Fras Le SA
BOVESPA:FRAS3

Watchlist Manager
Fras Le SA Logo
Fras Le SA
BOVESPA:FRAS3
Watchlist
Price: 20.65 BRL 3.25% Market Closed
Market Cap: 5.5B BRL
Have any thoughts about
Fras Le SA?
Write Note

Cash Flow Statement

Cash Flow Statement
Fras Le SA

Rotate your device to view
Cash Flow Statement
Currency: BRL
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
41
45
47
51
55
52
50
55
62
64
63
72
65
64
99
88
81
89
41
52
55
33
34
19
49
182
244
274
317
211
178
201
190
203
266
297
330
389
407
351
334
Depreciation & Amortization
38
38
39
39
41
42
42
42
41
40
39
38
38
41
42
44
45
44
48
52
56
69
74
80
88
91
100
106
111
114
113
115
115
120
122
124
127
125
132
137
142
Other Non-Cash Items
47
56
121
117
158
118
47
47
(4)
3
15
33
23
48
55
62
81
42
32
10
31
95
209
170
98
187
123
127
157
71
19
85
108
114
183
193
265
157
158
183
133
Cash Taxes Paid
8
1
1
6
17
18
35
23
11
13
(4)
9
10
14
14
11
15
8
7
8
7
12
17
16
31
46
77
76
57
39
4
7
13
19
23
34
43
56
76
83
94
Cash Interest Paid
16
12
16
14
16
20
19
17
15
15
12
12
10
10
8
8
7
8
10
11
14
15
16
20
18
18
22
26
30
47
53
68
83
94
110
109
116
109
105
101
96
Change in Working Capital
67
(44)
(47)
(47)
(58)
(18)
34
(183)
(180)
(181)
(211)
61
2
(25)
(39)
76
50
91
121
(60)
(25)
(75)
(158)
(111)
(44)
(219)
(263)
(298)
(386)
(150)
(99)
(365)
(609)
(542)
(433)
4
203
367
50
(132)
(360)
Cash from Operating Activities
193
N/A
95
-51%
160
+69%
160
+0%
196
+22%
195
-1%
174
-11%
(39)
N/A
(83)
-111%
(73)
+11%
(94)
-28%
204
N/A
127
-38%
129
+1%
157
+22%
270
+72%
257
-5%
266
+3%
242
-9%
54
-78%
117
+115%
121
+3%
159
+32%
158
-1%
191
+21%
241
+26%
203
-16%
209
+3%
198
-5%
245
+23%
210
-14%
36
-83%
(195)
N/A
(105)
+46%
138
N/A
619
+348%
926
+50%
1 038
+12%
748
-28%
539
-28%
248
-54%
Investing Cash Flow
Capital Expenditures
(26)
(39)
(50)
(51)
(68)
(63)
(50)
(45)
(20)
(10)
(10)
(14)
(20)
(45)
(73)
(78)
(79)
(80)
(64)
(69)
(82)
(83)
(84)
(79)
(67)
(56)
(64)
(79)
(91)
(108)
(99)
(86)
(84)
(84)
(102)
(115)
(111)
(134)
(124)
(120)
(147)
Other Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(3)
(89)
(89)
(89)
(228)
0
0
(141)
0
0
0
(260)
(263)
0
(264)
(52)
(88)
0
(89)
(42)
(3)
(102)
(101)
(103)
(103)
(15)
(13)
(32)
Cash from Investing Activities
(26)
N/A
(39)
-47%
(50)
-30%
(51)
-2%
(68)
-32%
(63)
+7%
(50)
+21%
(45)
+10%
(20)
+56%
(10)
+47%
(10)
+8%
(14)
-44%
(20)
-46%
(48)
-135%
(162)
-241%
(167)
-3%
(169)
-1%
(308)
-83%
(205)
+34%
(211)
-3%
(223)
-6%
(83)
+63%
(84)
-1%
(79)
+5%
(326)
-312%
(320)
+2%
(327)
-2%
(343)
-5%
(143)
+58%
(195)
-37%
(187)
+4%
(175)
+6%
(126)
+28%
(87)
+31%
(204)
-133%
(216)
-6%
(215)
+0%
(236)
-10%
(140)
+41%
(133)
+5%
(178)
-34%
Financing Cash Flow
Net Issuance of Common Stock
0
0
0
0
0
0
0
300
300
300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Issuance of Debt
(6)
(21)
(50)
(85)
(89)
(112)
(116)
(138)
(122)
(90)
(60)
(18)
(52)
(49)
(68)
(58)
72
83
76
64
13
1
(47)
254
386
376
421
62
3
(10)
35
68
(73)
(68)
(113)
(97)
(131)
(98)
143
274
220
Cash Paid for Dividends
(13)
(13)
(12)
(15)
(14)
(14)
(15)
(16)
(18)
(18)
(19)
(26)
(41)
(41)
(59)
(48)
(46)
(46)
(45)
(85)
(70)
(70)
(62)
(21)
(14)
(14)
(33)
(55)
(73)
(73)
(60)
(62)
(70)
(70)
(96)
(73)
(99)
(111)
(126)
(162)
(175)
Other
(16)
(12)
(16)
(14)
(16)
(20)
(19)
(17)
(15)
(15)
(12)
(12)
(10)
(10)
(8)
(8)
(7)
(8)
(10)
(11)
(14)
(15)
(16)
(20)
(18)
(18)
(22)
(26)
(30)
(47)
(53)
549
534
535
520
(97)
(104)
(109)
(105)
(101)
(96)
Cash from Financing Activities
(35)
N/A
(46)
-31%
(79)
-71%
(113)
-44%
(119)
-6%
(146)
-22%
(150)
-3%
129
N/A
145
+13%
178
+23%
209
+18%
(56)
N/A
(103)
-84%
(100)
+3%
(135)
-35%
(113)
+16%
18
N/A
29
+59%
20
-30%
(33)
N/A
(72)
-117%
(84)
-18%
(125)
-48%
213
N/A
354
+66%
343
-3%
366
+7%
(18)
N/A
(99)
-455%
(129)
-30%
(77)
+40%
555
N/A
391
-30%
397
+1%
310
-22%
(268)
N/A
(334)
-25%
(319)
+5%
(88)
+72%
11
N/A
(51)
N/A
Change in Cash
Net Change in Cash
132
N/A
10
-92%
31
+205%
(4)
N/A
9
N/A
(14)
N/A
(26)
-80%
45
N/A
43
-5%
94
+120%
106
+12%
134
+26%
4
-97%
(18)
N/A
(140)
-658%
(11)
+92%
107
N/A
(13)
N/A
58
N/A
(189)
N/A
(178)
+6%
(46)
+74%
(49)
-6%
291
N/A
218
-25%
265
+21%
242
-9%
(153)
N/A
(44)
+71%
(80)
-83%
(54)
+32%
416
N/A
70
-83%
204
+193%
245
+20%
136
-45%
377
+178%
483
+28%
520
+8%
417
-20%
19
-96%
Free Cash Flow
Free Cash Flow
167
N/A
56
-66%
110
+96%
109
-1%
128
+18%
132
+3%
124
-6%
(84)
N/A
(102)
-22%
(84)
+18%
(103)
-23%
190
N/A
107
-44%
84
-22%
84
+0%
192
+128%
178
-7%
186
+4%
178
-4%
(15)
N/A
35
N/A
38
+8%
76
+99%
79
+4%
124
+58%
185
+49%
139
-25%
130
-7%
108
-17%
137
+27%
111
-19%
(50)
N/A
(279)
-462%
(189)
+32%
36
N/A
504
+1 303%
814
+62%
904
+11%
623
-31%
419
-33%
101
-76%

See Also

Discover More