|
1239
|
1958
|
1250
|
829
|
1075
|
1592
|
885
|
954
|
1088
|
856
|
1072
|
1201
|
||
- |
- |
1645
|
1432
|
1595
|
4557
|
-1377
|
1210
|
849
|
1289
|
1451
|
1079
|
945
|
1700
|
2445
|
1324
|
2125
|
2999
|
-39
|
1733
|
2690
|
1560
|
1800
|
1979
|
1630
|
2990
|
3542
|
-1243
|
1905
|
3838
|
1896
|
611
|
754
|
4036
|
2392
|
1191
|
318
|
1332
|
1167
|
-250
|
||
1576
|
- |
- |
- |
1595
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
167
|
350
|
265
|
243
|
263
|
342
|
204
|
233
|
218
|
220
|
217
|
219
|
219
|
220
|
231
|
234
|
228
|
228
|
241
|
241
|
238
|
247
|
259
|
235
|
265
|
283
|
282
|
274
|
250
|
241
|
225
|
219
|
223
|
224
|
230
|
230
|
230
|
230
|
227
|
-612
|
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
228
|
228
|
241
|
- |
238
|
247
|
259
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
||
27467
|
29024
|
26323
|
30474
|
29763
|
32704
|
27421
|
19015
|
21852
|
33973
|
24854
|
21565
|
25316
|
31353
|
32173
|
30240
|
21330
|
21756
|
37761
|
28828
|
31052
|
33855
|
36467
|
37168
|
32844
|
36616
|
37621
|
33316
|
31687
|
38441
|
45730
|
41554
|
37250
|
46666
|
47854
|
39446
|
45769
|
40274
|
44225
|
39680
|
||
19414
|
20385
|
17987
|
21624
|
19391
|
23042
|
17889
|
14729
|
18694
|
17392
|
15110
|
14822
|
13620
|
21542
|
19967
|
20558
|
18361
|
18479
|
9487
|
15273
|
16699
|
18950
|
23161
|
21298
|
17518
|
22282
|
24162
|
20486
|
18741
|
23593
|
27541
|
23816
|
19283
|
28214
|
31069
|
20632
|
25056
|
23215
|
24557
|
21007
|
||
7916
|
8570
|
8245
|
8748
|
10051
|
9630
|
9425
|
4110
|
2938
|
16575
|
9618
|
6719
|
11612
|
9737
|
12072
|
9536
|
2879
|
3207
|
28127
|
13419
|
14232
|
14846
|
13226
|
15806
|
15198
|
14235
|
13362
|
12709
|
12684
|
14720
|
18084
|
17636
|
17793
|
18338
|
16665
|
18619
|
20617
|
16952
|
19548
|
18402
|
||
137
|
69
|
91
|
102
|
321
|
32
|
107
|
176
|
220
|
6
|
126
|
24
|
84
|
74
|
134
|
146
|
90
|
70
|
147
|
136
|
121
|
59
|
80
|
64
|
128
|
99
|
97
|
121
|
262
|
128
|
105
|
102
|
174
|
114
|
120
|
195
|
96
|
107
|
120
|
271
|
||
11066
|
8478
|
8687
|
8333
|
6344
|
8485
|
12503
|
16368
|
5231
|
22360
|
9929
|
7235
|
10471
|
20819
|
36230
|
25259
|
16207
|
11567
|
20576
|
19569
|
32997
|
24641
|
68804
|
12954
|
32858
|
30414
|
9965
|
17702
|
20754
|
17313
|
11359
|
19734
|
11087
|
34583
|
36843
|
22775
|
21789
|
16015
|
26836
|
20758
|
||
10884
|
8188
|
8341
|
8075
|
6042
|
8137
|
12044
|
15285
|
5231
|
20889
|
9238
|
7663
|
9658
|
19880
|
35282
|
24355
|
15407
|
10676
|
19748
|
18675
|
32137
|
23603
|
67910
|
11247
|
31942
|
29335
|
8794
|
16699
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
182
|
290
|
346
|
258
|
302
|
348
|
459
|
1083
|
0
|
1471
|
691
|
-428
|
813
|
939
|
948
|
904
|
800
|
891
|
828
|
894
|
860
|
1038
|
894
|
1707
|
916
|
1079
|
1171
|
1003
|
1260
|
1203
|
1139
|
1054
|
1176
|
1596
|
1460
|
1592
|
536
|
633
|
782
|
1710
|
||
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
|
19494
|
16110
|
10220
|
18680
|
9911
|
32987
|
35383
|
21183
|
21253
|
15382
|
26054
|
19048
|
||
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
19494
|
16110
|
10220
|
18680
|
9911
|
32987
|
35383
|
21183
|
21253
|
15382
|
26054
|
19048
|
||
11918
|
15879
|
9015
|
11545
|
10438
|
14744
|
9508
|
9346
|
4713
|
6746
|
8592
|
4687
|
6356
|
12470
|
14324
|
6853
|
11842
|
10177
|
12517
|
10466
|
13871
|
13992
|
16476
|
7814
|
11602
|
19103
|
22506
|
11070
|
9872
|
27887
|
15856
|
10449
|
45194
|
18752
|
10502
|
18881
|
-2182
|
29201
|
13093
|
-3223
|
||
0
|
7003
|
0
|
7210
|
0
|
7987
|
0
|
8180
|
0
|
3998
|
0
|
3999
|
0
|
7828
|
0
|
6171
|
0
|
8529
|
0
|
4571
|
0
|
7806
|
0
|
5843
|
0
|
0
|
9212
|
6788
|
0
|
26456
|
0
|
26241
|
0
|
24621
|
0
|
25000
|
0
|
0
|
8105
|
15506
|
||
0
|
2112
|
-2112
|
2309
|
0
|
2456
|
0
|
0
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
26007
|
-25760
|
0
|
0
|
0
|
1428
|
0
|
0
|
0
|
809
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
||
11918
|
6764
|
11127
|
2026
|
10438
|
4301
|
9508
|
1166
|
4713
|
2748
|
8592
|
558
|
6356
|
4642
|
14324
|
682
|
11842
|
1648
|
-13490
|
31655
|
13871
|
6186
|
16476
|
543
|
11602
|
19103
|
13294
|
3473
|
9872
|
1431
|
15856
|
-15792
|
45194
|
-5869
|
10502
|
-6119
|
-2182
|
29201
|
4988
|
-18729
|
||
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
|