Itaúsa S.A. (BVMF:ITSA3)
Brazil
· Delayed Price · Currency is BRL 11.12
-0.21 (-1.85%)
May 21, 2025, 11:45 AM GMT-3
Itaúsa 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 | 15,217 | 14,778 | 13,466 | 13,674 | 12,200 | 7,056 | Upgrade
|
| Depreciation & Amortization | 1,193 | 1,207 | 1,129 | 836 | 708 | 614 | Upgrade
|
| Other Amortization | 24 | 24 | 47 | 19 | 14 | 13 | Upgrade
|
| Asset Writedown & Restructuring Costs | -522 | -520 | -769 | -598 | -129 | -117 | Upgrade
|
| Loss (Gain) From Sale of Investments | 180 | 8 | -1,526 | -3,040 | -903 | 69 | Upgrade
|
| Loss (Gain) on Equity Investments | -15,990 | -15,369 | -12,330 | -11,479 | -10,397 | -6,980 | Upgrade
|
| Provision & Write-off of Bad Debts | 11 | 8 | 25 | 27 | 21 | 25 | Upgrade
|
| Other Operating Activities | 534 | 670 | 366 | 1,450 | 6 | 198 | Upgrade
|
| Change in Accounts Receivable | 8 | -147 | 259 | -12 | -216 | -116 | Upgrade
|
| Change in Inventory | -110 | -74 | 112 | -267 | -540 | -23 | Upgrade
|
| Change in Accounts Payable | 116 | 127 | -58 | -442 | 549 | 518 | Upgrade
|
| Change in Other Net Operating Assets | -139 | -99 | -423 | -302 | 67 | 89 | Upgrade
|
| Operating Cash Flow | 522 | 613 | 298 | -134 | 1,380 | 1,346 | Upgrade
|
| Operating Cash Flow Growth | 35.23% | 105.70% | - | - | 2.53% | 67.83% | Upgrade
|
| Capital Expenditures | -1,266 | -1,355 | -1,263 | -1,215 | -870 | -496 | Upgrade
|
| Sale of Property, Plant & Equipment | 44 | 50 | 34 | 11 | 34 | 64 | Upgrade
|
| Cash Acquisitions | - | - | - | 7 | - | - | Upgrade
|
| Investment in Securities | -551 | -650 | 3,759 | 558 | -1,541 | -1,751 | Upgrade
|
| Other Investing Activities | 10,059 | 8,344 | 4,098 | 2,771 | 2,476 | 4,436 | Upgrade
|
| Investing Cash Flow | 8,286 | 6,389 | 6,628 | 2,132 | 99 | 2,253 | Upgrade
|
| Long-Term Debt Issued | - | 2,439 | 3,703 | 5,993 | 3,404 | 2,932 | Upgrade
|
| Long-Term Debt Repaid | - | -2,435 | -4,824 | -3,163 | -376 | -1,465 | Upgrade
|
| Net Debt Issued (Repaid) | -1,103 | 4 | -1,121 | 2,830 | 3,028 | 1,467 | Upgrade
|
| Issuance of Common Stock | - | - | 433 | - | - | 9 | Upgrade
|
| Repurchase of Common Stock | -17 | -33 | - | -311 | -179 | - | Upgrade
|
| Common Dividends Paid | -1,657 | -3,141 | - | -3,851 | -3,335 | -4,569 | Upgrade
|
| Other Financing Activities | -7,151 | -4,983 | -4,743 | -38 | - | - | Upgrade
|
| Financing Cash Flow | -9,928 | -8,153 | -5,431 | -1,370 | -486 | -3,093 | Upgrade
|
| Foreign Exchange Rate Adjustments | 43 | 26 | 10 | -32 | -4 | 12 | Upgrade
|
| Net Cash Flow | -1,077 | -1,125 | 1,505 | 596 | 989 | 518 | Upgrade
|
| Free Cash Flow | -744 | -742 | -965 | -1,349 | 510 | 850 | Upgrade
|
| Free Cash Flow Growth | - | - | - | - | -40.00% | 160.74% | Upgrade
|
| Free Cash Flow Margin | -9.07% | -9.01% | -13.07% | -15.90% | 6.24% | 14.46% | Upgrade
|
| Free Cash Flow Per Share | -0.07 | -0.07 | -0.09 | -0.13 | 0.05 | 0.08 | Upgrade
|
| Cash Interest Paid | 1,202 | 1,150 | 1,747 | 1,140 | 335 | 150 | Upgrade
|
| Cash Income Tax Paid | 81 | 115 | 89 | 54 | 345 | 194 | Upgrade
|
| Levered Free Cash Flow | 323.38 | -179.5 | -3,120 | 585.13 | 1,456 | 956.88 | Upgrade
|
| Unlevered Free Cash Flow | 1,200 | 678.63 | -2,139 | 1,481 | 1,740 | 1,081 | Upgrade
|
| Change in Net Working Capital | -827 | -322 | 2,780 | -1,040 | -680 | -588 | Upgrade
|
Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.