CIELO SA Instituicao de Pagamento
F:28MA
Balance Sheet
Balance Sheet Decomposition
CIELO SA Instituicao de Pagamento
CIELO SA Instituicao de Pagamento
Balance Sheet
CIELO SA Instituicao de Pagamento
| Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||||||||||
| Cash & Cash Equivalents |
645
|
748
|
995
|
1 072
|
514
|
251
|
293
|
431
|
423
|
3 999
|
1 250
|
565
|
492
|
434
|
238
|
128
|
350
|
141
|
70
|
|
| Cash |
0
|
0
|
0
|
0
|
0
|
16
|
22
|
149
|
166
|
233
|
390
|
565
|
492
|
434
|
238
|
128
|
350
|
141
|
70
|
|
| Cash Equivalents |
645
|
748
|
995
|
1 072
|
514
|
235
|
271
|
282
|
257
|
3 766
|
859
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 094
|
5 532
|
236
|
2 975
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
205
|
189
|
171
|
377
|
1 364
|
2 280
|
3 064
|
5 900
|
8 658
|
9 673
|
11 196
|
11 061
|
65 826
|
63 502
|
73 703
|
71 947
|
80 828
|
94 990
|
95 861
|
|
| Accounts Receivables |
5
|
7
|
15
|
163
|
1 175
|
24
|
55
|
304
|
0
|
0
|
0
|
0
|
0
|
62 916
|
72 800
|
70 843
|
79 097
|
92 909
|
93 388
|
|
| Other Receivables |
200
|
182
|
156
|
214
|
189
|
2 256
|
3 009
|
5 596
|
0
|
0
|
0
|
0
|
0
|
586
|
903
|
1 104
|
1 731
|
2 081
|
2 473
|
|
| Other Current Assets |
36
|
53
|
43
|
48
|
9
|
6
|
5
|
7
|
24
|
10
|
231
|
24
|
83
|
2 296
|
149
|
3 685
|
5 365
|
1 834
|
1 347
|
|
| Total Current Assets |
886
|
991
|
1 210
|
1 497
|
1 887
|
2 536
|
3 361
|
6 339
|
9 104
|
13 682
|
12 676
|
13 743
|
71 934
|
66 468
|
77 065
|
75 760
|
86 543
|
96 964
|
97 277
|
|
| PP&E Net |
187
|
183
|
210
|
213
|
296
|
360
|
522
|
503
|
515
|
724
|
752
|
640
|
513
|
581
|
881
|
987
|
971
|
951
|
817
|
|
| PP&E Gross |
0
|
0
|
0
|
213
|
296
|
360
|
522
|
503
|
515
|
724
|
752
|
640
|
513
|
0
|
0
|
987
|
0
|
951
|
817
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
454
|
518
|
478
|
570
|
719
|
874
|
1 032
|
1 199
|
1 281
|
1 375
|
0
|
0
|
1 358
|
0
|
1 244
|
1 136
|
|
| Intangible Assets |
10
|
85
|
125
|
49
|
41
|
76
|
88
|
1 007
|
1 082
|
1 207
|
12 406
|
11 863
|
11 505
|
11 219
|
10 950
|
10 413
|
9 735
|
9 071
|
8 783
|
|
| Goodwill |
0
|
31
|
41
|
18
|
22
|
54
|
140
|
948
|
1 000
|
1 123
|
1 885
|
1 579
|
1 598
|
29
|
6
|
30
|
0
|
0
|
0
|
|
| Note Receivable |
869
|
624
|
368
|
279
|
44
|
1
|
1
|
17
|
19
|
20
|
41
|
39
|
44
|
1 054
|
1 162
|
1 182
|
1 312
|
1 374
|
1 144
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
46
|
59
|
171
|
180
|
121
|
119
|
126
|
122
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
100
|
72
|
94
|
132
|
677
|
744
|
969
|
1 223
|
1 544
|
1 865
|
2 047
|
2 499
|
2 633
|
1 639
|
1 594
|
2 037
|
1 862
|
1 871
|
251
|
|
| Other Assets |
0
|
31
|
41
|
18
|
22
|
54
|
140
|
948
|
1 000
|
1 123
|
1 885
|
1 579
|
1 598
|
29
|
6
|
30
|
0
|
0
|
0
|
|
| Total Assets |
2 053
N/A
|
1 985
-3%
|
2 049
+3%
|
2 189
+7%
|
2 968
+36%
|
3 771
+27%
|
5 081
+35%
|
10 037
+98%
|
13 311
+33%
|
18 680
+40%
|
29 978
+60%
|
30 544
+2%
|
88 347
+189%
|
81 108
-8%
|
91 784
+13%
|
90 531
-1%
|
100 423
+11%
|
110 231
+10%
|
108 272
-2%
|
|
| Liabilities | ||||||||||||||||||||
| Accounts Payable |
101
|
72
|
86
|
45
|
66
|
181
|
140
|
409
|
150
|
700
|
664
|
838
|
756
|
52 878
|
63 341
|
61 765
|
69 530
|
77 836
|
75 481
|
|
| Accrued Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
243
|
203
|
277
|
348
|
406
|
377
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
12
|
3
|
1
|
0
|
0
|
0
|
20
|
165
|
273
|
4 834
|
3 291
|
2 921
|
2 828
|
1 034
|
918
|
41
|
2 913
|
3 623
|
4 733
|
|
| Other Current Liabilities |
563
|
1 129
|
922
|
1 638
|
1 487
|
1 836
|
2 657
|
4 053
|
5 941
|
4 734
|
4 109
|
4 094
|
59 013
|
3 032
|
3 872
|
5 014
|
1 762
|
1 915
|
1 984
|
|
| Total Current Liabilities |
676
|
1 204
|
1 009
|
1 683
|
1 553
|
2 016
|
2 817
|
4 627
|
6 364
|
10 268
|
8 064
|
7 853
|
62 597
|
57 186
|
68 334
|
67 098
|
74 553
|
83 780
|
82 574
|
|
| Long-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
131
|
1 949
|
2 215
|
2 506
|
10 008
|
7 870
|
6 418
|
6 829
|
8 327
|
8 904
|
3 382
|
3 020
|
2 998
|
|
| Deferred Income Tax |
0
|
0
|
0
|
0
|
0
|
6
|
5
|
308
|
326
|
345
|
304
|
224
|
195
|
115
|
71
|
35
|
26
|
0
|
0
|
|
| Minority Interest |
0
|
0
|
0
|
0
|
0
|
14
|
15
|
9
|
12
|
15
|
3 643
|
3 660
|
3 660
|
3 666
|
3 672
|
3 115
|
10 368
|
10 194
|
10 049
|
|
| Other Liabilities |
1 015
|
678
|
429
|
346
|
554
|
555
|
704
|
867
|
1 074
|
1 237
|
1 438
|
1 694
|
3 777
|
3 947
|
1 949
|
1 889
|
2 203
|
2 309
|
391
|
|
| Total Liabilities |
1 691
N/A
|
1 882
+11%
|
1 438
-24%
|
2 030
+41%
|
2 107
+4%
|
2 592
+23%
|
3 672
+42%
|
7 760
+111%
|
9 991
+29%
|
14 371
+44%
|
23 457
+63%
|
21 301
-9%
|
76 646
+260%
|
71 743
-6%
|
82 354
+15%
|
81 040
-2%
|
90 532
+12%
|
99 303
+10%
|
96 014
-3%
|
|
| Equity | ||||||||||||||||||||
| Common Stock |
75
|
75
|
75
|
75
|
75
|
100
|
264
|
500
|
1 000
|
2 000
|
2 500
|
3 500
|
4 700
|
5 700
|
5 700
|
5 700
|
5 700
|
5 700
|
5 700
|
|
| Retained Earnings |
290
|
31
|
536
|
84
|
854
|
1 149
|
1 146
|
1 796
|
2 351
|
2 498
|
4 148
|
5 919
|
7 129
|
3 655
|
3 774
|
4 099
|
4 620
|
5 506
|
6 816
|
|
| Treasury Stock |
3
|
3
|
0
|
0
|
69
|
69
|
0
|
23
|
37
|
194
|
141
|
104
|
54
|
51
|
56
|
85
|
99
|
114
|
95
|
|
| Other Equity |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
6
|
13
|
71
|
73
|
60
|
13
|
224
|
331
|
164
|
163
|
|
| Total Equity |
362
N/A
|
103
-72%
|
611
+493%
|
159
-74%
|
860
+441%
|
1 180
+37%
|
1 410
+19%
|
2 277
+61%
|
3 320
+46%
|
4 309
+30%
|
6 521
+51%
|
9 243
+42%
|
11 701
+27%
|
9 364
-20%
|
9 430
+1%
|
9 491
+1%
|
9 891
+4%
|
10 929
+10%
|
12 259
+12%
|
|
| Total Liabilities & Equity |
2 053
N/A
|
1 985
-3%
|
2 049
+3%
|
2 189
+7%
|
2 968
+36%
|
3 771
+27%
|
5 081
+35%
|
10 037
+98%
|
13 311
+33%
|
18 680
+40%
|
29 978
+60%
|
30 544
+2%
|
88 347
+189%
|
81 108
-8%
|
91 784
+13%
|
90 531
-1%
|
100 423
+11%
|
110 231
+10%
|
108 272
-2%
|
|
| Shares Outstanding | ||||||||||||||||||||
| Common Shares Outstanding |
2 717
|
2 717
|
2 717
|
2 717
|
2 708
|
2 708
|
2 710
|
2 714
|
2 714
|
2 707
|
2 710
|
2 712
|
2 714
|
2 714
|
2 713
|
2 707
|
2 702
|
2 694
|
2 698
|
|