JHSF Participações S.A. (BVMF:JHSF3)
Brazil
· Delayed Price · Currency is BRL 5.06
+0.04 (0.80%)
May 23, 2025, 5:06 PM GMT-3
JHSF Participações 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 | 1,068 | 854.42 | 452.53 | 642.28 | 1,003 | 643.71 | Upgrade
|
| Depreciation & Amortization | 61.99 | 62.6 | 47.29 | 62.96 | 59.01 | 23.1 | Upgrade
|
| Other Amortization | 25.66 | 21.88 | 8.55 | 1.71 | 7.54 | 13.34 | Upgrade
|
| Asset Writedown & Restructuring Costs | -806.74 | -540.91 | -577.07 | -111.94 | -26.24 | -195.6 | Upgrade
|
| Loss (Gain) on Equity Investments | -14.52 | -14.66 | -4.42 | -2.65 | -3.36 | -1.04 | Upgrade
|
| Other Operating Activities | 45.25 | 12.66 | 296.16 | 42.87 | -146.93 | -45.24 | Upgrade
|
| Change in Accounts Receivable | -75.5 | 42.91 | 14.91 | -332.92 | -438.05 | -399.29 | Upgrade
|
| Change in Inventory | -354.43 | -374.26 | -350.01 | -548.58 | -25.52 | - | Upgrade
|
| Change in Accounts Payable | - | - | - | - | -8.96 | - | Upgrade
|
| Change in Unearned Revenue | 194.12 | 171.2 | 80.29 | -47.33 | -26.16 | 143.14 | Upgrade
|
| Change in Other Net Operating Assets | 140.6 | 94.15 | 151.62 | 78.48 | -3.78 | -8.79 | Upgrade
|
| Operating Cash Flow | 284.68 | 330 | 119.86 | -215.13 | 391.02 | 173.33 | Upgrade
|
| Operating Cash Flow Growth | - | 175.32% | - | - | 125.59% | 77.23% | Upgrade
|
| Capital Expenditures | -581.25 | -515.89 | -235.22 | -561.73 | -422.41 | -307.51 | Upgrade
|
| Sale (Purchase) of Intangibles | -14.3 | -15.33 | -16.84 | -8.8 | -9.36 | -8.53 | Upgrade
|
| Investment in Securities | 135.31 | 237.97 | 338.33 | -182.56 | 133.26 | -293.36 | Upgrade
|
| Other Investing Activities | -56.06 | -86.67 | -41.17 | -5.27 | -4.92 | 64.96 | Upgrade
|
| Investing Cash Flow | -516.29 | -379.92 | 45.1 | -758.35 | -303.42 | -544.44 | Upgrade
|
| Long-Term Debt Issued | - | 2,131 | 217.16 | 1,453 | 693.05 | 673.88 | Upgrade
|
| Long-Term Debt Repaid | - | -1,034 | -41.24 | -466.02 | -398.73 | -339.19 | Upgrade
|
| Net Debt Issued (Repaid) | 1,025 | 1,097 | 175.92 | 986.64 | 294.32 | 334.69 | Upgrade
|
| Issuance of Common Stock | 11.19 | - | - | - | 5.77 | 424.05 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -24.38 | -36.63 | -20.01 | Upgrade
|
| Common Dividends Paid | -250 | -250 | -301.99 | -141.49 | -269.36 | -115.52 | Upgrade
|
| Other Financing Activities | 10.61 | 10.61 | 10.2 | - | -140.11 | -58.27 | Upgrade
|
| Financing Cash Flow | 796.94 | 857.8 | -115.87 | 820.78 | -146.01 | 564.93 | Upgrade
|
| Net Cash Flow | 565.33 | 807.88 | 49.09 | -152.71 | -58.42 | 193.83 | Upgrade
|
| Free Cash Flow | -296.58 | -185.89 | -115.36 | -776.86 | -31.39 | -134.18 | Upgrade
|
| Free Cash Flow Margin | -17.27% | -11.56% | -7.24% | -40.13% | -1.56% | -11.46% | Upgrade
|
| Free Cash Flow Per Share | -0.44 | -0.27 | -0.17 | -1.13 | -0.04 | -0.20 | Upgrade
|
| Cash Interest Paid | 397.74 | 397.74 | 418.14 | 244.78 | 57.83 | 48.38 | Upgrade
|
| Cash Income Tax Paid | 3.77 | 3.77 | 24.19 | 35.04 | 47.82 | 28.9 | Upgrade
|
| Levered Free Cash Flow | -559.05 | -567.94 | 488.39 | -1,232 | -245.91 | 75.07 | Upgrade
|
| Unlevered Free Cash Flow | -330.48 | -363.32 | 659.3 | -1,020 | -132.89 | 123.84 | Upgrade
|
| Change in Net Working Capital | 215.39 | 270.16 | -502.8 | 1,008 | 454.86 | -18.6 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.