ISA Energía Brasil S.A (BVMF: ISAE4)
Brazil
· Delayed Price · Currency is BRL 24.05
+0.03 (0.12%)
Nov 21, 2024, 11:20 AM GMT-3
ISA Energía Brasil S.A 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 | 3,308 | 2,841 | 2,262 | 3,019 | 3,362 | 1,763 | Upgrade
|
| Depreciation & Amortization | 49.89 | 43.51 | 45.99 | 37.62 | 14.38 | 22.45 | Upgrade
|
| Other Amortization | 3.47 | 1.23 | 1.23 | 1.13 | - | - | Upgrade
|
| Loss (Gain) on Sale of Assets | - | - | -7.45 | - | - | - | Upgrade
|
| Loss (Gain) on Sale of Investments | - | - | - | - | - | -1.97 | Upgrade
|
| Loss (Gain) on Equity Investments | -458.84 | -489.32 | -510.89 | -518.55 | -472.53 | -179.79 | Upgrade
|
| Asset Writedown | 2.6 | -0.08 | 0.04 | 1.71 | 0.7 | 2.44 | Upgrade
|
| Change in Accounts Receivable | 5,266 | 4,740 | 3,877 | 4,068 | 3,564 | -525.21 | Upgrade
|
| Change in Inventory | -160.36 | -160.36 | -77.59 | - | - | -64.1 | Upgrade
|
| Change in Accounts Payable | 35.77 | 62.12 | 27.61 | -63.53 | -14.43 | 79.16 | Upgrade
|
| Change in Income Taxes | -343.35 | -454.51 | -10.8 | -334.08 | 167.05 | 34.95 | Upgrade
|
| Change in Other Net Operating Assets | -66.19 | -349.72 | -138.16 | -250.22 | -247.34 | -114.86 | Upgrade
|
| Other Operating Activities | -7,394 | -5,644 | -4,870 | -5,081 | -5,019 | 289.21 | Upgrade
|
| Operating Cash Flow | 242.67 | 589.85 | 599.69 | 879.72 | 1,355 | 1,305 | Upgrade
|
| Operating Cash Flow Growth | -72.51% | -1.64% | -31.83% | -35.09% | 3.86% | -0.72% | Upgrade
|
| Capital Expenditures | -40.69 | -36.48 | -27.06 | -3.19 | -7.52 | -18.53 | Upgrade
|
| Cash Acquisitions | - | - | - | 30.36 | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -7.41 | -9.49 | -7.06 | -11.67 | -5.51 | -2.87 | Upgrade
|
| Investment in Securities | -732.05 | -504.86 | -204.15 | -1,934 | -198.3 | 209.49 | Upgrade
|
| Other Investing Activities | 214.24 | 244.44 | 139.18 | 90.07 | 19.69 | 14.88 | Upgrade
|
| Investing Cash Flow | -565.91 | -306.39 | -99.09 | -1,829 | -191.64 | 202.96 | Upgrade
|
| Long-Term Debt Issued | - | 2,467 | 926.96 | 2,823 | 2,256 | 509.33 | Upgrade
|
| Long-Term Debt Repaid | - | -1,326 | -827.11 | -757.02 | -1,277 | -349.01 | Upgrade
|
| Net Debt Issued (Repaid) | 2,437 | 1,141 | 99.85 | 2,065 | 978.89 | 160.31 | Upgrade
|
| Common Dividends Paid | -1,239 | -597.76 | -97.73 | -2,656 | -747.37 | -900.71 | Upgrade
|
| Other Financing Activities | -1,091 | -917.9 | -448.84 | -244.64 | 76.2 | -188.24 | Upgrade
|
| Financing Cash Flow | 107.59 | -374.16 | -446.72 | -835.63 | 307.72 | -928.65 | Upgrade
|
| Net Cash Flow | -215.64 | -90.7 | 53.89 | -1,785 | 1,471 | 579.23 | Upgrade
|
| Free Cash Flow | 201.99 | 553.36 | 572.63 | 876.53 | 1,348 | 1,286 | Upgrade
|
| Free Cash Flow Growth | -76.17% | -3.36% | -34.67% | -34.96% | 4.77% | -1.61% | Upgrade
|
| Free Cash Flow Margin | 2.83% | 8.90% | 10.51% | 15.84% | 36.46% | 38.61% | Upgrade
|
| Free Cash Flow Per Share | 0.31 | 0.84 | 0.87 | 1.33 | 2.05 | 2.42 | Upgrade
|
| Cash Interest Paid | 1,083 | 916.09 | 430.76 | 262.1 | 167.14 | 169.72 | Upgrade
|
| Cash Income Tax Paid | 209.7 | 166.23 | 116.25 | 477.93 | 207.48 | - | Upgrade
|
| Levered Free Cash Flow | 2,421 | 1,696 | 1,487 | 1,977 | 1,915 | 1,451 | Upgrade
|
| Unlevered Free Cash Flow | 2,810 | 2,056 | 1,797 | 2,173 | 2,278 | 1,545 | Upgrade
|
| Change in Net Working Capital | -36.75 | 100.57 | 78.5 | 299.65 | 195.41 | -192.65 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.