Companhia Energética de Brasília - CEB (BVMF:CEBR3)
Brazil
· Delayed Price · Currency is BRL 18.90
-0.02 (-0.11%)
May 13, 2025, 2:01 PM GMT-3
BVMF:CEBR3 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 | 2015 - 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 | 2015 - 2019 |
| Net Income | 180.36 | 174.23 | 183.51 | 196.34 | 1,250 | 432.62 | Upgrade
|
| Depreciation & Amortization | 8.26 | 8.26 | 7.61 | 9.78 | 9.93 | 8.33 | Upgrade
|
| Other Amortization | - | - | 0.45 | - | - | - | Upgrade
|
| Loss (Gain) on Sale of Assets | -0.11 | -0.11 | 0.23 | 0.78 | 17.73 | -150.37 | Upgrade
|
| Loss (Gain) on Sale of Investments | - | - | - | -23.31 | -1,706 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -93.26 | -93.26 | -88.27 | -80.34 | -48.42 | -406.2 | Upgrade
|
| Asset Writedown | -0.58 | -0.58 | -0.13 | - | - | - | Upgrade
|
| Change in Accounts Receivable | 18.4 | 18.4 | -7.47 | -2.41 | 262.68 | 1,393 | Upgrade
|
| Change in Inventory | -23.99 | -23.99 | -3.44 | 0.52 | -2.37 | -9.37 | Upgrade
|
| Change in Accounts Payable | 11.69 | 11.69 | -4.43 | 1.55 | 5.99 | -179.91 | Upgrade
|
| Change in Income Taxes | -13.2 | -13.2 | -8.31 | 26.9 | 25.61 | -694.09 | Upgrade
|
| Change in Other Net Operating Assets | 12.97 | 12.97 | -218.42 | -6.27 | -372.09 | -36.49 | Upgrade
|
| Other Operating Activities | 95.76 | 140.79 | 384.27 | 70.55 | 162.88 | -128.38 | Upgrade
|
| Net Cash from Discontinued Operations | - | - | - | - | 8.75 | -313.5 | Upgrade
|
| Operating Cash Flow | 197.85 | 236.75 | 243.37 | 198.89 | -385.15 | -82.84 | Upgrade
|
| Operating Cash Flow Growth | -20.84% | -2.72% | 22.36% | - | - | - | Upgrade
|
| Capital Expenditures | -3.22 | -4.15 | -36.51 | -3.64 | -4.33 | -4.09 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | - | - | 2,515 | - | Upgrade
|
| Investment in Securities | 1.1 | 0.65 | - | -0.38 | -0.2 | -1.39 | Upgrade
|
| Other Investing Activities | - | - | - | 1.05 | - | -16.79 | Upgrade
|
| Investing Cash Flow | -2.12 | -3.5 | -36.51 | -2.96 | 2,510 | -22.28 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 135.92 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | - | - | - | -95.16 | -21.91 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | - | 135.92 | -95.16 | -21.91 | Upgrade
|
| Issuance of Common Stock | - | -0.16 | 0.96 | - | - | - | Upgrade
|
| Common Dividends Paid | -207.4 | -207.4 | -264.41 | -307.13 | -1,447 | -48.65 | Upgrade
|
| Other Financing Activities | -0.11 | - | - | - | -5.39 | -152.97 | Upgrade
|
| Financing Cash Flow | -207.67 | -207.56 | -263.46 | -171.22 | -1,547 | -223.52 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | -0 | - | - | Upgrade
|
| Net Cash Flow | -11.94 | 25.69 | -56.59 | 24.72 | 578.09 | -328.64 | Upgrade
|
| Free Cash Flow | 194.63 | 232.6 | 206.87 | 195.26 | -389.48 | -86.93 | Upgrade
|
| Free Cash Flow Growth | -8.33% | 12.44% | 5.95% | - | - | - | Upgrade
|
| Free Cash Flow Margin | 49.82% | 66.39% | 58.67% | 60.60% | -113.52% | -34.06% | Upgrade
|
| Free Cash Flow Per Share | - | - | 2.87 | 2.71 | -5.40 | -1.21 | Upgrade
|
| Cash Interest Paid | - | - | 0.04 | 0.04 | 1.03 | 6.87 | Upgrade
|
| Cash Income Tax Paid | - | - | 104.74 | 91.3 | 628.78 | 65 | Upgrade
|
| Levered Free Cash Flow | 8.1 | 58.96 | -23.98 | 20.36 | 618.66 | -426.06 | Upgrade
|
| Unlevered Free Cash Flow | 11.47 | 61.51 | -23.53 | 20.62 | 619.53 | -421.08 | Upgrade
|
| Change in Net Working Capital | 81.02 | 22.49 | 79.06 | 97.68 | -535.25 | 477.74 | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.