RAIL3 Cash Flow Statement - Rumo SA - Alpha Spread

Rumo SA
BOVESPA:RAIL3

Watchlist Manager
Rumo SA Logo
Rumo SA
BOVESPA:RAIL3
Watchlist
Price: 19.92 BRL -2.73% Market Closed
Market Cap: 36.8B BRL
Have any thoughts about
Rumo SA?
Write Note

Cash Flow Statement

Cash Flow Statement
Rumo SA

Rotate your device to view
Cash Flow Statement
Currency: BRL
Mar-2014 Jun-2014 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
Operating Cash Flow
Net Income
26
190
81
(1 874)
(2 097)
(2 678)
(2 835)
(1 288)
(1 368)
(1 041)
(1 053)
(1 166)
(1 130)
(967)
(671)
(250)
(31)
(14)
218
541
626
856
979
915
488
829
588
475
1 047
847
702
160
(62)
(368)
(64)
707
801
951
1 143
919
1 332
Depreciation & Amortization
545
515
615
552
542
694
783
1 056
1 207
1 259
1 261
1 291
1 285
1 286
1 282
1 342
1 383
1 450
1 501
1 491
1 583
1 634
1 722
1 716
1 713
1 828
1 839
1 860
1 868
1 791
1 804
1 831
1 927
1 994
1 963
1 967
1 945
1 961
2 088
2 176
2 257
Change in Deffered Taxes
0
(137)
0
(296)
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
0
0
0
0
0
0
Other Non-Cash Items
867
446
1 256
1 660
1 805
2 784
2 227
1 972
1 920
1 486
1 524
1 250
1 349
1 498
1 517
1 805
1 755
1 794
1 702
1 468
1 428
1 169
1 134
1 282
1 430
1 060
1 163
1 088
728
1 314
1 290
1 743
2 321
2 643
3 163
2 709
2 872
3 006
3 046
3 666
3 649
Cash Taxes Paid
23
0
30
7
16
0
15
0
27
0
93
0
113
0
109
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
Cash Interest Paid
355
0
893
373
533
768
396
724
732
840
951
939
990
1 058
1 059
1 230
1 261
1 047
1 087
875
921
836
843
892
978
1 031
1 188
1 184
1 324
1 323
1 127
1 262
1 102
1 295
1 294
1 385
1 342
1 345
1 322
1 381
1 362
Change in Working Capital
(355)
117
91
336
452
121
76
(401)
(222)
(310)
(140)
(163)
(72)
(268)
(479)
(585)
(1 040)
(905)
(830)
(796)
(713)
(636)
(595)
(388)
(603)
(541)
(393)
(515)
(334)
(338)
(601)
(394)
(253)
(243)
(314)
(552)
(872)
(884)
(1 014)
(1 310)
(1 314)
Cash from Operating Activities
992
N/A
1 131
+14%
1 956
+73%
378
-81%
392
+4%
671
+71%
(45)
N/A
1 339
N/A
1 536
+15%
1 394
-9%
1 591
+14%
1 213
-24%
1 433
+18%
1 550
+8%
1 649
+6%
2 311
+40%
2 067
-11%
2 325
+12%
2 592
+11%
2 705
+4%
2 924
+8%
3 022
+3%
3 240
+7%
3 525
+9%
3 028
-14%
3 175
+5%
3 196
+1%
2 906
-9%
3 310
+14%
3 614
+9%
3 195
-12%
3 340
+5%
3 932
+18%
4 026
+2%
4 748
+18%
4 831
+2%
4 747
-2%
5 033
+6%
5 263
+5%
5 451
+4%
5 925
+9%
Investing Cash Flow
Capital Expenditures
(1 295)
(1 345)
(1 561)
(1 225)
(1 122)
(1 082)
(902)
(1 159)
(1 152)
(1 384)
(1 512)
(1 480)
(1 705)
(1 720)
(1 820)
(2 045)
(2 057)
(2 135)
(2 198)
(1 997)
(2 056)
(1 938)
(1 798)
(1 943)
(1 962)
(2 245)
(2 547)
(2 979)
(3 355)
(3 674)
(3 750)
(3 453)
(3 209)
(2 846)
(2 678)
(2 718)
(2 954)
(2 968)
(3 209)
(3 690)
(3 729)
Other Items
(35)
0
(27)
(148)
(331)
(442)
(731)
(317)
101
(1 280)
(633)
(264)
(117)
(306)
151
(2 057)
(1 831)
53
(496)
586
1 233
1 462
1 195
1 145
1 338
933
(326)
510
(1 216)
(1 060)
866
98
469
389
(196)
1 831
654
641
(396)
(216)
476
Cash from Investing Activities
(1 330)
N/A
(1 381)
-4%
(1 588)
-15%
(1 373)
+14%
(1 453)
-6%
(1 524)
-5%
(1 633)
-7%
(1 475)
+10%
(1 051)
+29%
(2 664)
-153%
(2 145)
+19%
(1 744)
+19%
(1 821)
-4%
(2 026)
-11%
(1 669)
+18%
(4 103)
-146%
(3 888)
+5%
(2 082)
+46%
(2 694)
-29%
(1 411)
+48%
(822)
+42%
(476)
+42%
(604)
-27%
(798)
-32%
(623)
+22%
(1 312)
-110%
(2 873)
-119%
(2 469)
+14%
(4 571)
-85%
(4 734)
-4%
(2 884)
+39%
(3 355)
-16%
(2 740)
+18%
(2 457)
+10%
(2 875)
-17%
(886)
+69%
(2 300)
-159%
(2 327)
-1%
(3 606)
-55%
(3 906)
-8%
(3 253)
+17%
Financing Cash Flow
Net Issuance of Common Stock
0
(16)
0
0
0
0
0
0
66
66
66
822
756
756
756
2 584
0
0
0
0
0
0
0
0
0
0
6 306
0
0
6 276
(30)
(30)
0
(25)
(25)
(25)
0
0
0
(103)
0
Net Issuance of Debt
391
505
213
70
(11)
(1 558)
(1 010)
(1 764)
(1 693)
1 097
632
886
3 169
1 621
1 330
477
(251)
(1 744)
(1 495)
(444)
(1 890)
(321)
(389)
41
795
3 249
1 287
119
(5 050)
(6 420)
(611)
817
2 381
1 151
(2 364)
(3 767)
(1 266)
(729)
1 262
1 049
2 316
Cash Paid for Dividends
0
(11)
(3)
(7)
0
0
(2)
(2)
0
0
(1)
(1)
0
(1)
(2)
(2)
(3)
(4)
(3)
(3)
(3)
(6)
(4)
(4)
(4)
(1)
(2)
(2)
(32)
(2)
(7)
(7)
(2)
(42)
(38)
(39)
(14)
(127)
(126)
(125)
(125)
Other
(20)
0
(555)
(377)
(580)
548
886
610
613
(77)
(154)
(950)
(1 001)
(1 791)
(1 935)
(1 378)
(1 447)
(1 308)
(1 227)
(1 009)
(1 010)
(910)
(920)
(943)
(980)
(1 032)
(1 017)
5 302
6 717
6 723
6 441
518
(1 035)
(1 362)
(1 272)
(2 153)
(2 265)
(2 370)
(2 412)
(2 518)
(2 479)
Cash from Financing Activities
303
N/A
598
+97%
(597)
N/A
(315)
+47%
(461)
-47%
(1 005)
-118%
(125)
+88%
(1 156)
-821%
(1 016)
+12%
1 085
N/A
543
-50%
756
+39%
2 923
+287%
585
-80%
148
-75%
1 681
+1 035%
884
-47%
(472)
N/A
(141)
+70%
(1 457)
-932%
(2 903)
-99%
(1 237)
+57%
(1 313)
-6%
(906)
+31%
(188)
+79%
2 216
N/A
6 575
+197%
5 420
-18%
1 636
-70%
271
-83%
(513)
N/A
1 298
N/A
1 313
+1%
(279)
N/A
(3 699)
-1 228%
(5 984)
-62%
(3 571)
+40%
(3 226)
+10%
(1 276)
+60%
(1 696)
-33%
(391)
+77%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
48
28
27
28
36
127
128
127
72
0
1
1
2
3
181
(41)
174
171
71
387
147
150
70
(24)
0
(0)
(0)
(0)
0
Net Change in Cash
(35)
N/A
348
N/A
(229)
N/A
(1 309)
-471%
(1 522)
-16%
(1 858)
-22%
(1 803)
+3%
(1 291)
+28%
(532)
+59%
(186)
+65%
(11)
+94%
225
N/A
2 581
+1 049%
136
-95%
156
+15%
(83)
N/A
(901)
-992%
(102)
+89%
(116)
-14%
(36)
+68%
(729)
-1 899%
1 309
N/A
1 323
+1%
1 821
+38%
2 219
+22%
4 082
+84%
7 078
+73%
5 816
-18%
548
-91%
(678)
N/A
(130)
+81%
1 670
N/A
2 653
+59%
1 440
-46%
(1 755)
N/A
(2 063)
-18%
(1 124)
+46%
(520)
+54%
382
N/A
(151)
N/A
2 281
N/A
Free Cash Flow
Free Cash Flow
(303)
N/A
(214)
+29%
395
N/A
(847)
N/A
(729)
+14%
(412)
+44%
(947)
-130%
181
N/A
383
+112%
10
-97%
79
+714%
(267)
N/A
(272)
-2%
(171)
+37%
(171)
0%
266
N/A
10
-96%
190
+1 760%
394
+108%
708
+80%
868
+23%
1 084
+25%
1 441
+33%
1 582
+10%
1 067
-33%
930
-13%
649
-30%
(73)
N/A
(45)
+38%
(60)
-33%
(555)
-824%
(113)
+80%
724
N/A
1 180
+63%
2 070
+75%
2 113
+2%
1 793
-15%
2 065
+15%
2 054
-1%
1 761
-14%
2 196
+25%

See Also

Discover More