Armac Locação, Logística e Serviços S.A. (BVMF:ARML3)
Brazil
· Delayed Price · Currency is BRL 5.17
-0.03 (-0.58%)
Jun 10, 2025, 4:43 PM GMT-3
BVMF:ARML3 Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2018 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2018 - 2019 |
| Net Income | 130.24 | 170.2 | 163.28 | 148.59 | 58.06 | 17.53 | Upgrade
|
| Depreciation & Amortization | 203.47 | 191.39 | 177.88 | 129.39 | 52.38 | 16.13 | Upgrade
|
| Loss (Gain) From Sale of Assets | 12.09 | 12.09 | 7.78 | 7.78 | 2.24 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -79.53 | -79.53 | -32.07 | - | - | - | Upgrade
|
| Stock-Based Compensation | -3.89 | 2.19 | 4.84 | 4.84 | - | - | Upgrade
|
| Provision & Write-off of Bad Debts | 15.5 | 10.53 | 10.87 | 5.27 | 0.67 | 0.28 | Upgrade
|
| Other Operating Activities | -122.97 | -30.69 | -21.07 | -949.97 | -591.4 | -90.17 | Upgrade
|
| Change in Accounts Receivable | 28.55 | -228.07 | -98.97 | -72.27 | -106.9 | -15.69 | Upgrade
|
| Change in Inventory | -22.02 | -18.74 | -21.71 | -9.51 | -10.04 | -1.99 | Upgrade
|
| Change in Accounts Payable | 53.59 | -4.29 | -80.59 | 67.19 | 30.06 | 6.05 | Upgrade
|
| Change in Income Taxes | -22.03 | 10.01 | 38.5 | -34.85 | -19.16 | -7.93 | Upgrade
|
| Change in Other Net Operating Assets | 21.23 | 3.04 | -22.57 | 9.94 | -8.5 | 0.79 | Upgrade
|
| Operating Cash Flow | 214.22 | 38.14 | 126.16 | -693.61 | -592.59 | -74.98 | Upgrade
|
| Operating Cash Flow Growth | 80.84% | -69.77% | - | - | - | - | Upgrade
|
| Cash Acquisitions | -8.87 | - | -1.87 | -84.47 | -135.34 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -0.87 | -0.87 | -8.95 | -4.91 | -1.14 | -0.41 | Upgrade
|
| Investment in Securities | 866.83 | 90.52 | -443.12 | 1,666 | - | - | Upgrade
|
| Other Investing Activities | 10.28 | 10.28 | - | -1.41 | 20.02 | - | Upgrade
|
| Investing Cash Flow | 867.37 | 99.94 | -453.93 | 1,575 | -116.46 | -0.41 | Upgrade
|
| Long-Term Debt Issued | - | 1,661 | - | 778.55 | 1,641 | 136.6 | Upgrade
|
| Long-Term Debt Repaid | - | -1,394 | -43.01 | -617.72 | -291.27 | -32.65 | Upgrade
|
| Net Debt Issued (Repaid) | -423.17 | 266.71 | -43.01 | 160.83 | 1,350 | 103.95 | Upgrade
|
| Issuance of Common Stock | - | - | 3.3 | - | 991.64 | 70.81 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -8.12 | - | - | Upgrade
|
| Common Dividends Paid | -103.24 | -106.8 | -100 | -99.48 | -49.19 | -21.39 | Upgrade
|
| Other Financing Activities | -349.17 | -341.47 | -216.47 | - | - | - | Upgrade
|
| Financing Cash Flow | -875.58 | -181.56 | -356.19 | 53.23 | 2,292 | 153.37 | Upgrade
|
| Net Cash Flow | 206.01 | -43.49 | -683.95 | 934.92 | 1,583 | 77.97 | Upgrade
|
| Cash Interest Paid | 336.89 | 336.89 | 306.5 | 238.5 | 51.16 | 13.05 | Upgrade
|
| Cash Income Tax Paid | 8.76 | 8.24 | - | 6.08 | 3.5 | - | Upgrade
|
| Levered Free Cash Flow | 218.97 | 85.05 | 281.58 | 229.31 | 26.62 | 18.5 | Upgrade
|
| Unlevered Free Cash Flow | 481.01 | 337.61 | 498.76 | 396.83 | 66.21 | 28.62 | Upgrade
|
| Change in Net Working Capital | 20.87 | 184.22 | -40.56 | -67.32 | 74.49 | 11.99 | Upgrade
|
Updated Nov 7, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.