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
153057
169433
160581
174886
173578
189776
168540
168653
195075
216139
224078
219321
218921
231160
248539
232006
249473
239591
254735
243332
255312
250520
285666
315741
264777
280231
264618
257428
243463
289246
289454
293551
302656
441695
326307
383053
422650
432237
433360
482988
151838
169104
158909
168516
169448
186069
166265
168924
195068
215307
217529
220142
218760
228886
246579
232757
247789
239349
253674
242070
255568
250728
288414
293081
257139
277515
258508
251946
239103
280246
288580
288721
246567
424383
339225
375341
419393
431042
429722
465641
84
338
1313
738
2604
1150
303
-1092
400
1078
7555
842
514
1014
677
81
514
498
957
498
-480
2052
-2381
2944
1548
482
753
2842
2092
10446
820
6155
55687
17378
-13102
7472
1274
1868
3410
13361
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
1
782
0
113
633
1302
133
931
2723
253
-8
358
224
-167
-78
-267
12
-393
-246
-1006
-1663
-353
1260
1283
-832
1170
-256
104
764
224
-2260
-367
-2830
4662
757
3140
770
2097
-1446
22
-1326
-380
-66
71
-393
681
-806
-703
1263
-82198
-92616
-88034
-96353
-102001
-101758
-99638
-91292
-123631
-110553
-112379
-165926
-126505
-121130
-132687
-127451
-152026
-139148
-133320
-136008
-142594
-130020
-156094
-188985
-138475
-147382
-143601
-154438
-141552
-146622
-156231
-161835
-144921
-267049
-164018
-168129
-250991
-245566
-231296
-293572
-51900
-58865
-59886
-60493
-59230
-63023
-71435
-39612
-53477
-52924
-61564
-56867
-57418
-57203
-54207
-56509
-70969
-74016
-90538
-62310
-61114
-34072
-82325
-95165
-64565
-77839
-76783
-82038
-76777
-82234
-86305
-61478
-84697
-88781
-131499
-144607
-135722
-138652
-139206
-164062
-30298
-33751
-28148
-35860
-42771
-38735
-28203
-51680
-70154
-57629
-50815
-109059
-69087
-63927
-78480
-70942
-81057
-65132
-42782
-73698
-81480
-95948
-73769
-93820
-73910
-69543
-66818
-72400
-64775
-64388
-69926
-100357
-60224
-178268
-32519
-23522
-115269
-106914
-92090
-129510
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
70859
76817
72547
78533
71577
88018
68902
77361
71444
105586
111699
53395
92416
110030
115852
104555
97447
100443
121415
107324
112718
120500
129572
126756
126302
132849
121017
102990
101911
142624
133223
131716
157735
174646
162289
214924
171659
186671
202064
189416
-4793
-5438
-5380
-5321
-5246
-5493
-6045
-6307
-8249
-8756
-6366
-12006
-8887
-9772
-8424
-10021
-9372
-9182
-9599
-9852
-9936
-9872
-11404
-10373
-10371
-9749
-10074
-9822
-9430
-9053
-9557
-13152
-10376
-10822
-10887
-11917
-13897
-14950
-15674
-24026
-4793
-5438
-5380
-5321
-5246
-5493
-6045
-6307
-8249
-8756
-6366
-12006
-8887
-9772
-8424
-10021
-9372
-9182
-9599
-9852
-9936
-9872
-11404
-10373
-10371
-9749
-10074
-9822
-9430
-9053
-9557
-13152
-10376
-10822
-10887
-11917
-13897
-14950
-15674
-24026
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
66066
71379
67167
73212
66331
82525
62857
71054
63195
96830
105333
41389
83529
100258
107428
94534
88075
91261
111816
97472
102782
110628
118168
116383
115931
123100
110943
93168
92481
133571
123666
118564
147359
163824
151402
203007
157762
171721
186390
165390
11474
10059
11297
10479
10325
10686
19844
18240
8864
14623
6927
8574
8294
16055
36261
25825
17072
11546
20563
20857
34394
25221
71860
8104
22123
26636
26887
28128
30432
23895
16830
25019
13283
59782
55560
52032
32730
48485
55426
26549
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11474
10059
11297
10479
10325
10686
19844
18240
8864
14623
6927
6840
8294
16055
36261
24479
17072
11546
20563
20218
33977
24826
71500
7716
21736
26198
26706
28093
30432
23895
16830
25019
13283
59782
47843
51010
35701
27503
50158
25936
0
0
0
0
0
0
0
0
0
0
0
1734
0
0
0
1346
0
0
0
639
417
395
360
388
387
438
181
35
0
0
0
0
0
0
7717
1022
-2971
20982
5268
613

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

1022

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-2971

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

77540
81438
78464
83691
76656
93211
82701
89294
72059
111453
112260
49963
91823
116313
143689
120359
105147
102807
132379
118329
137176
135849
190028
124487
138054
149736
137830
121296
122913
157466
140496
143583
160642
223606
206962
255039
190492
220206
241816
191939
77540
81438
78464
83691
76656
93211
82701
89294
72059
111453
112260
49963
91823
116313
143689
120359
105147
102807
132379
118329
137176
135849
190028
124487
138054
149736
137830
121296
122913
157466
140496
143583
160642
223606
206962
255039
190492
220206
241816
191939
26280
27580
33977
31450
28905
36697
32930
40287
36232
41596
66125
11106
41159
41771
50208
42280
44756
48193
53394
48032
47673
50773
57891
55364
49019
51260
55327
45477
46969
57276
50660
53224
52787
76745
69650
105603
63051
82048
76569
68872
17735
19187
24788
22003
20897
24606
25510
33146
28012
27564
53785
5739
30776
30933
37715
31534
34424
31049
42447
37141
34287
38087
34617
46180
37204
38150
40812
37104
34383
40002
37928
41683
39342
58289
54175
89139
47340
62635
57645
52354
3521
3340
3411
4685
3223
2965
5259
3438
3827
9017
7405
-3025
4806
5184
5418
5377
5372
6089
7177
5564
6122
6177
15920
2751
5647
6012
5731
5065
5841
7802
5390
6729
6160
8549
7714
9600
8344
10312
9293
9538
1804
1895
2052
1954
2034
2270
2149
1704
2594
2334
2470
3424
3493
2496
2998
2575
2891
3998
4348
2191
3125
3437
4149
3226
3246
2898
3718
2962
3351
3435
3971
3153
4700
3625
3829
4143
4763
5812
5743
4103
3220
3158
3726
2808
2751
6856
12
1999
1799
2681
2465
4968
2084
3158
4077
2794
2069
7057
-578
3136
4139
3072
3205
3207
2922
4200
5066
346
3394
6037
3371
1659
2585
6282
3932
2721
2604
3289
3888
2877
1417
490
1839
1018
893
1957
1185
405
732
920
798
883
884
1202
1367
1201
837
2678
-749
1059
1211
1265
1036
1099
1027
927
1242
1315
1239
1958
1250
829
1139
1658
948
1457
1277
967
1156
1929

-

-

1622
1547
1595
4557
-1377
1361
849
1289
1451
1079
945
1700
2445
1324
972
4152
-39
1733
2690
1560
1880
1899

-

-

-

-

1905
3838
1896
611
1205
4226
2593
1323
974

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

2690
1560
1880

-

1630
2990
3542

-

1905
3838
1896

-

-

-

2593

-

-

-

2226

-

1636

-

-

-

1595

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

167
350
265

-

263
342
204

-

218
472
216

-

255
256
265

-

260
227
210

-

238
247
263

-

265
283
282

-

250
241
225

-

241
238
245

-

245
244
240

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

146
-306

-

-

266
0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

108

-

-

-

27745
29022
26324
31850
30128
33126
26911
22032
22697
36167
24853
23881
31150
38121
39284
42065
27736
29756
42665
37297
37409
41296
42089
45010
40070
45162
46354
43661
43107
51238
58530
53278
43949
57359
54911
65575
77297
70682
78019
81986
19692
20383
17988
23000
19756
23464
17379
17746
19539
19586
15109
17138
16897
25007
23461
29355
22186
23095
11254
20798
20078
22580
24910
25597
20995
26534
28528
25669
23091
29192
33389
30479
24002
34712
35577
33034
39371
39464
43355
43736
7916
8570
8245
8748
10051
9630
9425
4110
2938
16575
9618
6719
14110
13010
15668
12539
5397
6585
31256
16353
17199
18646
17037
19260
18928
18493
17715
17795
19701
21899
25018
22661
19705
22500
19172
32219
37498
31052
34450
37881
137
69
91
102
321
32
107
176
220
6
126
24
143
104
155
171
153
76
155
146
132
70
142
153
147
135
111
197
315
147
123
138
242
147
162
322
428
166
214
369
11545
8907
9099
8787
7138
8590
13302
17570
8357
26846
12615
10202
13104
23882
39865
29188
20805
14688
23764
22465
38180
29729
73450
16214
37285
34168
13598
21058
22928
21044
15443
26602
19343
72342
73162
66262
52662
39509
75227
45726
11363
8617
8753
8529
6836
8242
12843
16487
8357
25375
11924
10630
12291
22943
38917
28284
20005
13797
22936
21571
37320
27093
72235
14903
36038
32765
11719
19567
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
2636
1215
1311
1247
1403
1879
1491
2247
1377
1768
2805
2324
2885
3322
4421
2049
3370
3296
4874
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
20681
19667
13675
23797
17019
69457
69840
61841
50613
36139
71931
40852

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

20681
19667
13675
23797
17019
69457
69840
61841
50613
36139
71931
40852
11970
15929
9064
11604
10485
14798
9558
9405
4773
6844
8667
4774
6410
12539
14332
6826
11850
10170
12556
10535
13914
14051
16598
7899
11680
-11559
53256
11100
9909
27908
15863
10479
44563
17160
9239
17599
-2518
27967
12001
-4645
0
7003
0
7210
0
7987
0
8180
0
0
3998
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
3998
-3998
130
0
0
0
0
0
0
0
247
0
20057
-20057
1428
0
0
0
809
0
0
0
0
0
0
0
0
0
0
0
0
11918
6764
11127
2026
10438
4301
9515
1159
4713
2748
8592
558
6356
4642
14324
682
11842
1648
12517
5648
13871
-13871
36533
543
11602
-11602
43999
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
30705
-30705
0
0
0
0
0
0
0
0
0
0
0
0
0