| TTM (2025-9-30) | 2024 (2024-12-31) | 2023 (2023-12-31) | 2022 (2022-12-31) | 2021 (2021-12-31) | ||||
|---|---|---|---|---|---|---|---|---|
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net Income | 218.00M | 161.95M | 269.38M | 271.80M | 257.80M | |||
| Depreciation Amortization | 54.35M | 28.70M | 19.78M | 15.80M | 13.70M | |||
| Change In Working Capital | -143.85M | -139.66M | -125.82M | -98.70M | 26.10M | |||
| Interest Paid | 52.87M | 47.93M | 11.97M | N/A | N/A | |||
| Taxes Paid | 51.84M | 53.73M | 54.88M | 53.50M | 57.20M | |||
| Other non cash items | 71.80M | 158.78M | -34.10M | -71.00M | -9.00M | |||
| OPERATING CASH FLOW | 200.17M | 209.77M | 129.25M | 117.90M | 288.70M | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Capital Expenditure | -37.70M | -19.32M | -36.74M | -6.50M | -3.10M | |||
| Other Investing Activity | -76.54M | -212.82M | 259.70M | 138.30M | -1.32B | |||
| INVESTING CASH FLOW | -114.24M | -232.13M | 222.96M | 131.80M | -1.32B | |||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Debt Issued/Reduced | -52.72M | -87.77M | -31.93M | 56.20M | -18.50M | |||
| Stock Issued/Repurchased | -85.48M | -90.29M | 409.07M | -63.40M | 1.34B | |||
| Dividend Paid | -210.48M | -203.24M | -190.14M | -211.30M | -256.00M | |||
| Other Financing Activity | -52.87M | -47.93M | -11.97M | 3.00M | -19.10M | |||
| FINANCING CASH FLOW | -401.56M | -429.23M | 175.02M | -215.50M | 1.05B | |||
| Exchange Rate Effect | -2.85M | 14.59M | -3.51M | -200.00K | 2.40M | |||
| CHANGE IN CASH | -318.47M | -437.00M | 523.72M | 34.00M | 19.10M | |||
| FREE CASH FLOW | ||||||||
| Operating Cash Flow | 200.17M | 209.77M | 129.25M | 117.90M | 288.70M | |||
| Capital Expenditure | -37.70M | -19.32M | -36.74M | -6.50M | -3.10M | |||
| FREE CASH FLOW | 162.47M | 190.45M | 92.51M | 111.40M | 285.60M | |||
All data in BRL