Atacadão S.A. (BVMF: CRFB3)
Brazil
· Delayed Price · Currency is BRL 9.63
+0.59 (6.53%)
Sep 11, 2024, 4:48 PM GMT-3
Atacadão 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 | Jun '24 Jun 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 | -64 | -795 | 1,739 | 3,144 | 2,671 | 1,013 | Upgrade
|
| Depreciation & Amortization | 1,648 | 1,723 | 1,547 | 1,094 | 1,092 | 1,071 | Upgrade
|
| Other Amortization | 218 | 215 | 177 | 129 | - | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 1 | 9 | -27 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 706 | 708 | 127 | 74 | 113 | 32 | Upgrade
|
| Loss (Gain) on Equity Investments | 5 | 5 | 2 | 9 | 8 | 1 | Upgrade
|
| Stock-Based Compensation | 4 | - | - | 22 | 16 | 4 | Upgrade
|
| Other Operating Activities | 2,993 | 2,874 | 1,918 | -73 | 315 | 1,516 | Upgrade
|
| Change in Accounts Receivable | -252 | 104 | -605 | 27 | - | - | Upgrade
|
| Change in Inventory | -1,050 | 565 | -718 | -1,079 | - | - | Upgrade
|
| Change in Accounts Payable | 2,064 | -263 | 2,307 | 750 | - | - | Upgrade
|
| Change in Income Taxes | 128 | 503 | 863 | 557 | - | - | Upgrade
|
| Change in Other Net Operating Assets | -920 | -919 | -357 | -210 | -182 | -972 | Upgrade
|
| Operating Cash Flow | 5,481 | 4,729 | 6,973 | 4,444 | 4,033 | 2,665 | Upgrade
|
| Operating Cash Flow Growth | 8.53% | -32.18% | 56.91% | 10.19% | 51.33% | -14.03% | Upgrade
|
| Capital Expenditures | -2,184 | -2,891 | -3,386 | -2,793 | -3,275 | -1,660 | Upgrade
|
| Sale of Property, Plant & Equipment | 558 | 1,734 | 143 | 11 | 42 | 3 | Upgrade
|
| Cash Acquisitions | 574 | 891 | -3,931 | -900 | -1 | -32 | Upgrade
|
| Sale (Purchase) of Intangibles | -292 | -320 | -240 | -161 | -170 | -152 | Upgrade
|
| Other Investing Activities | -320 | -320 | 112 | 276 | 81 | 37 | Upgrade
|
| Investing Cash Flow | -1,664 | -906 | -7,302 | -3,567 | -3,323 | -1,804 | Upgrade
|
| Long-Term Debt Issued | - | 8,931 | 11,838 | 6,620 | 3,177 | 3,088 | Upgrade
|
| Long-Term Debt Repaid | - | -7,119 | -5,240 | -3,802 | -2,750 | -2,240 | Upgrade
|
| Net Debt Issued (Repaid) | 1,527 | 1,812 | 6,598 | 2,818 | 427 | 848 | Upgrade
|
| Issuance of Common Stock | - | 42 | 17 | 2 | 6 | 16 | Upgrade
|
| Common Dividends Paid | -154 | -434 | -791 | -2,025 | -573 | -656 | Upgrade
|
| Other Financing Activities | -3,044 | -4,049 | -1,605 | -399 | -220 | -394 | Upgrade
|
| Financing Cash Flow | -1,671 | -2,629 | 4,219 | 396 | -360 | -186 | Upgrade
|
| Net Cash Flow | 2,146 | 1,194 | 3,890 | 1,273 | 350 | 675 | Upgrade
|
| Free Cash Flow | 3,297 | 1,838 | 3,587 | 1,651 | 758 | 1,005 | Upgrade
|
| Free Cash Flow Growth | 187.95% | -48.76% | 117.26% | 117.81% | -24.58% | -30.55% | Upgrade
|
| Free Cash Flow Margin | 2.93% | 1.67% | 3.49% | 2.12% | 1.06% | 1.67% | Upgrade
|
| Free Cash Flow Per Share | 1.56 | 0.87 | 1.74 | 0.83 | 0.38 | 0.66 | Upgrade
|
| Cash Interest Paid | 2,414 | 2,382 | 1,058 | 401 | 456 | 394 | Upgrade
|
| Cash Income Tax Paid | 567 | 433 | 964 | 1,144 | 1,201 | 916 | Upgrade
|
| Levered Free Cash Flow | 1,409 | -822.88 | 1,276 | -1,543 | 482.63 | 122.88 | Upgrade
|
| Unlevered Free Cash Flow | 3,407 | 1,118 | 2,684 | -1,103 | 1,437 | 549.75 | Upgrade
|
| Change in Net Working Capital | -1,097 | 80 | -1,502 | 2,216 | -954 | 452 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.