Grazziotin S.A. (BVMF: CGRA3)
Brazil
· Delayed Price · Currency is BRL 26.09
+0.88 (3.49%)
Nov 19, 2024, 4:10 PM GMT-3
Grazziotin Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | 89.47 | 95.65 | 119.07 | 174.78 | 71 | 129.45 | Upgrade
|
| Depreciation & Amortization | 66.5 | 57.53 | 48.36 | 37.17 | 33.43 | 28.71 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.54 | -1.99 | 3.68 | 15.08 | 4.78 | 5.31 | Upgrade
|
| Loss (Gain) on Equity Investments | -1.98 | -11.4 | -25.95 | -43.63 | -14.95 | -6.62 | Upgrade
|
| Provision & Write-off of Bad Debts | 38.87 | 29.46 | 51.92 | 20.22 | -3.63 | - | Upgrade
|
| Other Operating Activities | 13.39 | 9.03 | 10.93 | -68.52 | -0.76 | -50.84 | Upgrade
|
| Change in Accounts Receivable | -49.27 | -16.56 | -14.09 | 17.62 | 15.55 | -15.45 | Upgrade
|
| Change in Inventory | 13.61 | -27.14 | -13.69 | -34.74 | -3.22 | -9.03 | Upgrade
|
| Change in Accounts Payable | 8.49 | 11.32 | 8.22 | 5.3 | 10.54 | 2.03 | Upgrade
|
| Change in Income Taxes | -12.59 | -0.03 | 31.02 | 11.27 | 15.55 | -17.24 | Upgrade
|
| Change in Other Net Operating Assets | -9.93 | 7.08 | 9.84 | -10.12 | 61.65 | 6.07 | Upgrade
|
| Operating Cash Flow | 157.1 | 152.97 | 229.31 | 124.44 | 189.94 | 72.4 | Upgrade
|
| Operating Cash Flow Growth | -5.48% | -33.29% | 84.27% | -34.48% | 162.35% | 64.65% | Upgrade
|
| Capital Expenditures | -61.97 | -65.75 | -76.15 | -45.25 | -26.18 | -16.86 | Upgrade
|
| Investment in Securities | -0.13 | -0.07 | -0.09 | -0.05 | -0.56 | - | Upgrade
|
| Investing Cash Flow | -62.1 | -65.82 | -76.24 | -45.3 | -26.74 | -16.86 | Upgrade
|
| Short-Term Debt Issued | - | - | 25 | - | - | - | Upgrade
|
| Total Debt Issued | - | - | 25 | - | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | -25 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -23.12 | -21.83 | -23.88 | -16.07 | -24.09 | Upgrade
|
| Total Debt Repaid | -33.53 | -23.12 | -46.83 | -23.88 | -16.07 | -24.09 | Upgrade
|
| Net Debt Issued (Repaid) | -33.53 | -23.12 | -21.83 | -23.88 | -16.07 | -24.09 | Upgrade
|
| Issuance of Common Stock | 13.2 | 20.51 | 0.89 | 0.92 | 0.85 | 0.73 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -14.95 | -6.33 | -7.93 | Upgrade
|
| Common Dividends Paid | -39.42 | -41.17 | -42.2 | -22.17 | -30.75 | -16.02 | Upgrade
|
| Financing Cash Flow | -59.75 | -43.78 | -63.15 | -60.07 | -52.3 | -47.31 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0 | - | - | -165.07 | - | - | Upgrade
|
| Net Cash Flow | 35.25 | 43.37 | 89.92 | -146 | 110.9 | 8.23 | Upgrade
|
| Free Cash Flow | 95.14 | 87.22 | 153.16 | 79.19 | 163.76 | 55.54 | Upgrade
|
| Free Cash Flow Growth | -2.42% | -43.05% | 93.39% | -51.64% | 194.86% | 134.79% | Upgrade
|
| Free Cash Flow Margin | 13.33% | 12.89% | 22.45% | 12.91% | 36.39% | 11.56% | Upgrade
|
| Free Cash Flow Per Share | - | 4.34 | 7.92 | 4.04 | 8.13 | 2.81 | Upgrade
|
| Cash Interest Paid | 13.9 | 13.9 | 15.28 | 8.18 | 6.82 | - | Upgrade
|
| Cash Income Tax Paid | 17.21 | 15 | 8.33 | 55.16 | 17.45 | 20.25 | Upgrade
|
| Levered Free Cash Flow | 40.95 | 38.56 | 69.82 | -120.57 | 67.75 | 61.08 | Upgrade
|
| Unlevered Free Cash Flow | 53.26 | 47.24 | 78.34 | -115.45 | 72 | 62.17 | Upgrade
|
| Change in Net Working Capital | -5.8 | -27.09 | -62.68 | 192.69 | -26.66 | 6.54 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.