Company name: | Bp Plc |
Company Description: | A group engaged in refining and marketing; and exploration; development and production of oil and gas together with related pipeline; transportation and processing activities
|
COD: | BP. | Trading Currency: | GBX |
Market Sector: | FE10 | ISIN: | GB0007980591 |
Market Segment: | SET1 | Share Type: | DE |
WWW Address: | http://www.bp.com/ | Description: | $0.25 |
Industry Sector: | OIL & GAS PRODUCERS |
Price | Variação [%] | Bid | Offer | Abertura | MAX | MIN | Volume |
468.90 | -3.75 [-0.79] | 469.60 | 469.65 | 472.40 | 472.95 | 467.05 | 22,645,645 |
Market Cap. [m] | Shares In Issue [m] | Beta | EPS | DPS | PE Ratio | Yield | 52 Semanas |
89,285.91 | 19,041.57 | 0.20 | 29.91 | 15.99 | 15.67 | 3.41 | 570.50 - 359.20 |
Bp Key Figures Key Figures | (at previous day's close) |
Market Cap. | 89,285.91 | m |
Shares In Issue | 19,041.57 | m |
Prev. Close | 472.65 | |
PE Ratio | 15.67 | |
Dividend Yield | 3.41 | % |
EPS - basic | 29.91 | p |
Dividend PS | 15.99 | p |
Dividend Cover | - | |
Cash Flow PS | 91.70 | p |
Return On Equity (ROE) | 10.02 | % |
Operating Margin | 9.65 | % |
PEG Factor | 0.11 | |
EPS Growth Rate | 137.41 | % |
Dividends PS Growth Rate | -17.60 | % |
Dívida Líquida | 122,864.87 | m |
Gross Gearing | 68.52 | % |
Quick Assets | 54,246.98 | m |
Net Working Capital | 12,676.04 | m |
Intangibles / Fixed Assets | 9.90 | % |
Turnover PS | 612.57 | p |
Pre-Tax Profit PS | 59.13 | p |
Retained Profit PS | 12.66 | p |
Cash PS | 119.15 | p |
Net Cash PS | -191.25 | p |
Net Tangible Asset Value PS * | 219.96 | p |
Net Asset Value PS | 351.22 | p |
Spread | 0.05 (0.01%) | |
* Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies. |
|
Bp Balance Sheet
 Share Price PerformanceShare Price Performance | Sample Period † | MAX | MIN | 1 Semana | 483.70 | 463.60 |
4 Semanas | 489.85 | 447.20 |
12 Semanas | 551.00 | 447.20 |
1 Ano | 570.50 | 359.20 |
 Share Price Chart (5 years)Share Price Chart (5 years) |  |
|
Bp Historic Returns%1$s Historic Returns | Período † | Abertura | VAB | % | Abertura Média | Vol Diário Médio [m] | Volume [m] | VWAP | 1 Semana | 464.00 | 4.90 | 1.06 | 463.60 | 35.52 | | 472.93 |
4 Semanas | 475.40 | -6.50 | -1.37 | 447.20 | 37.12 | | 471.82 |
12 Semanas | 489.35 | -20.45 | -4.18 | 447.20 | 47.78 | | 498.85 |
26 Semanas | 462.35 | 6.55 | 1.42 | 447.20 | 47.78 | | 505.92 |
1 Ano | 451.80 | 17.10 | 3.78 | 359.20 | 47.79 | | 471.64 |
3 Anos | 366.80 | 102.10 | 27.84 | 188.54 | 51.24 | | 366.06 |
5 Anos | 586.90 | -118.00 | -20.11 | 188.54 | 47.60 | | 404.33 |
† periods calculated are whole weeks rather than calendar months | |
|
Bp Key Management Ratios
|
Bp Investment Ratios%1$s Investment Ratios | (Market value analysis) at previous day's close |
PQ Ratio | 4.14 | |
PE Ratio | 15.67 | |
Tobin's Q Ratio | 0.32 | |
Tobin's Q Ratio (excl. intangibles) | 0.35 | |
Dividend Yield | 3.41 | % |
Market-to-Book Ratio | 1.60 | |
Price-to-Pre-Tax Profit PS | 7.93 | |
Price-to-Retained Profit PS | 37.03 | |
Price-to-Cash Flow PS | 5.11 | |
Price-to-Sales PS | 0.77 | |
Price-to-Net Tangible Asset Value PS | 1.69 | |
Price-to-Cash PS | 3.94 | |
Net Working Capital PS | 66.57 | |
Price Pct to Working Capital PS | 7.04 | % |
Earnings Yield | 6.38 | % |
Average PE | 24.60 | |
Years in average | 4 | |
PE to PE average | 63.73 | % |
|
Bp Financial Ratios%1$s Financial Ratios | (Leverage Ratios) |
Debt Ratio | 56.38 | % |
Debt-to-Equity Ratio | 1.29 | |
Debt-to-Equity Ratio (excl. Intgbl) | 1.63 | |
Debt-to-Equity Market Value | 0.97 | |
Net Gearing | 57.84 | % |
Net Gearing (excl. Intangibles) | 61.89 | % |
Gross Gearing | 68.52 | % |
Gross Gearing (excl. Intangibles) | 73.32 | % |
Gearing Under 1 Year | 27.82 | % |
Gearing Under 1 Year (excl. Intgbl) | 29.77 | % |
Assets/Equity | 3.18 | |
Cash/Equity | 33.92 | |
(Liquidity Ratios) |
Net Working Capital to Total Assets | 5.97 | % |
Current Ratio | 1.21 | |
Quick Ratio (Acid Test) | 0.92 | |
Liquidity Ratio | 0.38 | |
Cash & Equiv/Current Assets | 31.61 | % |
(Solvency Ratios) |
Enterprise Value | 164,120.55 | m |
CFO/Sales | 0.15 | |
CFO/Attributable Profit | 3.12 | |
CFO/Assets | 0.08 | |
CFO/Debt | 0.12 | |
Total Debt/Equity Market Value | 1.63 | |
Total Debt/Sales | 1.25 | |
Total Debt/Pre-Tax Profit | 12.93 | |
Total Debt | 145,552.63 | m |
Total Debt/Net Current Assets | 11.48 | % |
(Dodds - Graham Ratios) | | |
3 yr Compound Earnings Growth | 23.72 | % |
5 yr Compound Earnings Growth | 16.91 | % |
10 yr Compound Earnings Growth | - | % |
Earn drops > 5% in 10yrs | 9 | |
Beta coefficients | Beta (60-Mnth) | Beta (36-Mnth) | 0.1966 | 0.2074 |
|
Bp Operating Ratios%1$s Operating Ratios | (Profitability Ratios) |
Return On Capital Employed (ROCE) | 7.34 | % |
Return On Assets (ROA) | 2.02 | % |
Net Profit Margin | 4.80 | % |
Assets Turnover | 0.42 | |
Return On Equity (ROE) | 10.02 | % |
Return On Investment (ROI) | 2.69 | % |
Dividend Payout Ratio | 57.57 | % |
Plowback Ratio | 42.43 | % |
Growth from Plowback Ratio | 3.24 | % |
Net Income Of Revenues | 2.07 | % |
(Asset Utilisation Multiples) |
Shareholders Equity Turnover | 1.59 | |
Fixed Assets Turnover | 0.62 | |
Current Assets Turnover | 1.29 | |
Net Working Capital Turnover | | |
Inventory Turnover | 5.75 | |
(Other Operating Ratios) |
Total Assets-to-Sales | 2.38 | |
Debtors-to-Sales | 32.08 | % |
Debt Collection Period | 117.10 | Dias |
|
Bp Dividends%1$s Dividends | Data | Type | Curr. | Dividend Amount | Period Start | Period End | Ex Date | Record Date | Payment Date | Total Dividend Amount | 06 Dez 2022 | Quarterly | USX | 6.01 | 31/12/2021 | 31/12/2022 | 10/11/2022 | 11/11/2022 | 16/12/2022 | - |
02 Ago 2022 | Quarterly | USX | 6.01 | 31/12/2021 | 31/12/2022 | 11/08/2022 | 12/08/2022 | 23/09/2022 | - |
03 Mai 2022 | Quarterly | USX | 5.46 | 31/12/2021 | 31/12/2022 | 12/05/2022 | 13/05/2022 | 24/06/2022 | - |
08 Fev 2022 | Final | USX | 5.46 | 31/12/2020 | 31/12/2021 | 17/02/2022 | 18/02/2022 | 25/03/2022 | 21.63 |
02 Nov 2021 | Quarterly | USX | 5.46 | 31/12/2020 | 31/12/2021 | 11/11/2021 | 12/11/2021 | 17/12/2021 | - |
03 Ago 2021 | Quarterly | USX | 5.46 | 31/12/2020 | 31/12/2021 | 12/08/2021 | 13/08/2021 | 24/09/2021 | - |
27 Abr 2021 | Quarterly | USX | 5.25 | 31/12/2020 | 31/12/2021 | 06/05/2021 | 07/05/2021 | 18/06/2021 | - |
02 Fev 2021 | Final | USX | 5.25 | 31/12/2019 | 31/12/2020 | 18/02/2021 | 19/02/2021 | 26/03/2021 | 26.25 |
27 Out 2020 | Interim | USX | 5.25 | 31/12/2019 | 31/12/2020 | 05/11/2020 | 06/11/2020 | 18/12/2020 | - |
04 Ago 2020 | Interim | USX | 5.25 | 31/12/2019 | 31/12/2020 | 13/08/2020 | 14/08/2020 | 25/09/2020 | - |
29 Abr 2020 | Interim | USX | 10.50 | 31/12/2019 | 31/12/2020 | 07/05/2020 | 11/05/2020 | 19/06/2020 | - |
04 Fev 2020 | Final | USX | 10.50 | 31/12/2018 | 31/12/2019 | 13/02/2020 | 14/02/2020 | 27/03/2020 | 41.25 |
29 Out 2019 | Quarterly | USX | 10.25 | 31/12/2018 | 31/12/2019 | 07/11/2019 | 08/11/2019 | 20/12/2019 | - |
30 Jul 2019 | Quarterly | USX | 10.25 | 31/12/2018 | 31/12/2019 | 08/08/2019 | 09/08/2019 | 20/09/2019 | - |
30 Abr 2019 | Quarterly | USX | 10.25 | 31/12/2018 | 31/12/2019 | 09/05/2019 | 10/05/2019 | 21/06/2019 | - |
05 Fev 2019 | Final | USX | 10.25 | 31/12/2017 | 31/12/2018 | 14/02/2019 | 15/02/2019 | 29/03/2019 | 40.75 |
30 Out 2018 | Quarterly | USX | 10.25 | 31/12/2017 | 31/12/2018 | 08/11/2018 | 09/11/2018 | 21/12/2018 | - |
31 Jul 2018 | Quarterly | USX | 10.25 | 31/12/2017 | 31/12/2018 | 09/08/2018 | 10/08/2018 | 21/09/2018 | - |
01 Mai 2018 | Quarterly | USX | 10.00 | 31/12/2017 | 31/12/2018 | 10/05/2018 | 11/05/2018 | 22/06/2018 | - |
06 Fev 2018 | Final | USX | 10.00 | 31/12/2016 | 31/12/2017 | 15/02/2018 | 16/02/2018 | 29/03/2018 | 40.00 |
31 Out 2017 | Quarterly | USX | 10.00 | 31/12/2016 | 31/12/2017 | 09/11/2017 | 10/11/2017 | 21/12/2017 | - |
01 Ago 2017 | Quarterly | USX | 10.00 | 31/12/2016 | 31/12/2017 | 10/08/2017 | 11/08/2017 | 22/09/2017 | - |
02 Mai 2017 | Quarterly | USX | 10.00 | 31/12/2016 | 31/12/2017 | 11/06/2017 | 12/06/2017 | 23/06/2017 | - |
07 Fev 2017 | Final | USX | 10.00 | 31/12/2015 | 31/12/2016 | 16/02/2017 | 17/02/2017 | 31/03/2017 | 40.00 |
01 Nov 2016 | Quarterly | USX | 10.00 | 31/12/2015 | 31/12/2016 | 10/11/2016 | 11/11/2016 | 16/12/2016 | - |
26 Jul 2016 | Quarterly | USX | 10.00 | 31/12/2015 | 31/12/2016 | 04/08/2016 | 05/08/2016 | 16/09/2016 | - |
26 Abr 2016 | Quarterly | USX | 10.00 | 31/12/2015 | 31/12/2016 | 05/05/2016 | 06/05/2016 | 17/06/2016 | - |
02 Fev 2016 | Final | USX | 10.00 | 31/12/2014 | 31/12/2015 | 11/02/2016 | 12/02/2016 | 24/03/2016 | 40.00 |
27 Out 2015 | Quarterly | USX | 10.00 | 31/12/2014 | 31/12/2015 | 05/11/2015 | 06/11/2015 | 18/12/2015 | - |
28 Jul 2015 | Quarterly | USX | 10.00 | 31/12/2014 | 31/12/2015 | 06/08/2015 | 07/08/2015 | 18/09/2015 | - |
28 Abr 2015 | Quarterly | USX | 10.00 | 31/12/2014 | 31/12/2015 | 07/05/2015 | 08/05/2015 | 19/06/2015 | - |
03 Fev 2015 | Final | USX | 10.00 | 31/12/2013 | 31/12/2014 | 12/02/2015 | 13/02/2015 | 27/03/2015 | 39.50 |
28 Out 2014 | Quarterly | USX | 10.00 | 31/12/2013 | 31/12/2014 | 06/11/2014 | 07/11/2014 | 19/12/2014 | - |
29 Jul 2014 | Quarterly | USX | 9.75 | 31/12/2013 | 31/12/2014 | 06/08/2014 | 08/08/2014 | 19/09/2014 | - |
29 Abr 2014 | Quarterly | USX | 9.75 | 31/12/2013 | 31/12/2014 | 07/05/2014 | 09/05/2014 | 20/06/2014 | - |
04 Fev 2014 | Final | USX | 9.50 | 31/12/2012 | 31/12/2013 | 12/02/2014 | 14/02/2014 | 28/03/2014 | 36.50 |
29 Out 2013 | Quarterly | USX | 9.00 | 31/12/2012 | 31/12/2013 | 06/11/2013 | 08/11/2013 | 20/12/2013 | - |
30 Jul 2013 | Quarterly | USX | 9.00 | 31/12/2012 | 31/12/2013 | 07/08/2013 | 09/08/2013 | 20/09/2013 | - |
30 Abr 2013 | Quarterly | USX | 9.00 | 31/12/2012 | 31/12/2013 | 08/05/2013 | 10/05/2013 | 21/06/2013 | - |
04 Fev 2013 | Final | USX | 9.00 | 31/12/2011 | 31/12/2012 | 13/02/2013 | 15/02/2013 | 28/03/2013 | 34.00 |
30 Out 2012 | Quarterly | USX | 9.00 | 31/12/2011 | 31/12/2012 | 07/11/2012 | 09/11/2012 | 21/12/2012 | - |
31 Jul 2012 | Quarterly | USX | 8.00 | 31/12/2011 | 31/12/2012 | 08/08/2012 | 10/08/2012 | 25/09/2012 | - |
01 Mai 2012 | Quarterly | USX | 8.00 | 31/12/2011 | 31/12/2012 | 09/05/2012 | 11/05/2012 | 27/06/2012 | - |
07 Fev 2012 | Final | USX | 8.00 | 31/12/2010 | 31/12/2011 | 15/02/2012 | 17/02/2012 | 30/03/2012 | 29.00 |
25 Out 2011 | Quarterly | USX | 7.00 | 31/12/2010 | 31/12/2011 | 02/11/2011 | 04/11/2011 | 19/12/2011 | - |
26 Jul 2011 | Quarterly | USX | 7.00 | 31/12/2010 | 31/12/2011 | 03/08/2011 | 05/08/2011 | 20/09/2011 | - |
27 Abr 2011 | Quarterly | USX | 7.00 | 31/12/2010 | 31/12/2011 | 11/05/2011 | 13/05/2011 | 28/06/2011 | - |
01 Fev 2011 | Quarterly | USX | 7.00 | 31/12/2009 | 31/12/2010 | 09/02/2011 | 11/02/2011 | 28/03/2011 | 7.00 |
02 Fev 2010 | Final | USX | 14.00 | 31/12/2008 | 31/12/2009 | 17/02/2010 | 19/02/2010 | 08/03/2010 | 56.00 |
27 Out 2009 | Quarterly | USX | 14.00 | 31/12/2008 | 31/12/2009 | 11/11/2009 | 13/11/2009 | 07/12/2009 | - |
28 Jul 2009 | Quarterly | USX | 14.00 | 31/12/2008 | 31/12/2009 | 12/08/2009 | 14/08/2009 | 08/09/2009 | - |
28 Abr 2009 | Quarterly | USX | 14.00 | 31/12/2008 | 31/12/2009 | 13/05/2009 | 15/05/2009 | 08/06/2009 | - |
03 Fev 2009 | Final | USX | 14.00 | 31/12/2007 | 31/12/2008 | 18/02/2009 | 20/02/2009 | 09/03/2009 | 55.05 |
30 Out 2008 | Quarterly | USX | 14.00 | 31/12/2007 | 31/12/2008 | 12/11/2008 | 14/11/2008 | 08/12/2008 | - |
28 Jul 2008 | Quarterly | USX | 13.53 | 31/12/2007 | 31/12/2008 | 13/08/2008 | 15/08/2008 | 08/09/2008 | - |
29 Abr 2008 | Quarterly | USX | 13.53 | 31/12/2007 | 31/12/2008 | 14/05/2008 | 16/05/2008 | 09/06/2008 | - |
07 Fev 2008 | Final | USX | 23.53 | 31/12/2006 | 31/12/2007 | 20/02/2008 | 22/02/2008 | 10/03/2008 | 45.50 |
06 Fev 2007 | Final | USX | 5.26 | 31/12/2005 | 31/12/2006 | 19/02/2007 | 21/02/2007 | 12/03/2007 | 21.07 |
24 Out 2006 | Quarterly | USX | 5.24 | 31/12/2005 | 31/12/2006 | 08/11/2006 | 10/11/2006 | 04/12/2006 | - |
25 Jul 2006 | Quarterly | USX | 5.32 | 31/12/2005 | 31/12/2006 | 09/08/2006 | 11/08/2006 | 05/09/2006 | - |
25 Abr 2006 | Quarterly | USX | 5.25 | 31/12/2005 | 31/12/2006 | 10/05/2006 | 12/05/2006 | 05/06/2006 | - |
07 Fev 2006 | Final | USX | 5.29 | 31/12/2004 | 31/12/2005 | 22/02/2006 | 24/02/2006 | 13/03/2006 | 19.92 |
25 Out 2005 | Quarterly | USX | 5.06 | 31/12/2004 | 31/12/2005 | 09/11/2005 | 11/11/2005 | 05/12/2005 | - |
26 Jul 2005 | Quarterly | USX | 5.12 | 31/12/2004 | 31/12/2005 | 10/08/2005 | 12/08/2005 | 06/09/2005 | - |
26 Abr 2005 | Quarterly | USX | 4.45 | 31/12/2004 | 31/12/2005 | 11/05/2005 | 13/05/2005 | 06/06/2005 | - |
08 Fev 2005 | Final | USX | 4.52 | 31/12/2003 | 31/12/2004 | 16/02/2005 | 18/02/2005 | 14/03/2005 | 16.10 |
26 Out 2004 | Quarterly | USX | 3.91 | 31/12/2003 | 31/12/2004 | 10/11/2004 | 12/11/2004 | 06/12/2004 | - |
27 Jul 2004 | Quarterly | USX | 3.86 | 31/12/2003 | 31/12/2004 | 11/08/2004 | 13/08/2004 | 07/09/2004 | - |
27 Abr 2004 | Quarterly | USX | 3.81 | 31/12/2003 | 31/12/2004 | 12/05/2004 | 14/05/2004 | 07/06/2004 | - |
10 Fev 2004 | Final | USX | 3.67 | 31/12/2002 | 31/12/2003 | 18/02/2004 | 20/02/2004 | 15/03/2004 | 15.52 |
28 Out 2003 | Quarterly | USX | 3.86 | 31/12/2002 | 31/12/2003 | 12/11/2003 | 14/11/2003 | 08/12/2003 | - |
29 Jul 2003 | Quarterly | USX | 4.04 | 31/12/2002 | 31/12/2003 | 13/08/2003 | 15/08/2003 | 08/09/2003 | - |
29 Abr 2003 | Quarterly | USX | 3.95 | 31/12/2002 | 31/12/2003 | 14/05/2003 | 16/05/2003 | 09/06/2003 | - |
11 Fev 2003 | Final | USX | 3.82 | 31/12/2001 | 31/12/2002 | 26/02/2003 | 28/02/2003 | 24/03/2003 | 15.64 |
29 Out 2002 | Quarterly | USX | 3.90 | 31/12/2001 | 31/12/2002 | 13/11/2002 | 15/11/2002 | 09/12/2002 | - |
30 Jul 2002 | Quarterly | USX | 3.88 | 31/12/2001 | 31/12/2002 | 14/08/2002 | 16/08/2002 | 09/09/2002 | - |
30 Abr 2002 | Quarterly | USX | 4.05 | 31/12/2001 | 31/12/2002 | 15/05/2002 | 17/05/2002 | 10/06/2002 | - |
12 Fev 2002 | Final | USX | 4.06 | 31/12/2000 | 31/12/2001 | 20/02/2002 | 22/02/2002 | 18/03/2002 | 15.44 |
06 Nov 2001 | Quarterly | USX | 3.81 | 31/12/2000 | 31/12/2001 | 14/11/2001 | 16/11/2001 | 10/12/2001 | - |
07 Ago 2001 | Quarterly | USX | 3.91 | 31/12/2000 | 31/12/2001 | 15/08/2001 | 17/08/2001 | 10/09/2001 | - |
08 Mai 2001 | Quarterly | USX | 3.67 | 31/12/2000 | 31/12/2001 | 16/05/2001 | 18/05/2001 | 11/06/2001 | - |
|
|
Bp Fundamentals |
Profit and Loss Account | | 31 Dez 2018 (USD) | | 31 Dez 2019 (USD) | | 31 Dez 2020 (USD) | | 31 Dez 2021 (USD) | |
turnover | 303,738.00 | 100.00% |  | 282,616.00 | 100.00% |  | 183,500.00 | 100.00% |  | 157,739.01 | 100.00% | m |
pre tax profit | 19,378.00 | 6.38% |  | 8,154.00 | 2.89% |  | -24,888.00 | -13.56% |  | 15,227.00 | 9.65% | m |
attributable profit | 9,383.00 | 3.09% |  | 4,026.00 | 1.42% |  | -20,305.00 | -11.07% |  | 7,565.00 | 4.80% | m |
retained profit | 2,684.00 | 0.88% |  | -2,920.00 | -1.03% |  | -26,645.00 | -14.52% |  | 3,261.00 | 2.07% | m |
eps - basic | 14.00 | |  | 19.84 | |  | -100.42 | |  | 37.57 | |  |
eps - diluted | 14.00 | |  | 19.73 | |  | -100.42 | |  | 37.33 | |  |
dividends per share | 40.75 | |  | 41.25 | |  | 26.25 | |  | 21.63 | |  |
| | | | | | | | | | | | |
|
Bp Balance Sheet Balance Sheet | | 31 Dez 2018 (USD) | | 31 Dez 2019 (USD) | | 31 Dez 2020 (USD) | | 31 Dez 2021 (USD) | |
 |   |  |   |  |   |  |   |  |
|
| 31 Dez 2018 (USD) | | 31 Dez 2019 (USD) | | 31 Dez 2020 (USD) | | 31 Dez 2021 (USD) | |
ASSETS | | |  | | |  | | |  | | |  |
fixed assets | 135,261.00 | 47.93% |  | 132,642.00 | 44.93% |  | 114,836.00 | 42.90% |  | 112,902.00 | 39.30% | m |
intangibles | 29,488.00 | 10.45% |  | 27,407.00 | 9.28% |  | 18,573.00 | 6.94% |  | 18,824.00 | 6.55% | m |
fixed investments | 42,829.00 | 15.18% |  | 49,290.00 | 16.70% |  | 51,120.00 | 19.10% |  | 58,476.00 | 20.36% | m |
current assets - other | - | -% |  | 7,465.00 | 2.53% |  | 1,326.00 | 0.50% |  | 1,652.00 | 0.58% | m |
stocks | 17,988.00 | 6.37% |  | 20,880.00 | 7.07% |  | 16,873.00 | 6.30% |  | 23,711.00 | 8.25% | m |
debtors | 34,142.00 | 12.10% |  | 35,038.00 | 11.87% |  | 33,815.00 | 12.63% |  | 41,026.00 | 14.28% | m |
cash & securities | 22,468.00 | 7.96% |  | 22,472.00 | 7.61% |  | 31,111.00 | 11.62% |  | 30,681.00 | 10.68% | m |
 |
TOTAL | 282,176.00 | 100% |  | 295,193.99 | 100% |  | 267,654.00 | 100% |  | 287,271.99 | 100% | m |
|
LIABILITIES | | | | | | | | | | | | |
creditors - short | 68,237.00 | 24.18% |  | 72,202.00 | 24.46% |  | 59,753.00 | 22.32% |  | 79,928.00 | 27.82% | m |
creditors - long | 112,391.00 | 39.83% |  | 120,891.00 | 40.95% |  | 122,287.00 | 45.69% |  | 116,546.00 | 40.57% | m |
creditors - other | - | -% |  | 1,393.00 | 0.47% |  | 46.00 | 0.02% |  | 359.00 | 0.12% | m |
subordinated loans | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
insurance funds | - | -% |  | - | -% |  | - | -% |  | - | -% | m |
|
TOTAL | 180,628.00 | 64.01% |  | 194,486.00 | 65.88% |  | 182,086.00 | 68.03% |  | 196,833.00 | 68.52% | m |
|
EQUITY | | | | | | | | | | | | |
ord cap, reserves | 99,444.00 | 35.24% |  | 98,412.00 | 33.34% |  | 71,250.00 | 26.62% |  | 75,463.00 | 26.27% | m |
prefs, minorities | 2,104.00 | 0.75% |  | 2,296.00 | 0.78% |  | 14,318.00 | 5.35% |  | 14,976.00 | 5.21% | m |
|
TOTAL | 101,548.00 | 35.99% |  | 100,708.00 | 34.12% |  | 85,568.00 | 31.97% |  | 90,439.00 | 31.48% | m |
|
OTHER | | | | | | | | | | | | |
NAV Basic | - | |  | - | |  | - | |  | - | |  |
NAV Diluted | - | |  | - | |  | - | |  | - | |  |
|
Bp Cash Flow Statement%1$s Cash Flow Statement | | 31 Dez 2018 (USD) | | 31 Dez 2019 (USD) | | 31 Dez 2020 (USD) | | 31 Dez 2021 (USD) | |
Operating CF | 22,873.00 | | 25,770.00 | | 12,162.00 | | 23,612.00 | m |
Pre-Financing CF | 1,302.00 | | 8,796.00 | | 4,304.00 | | 17,918.00 | m |
Retained CF | -3,107.00 | | 4.00 | | 8,639.00 | | -430.00 | m |
| | | | | | | | |
| Bp Brokers
| | | | |
|
|
|