d1000 Varejo Farma Participações S.A. (BVMF:DMVF3)
Brazil flag Brazil · Delayed Price · Currency is BRL
5.45
-0.04 (-0.73%)
Last updated: Apr 2, 2025

BVMF:DMVF3 Cash Flow Statement

Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2017 - 2019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2017 - 2019
Net Income
25.8621.3611.361.980.12
Upgrade
Depreciation & Amortization
116.19103.5796.7693.475.93
Upgrade
Other Amortization
1.461.010.710.631.02
Upgrade
Asset Writedown & Restructuring Costs
-0.380.462.18-6.161.95
Upgrade
Provision & Write-off of Bad Debts
-0.03-0.360.370.16-0.51
Upgrade
Other Operating Activities
55.9140.4426.84-11.47-1.27
Upgrade
Change in Accounts Receivable
-35.56-25.63-39.16-24.71-57.8
Upgrade
Change in Inventory
-92-34.08-16.09-8.6-2.75
Upgrade
Change in Accounts Payable
101.2750.535.2340.2919.64
Upgrade
Change in Income Taxes
8.41-1.08-1.181.99-30.71
Upgrade
Change in Other Net Operating Assets
-4.38-10.17-14.397.50.17
Upgrade
Operating Cash Flow
176.74146.04102.6195.015.8
Upgrade
Operating Cash Flow Growth
21.02%42.33%8.00%1536.92%-90.60%
Upgrade
Capital Expenditures
-77.48-49.55-34.33-48.93-27.73
Upgrade
Cash Acquisitions
-----3
Upgrade
Sale (Purchase) of Intangibles
-17.33-8.5-5.8-7.43-4.94
Upgrade
Other Investing Activities
--4.35-4.73-3.90.02
Upgrade
Investing Cash Flow
-94.81-62.4-44.86-60.26-35.64
Upgrade
Long-Term Debt Issued
64.93-26.49-131.32
Upgrade
Long-Term Debt Repaid
-102.23-70.53-96.88-139.35-301.67
Upgrade
Net Debt Issued (Repaid)
-37.31-70.53-70.39-139.35-170.36
Upgrade
Issuance of Common Stock
----369.99
Upgrade
Other Financing Activities
-31.26-25.36-27.25-5.53-12.47
Upgrade
Financing Cash Flow
-68.56-95.88-97.64-144.88187.17
Upgrade
Net Cash Flow
13.37-12.24-39.89-110.13157.33
Upgrade
Free Cash Flow
99.2696.4968.2846.08-21.92
Upgrade
Free Cash Flow Growth
2.87%41.33%48.16%--
Upgrade
Free Cash Flow Margin
4.59%5.52%4.60%4.04%-2.18%
Upgrade
Free Cash Flow Per Share
1.961.911.350.91-0.43
Upgrade
Cash Interest Paid
31.2625.3627.255.5312.47
Upgrade
Cash Income Tax Paid
--50.72-
Upgrade
Levered Free Cash Flow
29.9345.7437.8360.86-27.07
Upgrade
Unlevered Free Cash Flow
52.2163.8556.3576.14-7.37
Upgrade
Change in Net Working Capital
10.1514.7723.25-39.7855.81
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.