Marfrig Global Foods SA
BOVESPA:MRFG3

Watchlist Manager
Marfrig Global Foods SA Logo
Marfrig Global Foods SA
BOVESPA:MRFG3
Watchlist
Price: 16.6 BRL -1.37% Market Closed
Market Cap: 14.4B BRL
Have any thoughts about
Marfrig Global Foods SA?
Write Note

Cash Flow Statement

Cash Flow Statement
Marfrig Global Foods 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
(611)
(834)
(1 307)
(1 245)
(1 659)
(1 424)
(962)
(1 118)
(530)
(689)
(915)
(990)
(1 010)
(991)
(910)
(1 217)
(1 168)
(2 213)
(1 961)
(1 292)
(1 066)
218
77
1 584
2 158
3 302
3 718
3 862
4 863
4 342
4 171
6 688
5 444
4 166
3 424
(1 616)
(1 823)
(1 348)
(688)
344
431
Depreciation & Amortization
(47)
90
52
132
164
434
519
535
532
464
428
397
293
244
241
286
397
653
885
1 085
1 209
1 198
1 215
1 267
1 331
1 394
1 460
1 478
1 504
1 563
1 592
2 899
4 226
5 333
6 891
6 935
6 760
6 740
6 719
6 751
6 995
Change in Deffered Taxes
(339)
(409)
(613)
(593)
(801)
(736)
(537)
(601)
(327)
(461)
(552)
(445)
(275)
69
101
274
121
106
46
(284)
(400)
(79)
(228)
(190)
151
(86)
140
532
766
693
1 016
159
(365)
(689)
(929)
(687)
(1 016)
(1 313)
(1 361)
(1 848)
(1 494)
Other Non-Cash Items
478
572
1 042
892
1 432
1 435
953
1 090
333
395
457
493
476
440
385
610
1 155
2 202
2 179
2 144
2 389
1 920
2 928
3 611
3 219
2 683
2 277
1 857
2 935
3 486
3 145
(47)
(407)
(950)
(1 721)
400
(230)
(99)
824
2 574
2 926
Cash Interest Paid
703
151
233
98
110
839
893
884
876
986
969
965
1 024
911
677
658
819
810
1 025
967
1 054
1 442
1 566
1 826
0
2 440
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Change in Working Capital
2 743
1 952
2 028
2 034
2 184
2 346
2 205
1 897
1 783
2 069
2 111
2 467
1 535
457
986
(729)
(174)
771
(944)
216
192
(657)
(1 651)
(838)
(316)
399
852
(208)
(194)
(1 050)
529
(353)
(1 610)
(535)
1 139
4 258
8 313
8 577
7 776
5 564
2 891
Cash from Operating Activities
2 222
N/A
1 378
-38%
1 202
-13%
1 221
+2%
1 320
+8%
2 055
+56%
2 121
+3%
1 745
-18%
1 733
-1%
1 779
+3%
1 500
-16%
1 868
+25%
1 020
-45%
220
-78%
803
+265%
(777)
N/A
331
N/A
1 519
+359%
205
-87%
1 868
+813%
2 325
+24%
2 600
+12%
2 341
-10%
5 434
+132%
6 542
+20%
7 691
+18%
8 447
+10%
7 522
-11%
9 874
+31%
9 034
-9%
10 453
+16%
9 347
-11%
7 288
-22%
7 989
+10%
8 803
+10%
9 290
+6%
12 004
+29%
12 556
+5%
13 270
+6%
13 385
+1%
11 749
-12%
Investing Cash Flow
Capital Expenditures
126
(162)
(122)
(272)
(308)
(400)
(391)
(316)
(383)
(451)
(405)
(435)
(462)
(439)
(501)
(586)
(597)
(677)
(863)
(919)
(855)
(956)
(852)
(947)
(1 227)
(1 376)
(1 583)
(1 709)
(1 828)
(2 105)
(3 640)
(2 957)
(3 650)
(2 673)
(3 040)
(3 930)
(2 986)
(2 046)
(1 788)
(1 594)
(1 857)
Other Items
(37)
(6)
(4)
(11)
(18)
(47)
(64)
(71)
(73)
(72)
(70)
(41)
(31)
(17)
(5)
(3 675)
(3 671)
(3 667)
(3 814)
(437)
(435)
(2 338)
(288)
(5)
(1 635)
(3 106)
(2 883)
(3 125)
(3 996)
(2 561)
(3 213)
533
3 722
(3 200)
(52)
(3 339)
(10 360)
(4 074)
(7 544)
(8 349)
(1 248)
Cash from Investing Activities
89
N/A
(168)
N/A
(126)
+25%
(283)
-125%
(326)
-15%
(447)
-37%
(456)
-2%
(387)
+15%
(456)
-18%
(523)
-15%
(474)
+9%
(477)
-1%
(493)
-3%
(456)
+7%
(506)
-11%
(4 261)
-743%
(4 268)
0%
(4 344)
-2%
(4 677)
-8%
(1 357)
+71%
(1 290)
+5%
(3 294)
-155%
(1 140)
+65%
(952)
+17%
(2 862)
-201%
(4 482)
-57%
(4 466)
+0%
(4 834)
-8%
(5 824)
-20%
(4 666)
+20%
(6 854)
-47%
(2 423)
+65%
72
N/A
(5 874)
N/A
(3 092)
+47%
(7 270)
-135%
(13 346)
-84%
(6 120)
+54%
(9 332)
-52%
(9 943)
-7%
(3 105)
+69%
Financing Cash Flow
Net Issuance of Common Stock
1
1
1
1
3
3
4
4
2
2
(4)
(4)
(2)
(2)
1
2
(4)
(10)
(8)
(7)
(61)
816
773
781
840
(102)
(66)
(219)
(219)
(656)
(727)
(593)
(593)
(85)
(121)
(155)
5 532
5 460
5 374
4 975
(1 377)
Net Issuance of Debt
(966)
(327)
(965)
(815)
(1 212)
(3 276)
(2 631)
(2 267)
(1 610)
603
1 025
(200)
(552)
36
(959)
5 180
5 070
1 485
2 422
(2 414)
(1 097)
5 951
4 282
940
(1 012)
(478)
(772)
3 900
3 545
(721)
5 569
1 182
2 655
3 605
(2 442)
(1 307)
(4 732)
(8 331)
(8 678)
(7 427)
(7 885)
Cash Paid for Dividends
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
(143)
(661)
0
0
(874)
(1 211)
(1 885)
(2 770)
(2 413)
(1 618)
(1 090)
(341)
0
0
(136)
Other
(708)
(155)
(247)
(108)
(119)
(849)
(901)
(892)
(884)
(994)
(1 052)
(1 049)
(1 108)
(994)
(662)
(735)
(1 127)
(1 271)
(1 502)
(1 955)
(2 126)
(6 772)
(6 900)
(6 610)
(5 854)
(3 728)
0
(2 794)
(5 303)
(3 745)
0
(3 774)
(1 453)
1 607
(367)
(605)
(1 934)
(3 018)
(2 722)
(2 475)
(1 114)
Cash from Financing Activities
(1 673)
N/A
(482)
+71%
(1 211)
-151%
(921)
+24%
(1 328)
-44%
(4 122)
-210%
(3 528)
+14%
(3 154)
+11%
(2 492)
+21%
(389)
+84%
(31)
+92%
(1 253)
-3 903%
(1 662)
-33%
(960)
+42%
(1 620)
-69%
4 447
N/A
3 940
-11%
204
-95%
913
+347%
(4 376)
N/A
(3 284)
+25%
(6)
+100%
(1 845)
-32 712%
(4 889)
-165%
(6 026)
-23%
(4 307)
+29%
(4 322)
0%
226
N/A
(1 977)
N/A
(5 122)
-159%
884
N/A
(3 735)
N/A
(1 275)
+66%
2 356
N/A
(5 342)
N/A
(3 686)
+31%
(2 224)
+40%
(6 230)
-180%
(6 368)
-2%
(5 208)
+18%
(10 512)
-102%
Change in Cash
Effect of Foreign Exchange Rates
300
(64)
225
(294)
4 968
4 860
4 379
4 427
(935)
(592)
(475)
102
(72)
320
434
815
1 107
5 411
5 346
4 642
4 974
15
1 616
2 143
2 010
1 365
965
(664)
(483)
472
(1 088)
761
499
172
446
(442)
(417)
(150)
349
1 627
1 079
Net Change in Cash
938
N/A
663
-29%
91
-86%
(277)
N/A
4 635
N/A
2 345
-49%
2 516
+7%
2 631
+5%
(2 150)
N/A
274
N/A
520
+89%
241
-54%
(1 206)
N/A
(876)
+27%
(889)
-1%
224
N/A
1 110
+395%
2 789
+151%
1 786
-36%
778
-56%
2 725
+250%
(684)
N/A
972
N/A
1 736
+79%
(335)
N/A
267
N/A
624
+134%
2 249
+260%
1 590
-29%
(282)
N/A
3 396
N/A
3 949
+16%
6 584
+67%
4 644
-29%
815
-82%
(2 108)
N/A
(3 984)
-89%
56
N/A
(2 081)
N/A
(139)
+93%
(789)
-469%
Free Cash Flow
Free Cash Flow
2 348
N/A
1 215
-48%
1 080
-11%
948
-12%
1 013
+7%
1 655
+63%
1 730
+5%
1 429
-17%
1 350
-6%
1 328
-2%
1 096
-17%
1 433
+31%
558
-61%
(219)
N/A
302
N/A
(1 363)
N/A
(266)
+80%
842
N/A
(659)
N/A
949
N/A
1 470
+55%
1 644
+12%
1 489
-9%
4 487
+201%
5 315
+18%
6 315
+19%
6 864
+9%
5 813
-15%
8 047
+38%
6 929
-14%
6 813
-2%
6 390
-6%
3 638
-43%
5 316
+46%
5 763
+8%
5 360
-7%
9 018
+68%
10 511
+17%
11 482
+9%
11 792
+3%
9 892
-16%

See Also

Discover More