Localiza Rent a Car S.A. (BVMF:RENT3)
Brazil · Delayed Price · Currency is BRL 50.76
+0.31 (0.61%)
At close: Feb 27, 2026
Localiza Rent a Car Cash Flow Statement
Financials in millions BRL. Fiscal year is January - December.
Millions BRL. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 3,421 | 1,814 | 1,806 | 1,844 | 2,044 |
Depreciation & Amortization | 528.5 | 449.98 | 370.58 | 290.74 | 204.96 |
Other Amortization | 5,413 | 5,660 | 4,254 | 1,773 | 268.55 |
Loss (Gain) From Sale of Assets | 22,183 | -1,435 | -1,626 | 6,085 | -961.95 |
Asset Writedown & Restructuring Costs | -1,201 | 344.57 | 153.26 | - | - |
Loss (Gain) on Equity Investments | - | - | 0.43 | -0.09 | - |
Provision & Write-off of Bad Debts | - | 271.28 | 156.74 | 145.72 | 20.83 |
Other Operating Activities | -623.9 | -643.88 | 337.36 | 914.3 | -2,565 |
Change in Accounts Receivable | -386.5 | -673.57 | -1,369 | -912.79 | -248.07 |
Change in Accounts Payable | 7.9 | 58.25 | 116.39 | 230.86 | 109.29 |
Change in Income Taxes | 106.7 | 855.65 | 4.62 | -94.81 | -142.93 |
Change in Other Net Operating Assets | -27,302 | -6,050 | -14,124 | -19,373 | -2,100 |
Operating Cash Flow | 2,147 | 650.35 | -9,919 | -9,097 | -3,371 |
Operating Cash Flow Growth | 230.05% | - | - | - | - |
Capital Expenditures | -435.4 | -323.27 | -281.45 | -333.95 | -139.11 |
Cash Acquisitions | - | -7.98 | -4.25 | 1,741 | -3.58 |
Divestitures | - | - | - | 3,221 | - |
Sale (Purchase) of Intangibles | - | -121.78 | -105.92 | -105.21 | -4.33 |
Investment in Securities | -1.4 | 0.89 | 581.04 | - | - |
Other Investing Activities | - | - | 0.05 | - | - |
Investing Cash Flow | -436.8 | -452.13 | 189.48 | 4,522 | -147.02 |
Long-Term Debt Issued | 11,691 | 15,512 | 12,436 | 10,341 | 3,596 |
Short-Term Debt Repaid | - | - | - | -1,650 | - |
Long-Term Debt Repaid | -13,499 | -12,319 | -5,557 | -1,736 | -1,923 |
Total Debt Repaid | -13,499 | -12,319 | -5,557 | -3,386 | -1,923 |
Net Debt Issued (Repaid) | -1,808 | 3,194 | 6,878 | 6,955 | 1,673 |
Issuance of Common Stock | - | 353.94 | 4,943 | 120.86 | 4.38 |
Repurchase of Common Stock | - | -798.93 | -319.82 | - | - |
Common Dividends Paid | - | - | - | -631.2 | -18.13 |
Other Financing Activities | -1,756 | -1,381 | -1,277 | -723.93 | -283.4 |
Financing Cash Flow | -3,564 | 1,368 | 10,225 | 5,721 | 1,376 |
Foreign Exchange Rate Adjustments | 1.3 | 1.89 | - | - | - |
Miscellaneous Cash Flow Adjustments | -10.2 | - | - | - | - |
Net Cash Flow | -1,863 | 1,568 | 495.27 | 1,146 | -2,142 |
Free Cash Flow | 1,711 | 327.08 | -10,201 | -9,431 | -3,510 |
Free Cash Flow Growth | 423.14% | - | - | - | - |
Free Cash Flow Margin | 4.09% | 0.88% | -35.29% | -53.03% | -32.20% |
Free Cash Flow Per Share | 1.62 | 0.30 | -9.95 | -10.83 | -4.64 |
Cash Interest Paid | 5,557 | 5,396 | 4,886 | 2,417 | 422.59 |
Cash Income Tax Paid | 477.3 | 487.47 | 130.25 | 83.45 | 307.08 |
Levered Free Cash Flow | 7,602 | 5,804 | 6,495 | 3,142 | 2,066 |
Unlevered Free Cash Flow | 10,485 | 9,147 | 9,695 | 5,014 | 2,502 |
Change in Working Capital | -27,574 | -5,810 | -15,371 | -20,150 | -2,382 |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.