Neoenergia S.A. (BVMF:NEOE3)
Brazil
· Delayed Price · Currency is BRL 19.77
+0.13 (0.66%)
Feb 21, 2025, 6:07 PM GMT-3
Neoenergia Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 3,635 | 4,461 | 4,718 | 3,925 | 2,809 | Upgrade
|
| Depreciation & Amortization | 2,872 | 2,606 | 2,274 | 1,767 | 1,443 | Upgrade
|
| Other Amortization | - | 5 | 6 | 10 | 8 | Upgrade
|
| Loss (Gain) on Sale of Assets | - | - | - | 482 | - | Upgrade
|
| Loss (Gain) on Equity Investments | 32 | 1 | 46 | 165 | 56 | Upgrade
|
| Asset Writedown | -1,273 | -1,053 | -1,126 | -1,453 | -248 | Upgrade
|
| Change in Accounts Receivable | -5,272 | -4,145 | -2,412 | -4,909 | -3,271 | Upgrade
|
| Change in Accounts Payable | -413 | -98 | -1,341 | 685 | 956 | Upgrade
|
| Change in Other Net Operating Assets | 918 | -470 | 366 | -2,535 | 788 | Upgrade
|
| Other Operating Activities | 2,743 | 325 | 2,089 | 1,995 | 1,002 | Upgrade
|
| Operating Cash Flow | 3,242 | 1,632 | 4,620 | 132 | 3,543 | Upgrade
|
| Operating Cash Flow Growth | 98.65% | -64.68% | 3400.00% | -96.27% | 3.84% | Upgrade
|
| Capital Expenditures | -229 | -715 | -1,656 | -2,998 | -994 | Upgrade
|
| Cash Acquisitions | - | -246 | - | -2,415 | - | Upgrade
|
| Divestitures | - | 82 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -5,608 | -4,904 | -5,698 | -4,637 | -3,738 | Upgrade
|
| Investment in Securities | 102 | 1,034 | -33 | -274 | -71 | Upgrade
|
| Other Investing Activities | -84 | - | -22 | - | - | Upgrade
|
| Investing Cash Flow | -5,819 | -4,749 | -7,409 | -10,324 | -4,803 | Upgrade
|
| Long-Term Debt Issued | 12,821 | 11,522 | 12,923 | 15,718 | 5,764 | Upgrade
|
| Long-Term Debt Repaid | -9,211 | -6,535 | -8,218 | -5,274 | -4,846 | Upgrade
|
| Net Debt Issued (Repaid) | 3,610 | 4,987 | 4,705 | 10,444 | 918 | Upgrade
|
| Repurchase of Common Stock | - | -39 | - | - | - | Upgrade
|
| Common Dividends Paid | -937 | -1,335 | -938 | -596 | -450 | Upgrade
|
| Other Financing Activities | 186 | 150 | 279 | 829 | 1,811 | Upgrade
|
| Financing Cash Flow | 2,859 | 3,763 | 4,046 | 10,677 | 2,279 | Upgrade
|
| Net Cash Flow | 282 | 646 | 1,257 | 485 | 1,019 | Upgrade
|
| Free Cash Flow | 3,013 | 917 | 2,964 | -2,866 | 2,549 | Upgrade
|
| Free Cash Flow Growth | 228.57% | -69.06% | - | - | -14.61% | Upgrade
|
| Free Cash Flow Margin | 6.15% | 2.07% | 6.93% | -6.64% | 7.97% | Upgrade
|
| Free Cash Flow Per Share | 2.48 | 0.76 | 2.44 | -2.36 | 2.10 | Upgrade
|
| Cash Interest Paid | - | 27 | 26 | 15 | 13 | Upgrade
|
| Cash Income Tax Paid | - | 465 | 60 | 574 | 556 | Upgrade
|
| Levered Free Cash Flow | 2,412 | -563.88 | -92.13 | -4,381 | 397.25 | Upgrade
|
| Unlevered Free Cash Flow | 2,412 | 1,951 | 2,185 | -2,921 | 1,172 | Upgrade
|
| Change in Net Working Capital | 879 | 418 | -1,235 | 2,456 | -1,214 | Upgrade
|
Source: S&P Capital IQ. Utility template. Financial Sources.