Alper Consultoria e Corretora de Seguros SA
BOVESPA:APER3
Cash Flow Statement
Cash Flow Statement
Alper Consultoria e Corretora de Seguros SA
| 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 |
116
|
107
|
83
|
34
|
(1)
|
(34)
|
(53)
|
(96)
|
(64)
|
(60)
|
(103)
|
(84)
|
(96)
|
(101)
|
(82)
|
(75)
|
(75)
|
(87)
|
(66)
|
(165)
|
(156)
|
(138)
|
(138)
|
3
|
(2)
|
(4)
|
(0)
|
(3)
|
(2)
|
(0)
|
(2)
|
3
|
4
|
3
|
13
|
12
|
6
|
18
|
14
|
(16)
|
(25)
|
|
| Depreciation & Amortization |
7
|
8
|
9
|
11
|
13
|
13
|
12
|
11
|
11
|
11
|
10
|
10
|
10
|
10
|
10
|
10
|
10
|
9
|
9
|
8
|
8
|
8
|
8
|
8
|
8
|
9
|
9
|
14
|
15
|
17
|
18
|
16
|
17
|
19
|
19
|
24
|
30
|
31
|
34
|
28
|
25
|
|
| Other Non-Cash Items |
2
|
(8)
|
(12)
|
5
|
20
|
43
|
62
|
15
|
(14)
|
(20)
|
21
|
43
|
46
|
45
|
4
|
53
|
57
|
67
|
64
|
29
|
22
|
9
|
3
|
(4)
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
6
|
10
|
9
|
7
|
30
|
38
|
39
|
53
|
80
|
87
|
|
| Cash Taxes Paid |
34
|
30
|
34
|
32
|
32
|
29
|
26
|
19
|
17
|
14
|
12
|
15
|
12
|
10
|
8
|
7
|
6
|
6
|
5
|
3
|
3
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
2
|
4
|
4
|
4
|
6
|
5
|
5
|
4
|
5
|
5
|
|
| Change in Working Capital |
(47)
|
(41)
|
(16)
|
0
|
(9)
|
(9)
|
(16)
|
75
|
83
|
86
|
75
|
31
|
31
|
31
|
52
|
1
|
4
|
6
|
(3)
|
127
|
124
|
126
|
131
|
(2)
|
(5)
|
(6)
|
(6)
|
(3)
|
(2)
|
(12)
|
(9)
|
(12)
|
(15)
|
(20)
|
(20)
|
(45)
|
(48)
|
(53)
|
(76)
|
(52)
|
(56)
|
|
| Cash from Operating Activities |
79
N/A
|
67
-15%
|
64
-4%
|
50
-22%
|
23
-55%
|
12
-46%
|
5
-55%
|
5
0%
|
17
+205%
|
17
+1%
|
4
-77%
|
0
-94%
|
(9)
N/A
|
(15)
-73%
|
(16)
-7%
|
(12)
+29%
|
(5)
+56%
|
(5)
+6%
|
3
N/A
|
(0)
N/A
|
(1)
-205%
|
5
N/A
|
4
-17%
|
5
+31%
|
3
-33%
|
3
-11%
|
6
+95%
|
10
+71%
|
13
+26%
|
7
-48%
|
9
+40%
|
13
+42%
|
15
+15%
|
11
-30%
|
19
+77%
|
22
+14%
|
26
+19%
|
34
+33%
|
24
-30%
|
40
+69%
|
31
-23%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(5)
|
(6)
|
(6)
|
0
|
(4)
|
(3)
|
(1)
|
(4)
|
(5)
|
(5)
|
(5)
|
(2)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
1
|
(2)
|
(4)
|
(5)
|
(7)
|
(4)
|
(2)
|
(1)
|
(0)
|
(3)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(9)
|
(13)
|
(16)
|
(19)
|
(18)
|
(19)
|
(23)
|
(24)
|
|
| Other Items |
130
|
72
|
55
|
35
|
46
|
1
|
(7)
|
(11)
|
(58)
|
(45)
|
3
|
(6)
|
9
|
13
|
(15)
|
(1)
|
12
|
4
|
(1)
|
(0)
|
5
|
4
|
1
|
(78)
|
(78)
|
(81)
|
(80)
|
(4)
|
(94)
|
(111)
|
(114)
|
(115)
|
(30)
|
(129)
|
(154)
|
(155)
|
(154)
|
(23)
|
(39)
|
(51)
|
(129)
|
|
| Cash from Investing Activities |
126
N/A
|
67
-47%
|
49
-27%
|
29
-40%
|
41
+40%
|
(3)
N/A
|
(9)
-247%
|
(12)
-35%
|
(62)
-401%
|
(50)
+19%
|
(2)
+97%
|
(11)
-600%
|
6
N/A
|
12
+86%
|
(18)
N/A
|
(2)
+90%
|
11
N/A
|
3
-71%
|
0
-90%
|
(2)
N/A
|
1
N/A
|
(1)
N/A
|
(6)
-335%
|
(82)
-1 354%
|
(80)
+3%
|
(83)
-3%
|
(81)
+2%
|
(7)
+91%
|
(96)
-1 263%
|
(114)
-18%
|
(117)
-3%
|
(118)
-1%
|
(36)
+70%
|
(138)
-287%
|
(167)
-21%
|
(171)
-3%
|
(173)
-1%
|
(41)
+76%
|
(59)
-45%
|
(74)
-27%
|
(153)
-106%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(19)
|
(23)
|
(28)
|
0
|
(18)
|
(14)
|
(3)
|
0
|
28
|
29
|
29
|
28
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
80
|
80
|
80
|
(0)
|
0
|
0
|
110
|
110
|
110
|
242
|
153
|
153
|
151
|
18
|
(5)
|
(5)
|
19
|
|
| Net Issuance of Debt |
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(6)
|
44
|
42
|
118
|
|
| 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
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(7)
|
(13)
|
|
| Other |
(159)
|
(81)
|
(69)
|
(50)
|
(47)
|
(10)
|
(4)
|
(7)
|
(6)
|
(10)
|
(7)
|
(3)
|
(2)
|
3
|
4
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
0
|
(0)
|
(1)
|
(1)
|
110
|
115
|
3
|
2
|
(108)
|
(108)
|
1
|
(2)
|
(3)
|
(5)
|
(2)
|
3
|
(1)
|
|
| Cash from Financing Activities |
(178)
N/A
|
(104)
+42%
|
(97)
+7%
|
(78)
+19%
|
(65)
+16%
|
(24)
+63%
|
(7)
+71%
|
(7)
+6%
|
22
N/A
|
19
-14%
|
22
+16%
|
25
+13%
|
(2)
N/A
|
3
N/A
|
3
+10%
|
(1)
N/A
|
(1)
-10%
|
(1)
+47%
|
(3)
-275%
|
(1)
+64%
|
(2)
-65%
|
(3)
-85%
|
(2)
+19%
|
76
N/A
|
76
0%
|
77
+1%
|
76
-1%
|
(4)
N/A
|
107
N/A
|
111
+4%
|
109
-2%
|
108
0%
|
(2)
N/A
|
129
N/A
|
150
+16%
|
146
-3%
|
143
-1%
|
1
-100%
|
30
+4 991%
|
32
+7%
|
123
+278%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
26
N/A
|
30
+14%
|
16
-44%
|
2
-90%
|
(1)
N/A
|
(15)
-1 075%
|
(11)
+27%
|
(14)
-26%
|
(24)
-75%
|
(15)
+38%
|
24
N/A
|
13
-44%
|
(4)
N/A
|
(1)
+77%
|
(31)
-3 119%
|
(15)
+53%
|
5
N/A
|
(2)
N/A
|
1
N/A
|
(4)
N/A
|
(2)
+46%
|
0
N/A
|
(4)
N/A
|
(1)
+76%
|
(1)
+34%
|
(3)
-356%
|
1
N/A
|
(1)
N/A
|
23
N/A
|
4
-82%
|
1
-74%
|
3
+215%
|
(22)
N/A
|
2
N/A
|
2
+17%
|
(4)
N/A
|
(4)
+8%
|
(6)
-67%
|
(5)
+22%
|
(2)
+62%
|
0
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
74
N/A
|
61
-18%
|
58
-5%
|
44
-24%
|
23
-49%
|
8
-63%
|
3
-65%
|
4
+55%
|
13
+185%
|
12
-7%
|
(1)
N/A
|
(5)
-438%
|
(11)
-141%
|
(16)
-46%
|
(19)
-18%
|
(12)
+36%
|
(6)
+51%
|
(6)
+6%
|
4
N/A
|
(2)
N/A
|
(5)
-149%
|
(1)
+87%
|
(3)
-300%
|
1
N/A
|
1
+29%
|
2
+30%
|
6
+247%
|
8
+33%
|
11
+42%
|
4
-61%
|
6
+53%
|
10
+49%
|
10
+1%
|
2
-78%
|
6
+192%
|
6
-11%
|
7
+19%
|
16
+149%
|
4
-73%
|
17
+285%
|
7
-60%
|
|