Sendas Distribuidora SA
BOVESPA:ASAI3
Cash Flow Statement
Cash Flow Statement
Sendas Distribuidora SA
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 |
1 116
|
1 556
|
1 796
|
1 752
|
1 809
|
1 610
|
1 584
|
1 598
|
1 341
|
1 220
|
1 078
|
915
|
819
|
710
|
698
|
|
Depreciation & Amortization |
1 182
|
1 372
|
1 529
|
1 050
|
869
|
687
|
749
|
817
|
888
|
990
|
1 107
|
1 230
|
1 374
|
1 476
|
1 539
|
|
Change in Deffered Taxes |
(235)
|
(372)
|
(363)
|
(197)
|
(70)
|
(127)
|
(145)
|
(91)
|
(71)
|
40
|
(34)
|
(114)
|
(155)
|
(162)
|
(103)
|
|
Other Non-Cash Items |
929
|
999
|
1 104
|
982
|
1 051
|
1 122
|
1 463
|
1 594
|
1 832
|
2 253
|
2 669
|
3 009
|
3 376
|
3 460
|
3 508
|
|
Cash Taxes Paid |
49
|
67
|
246
|
305
|
441
|
374
|
195
|
136
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
113
|
0
|
145
|
42
|
280
|
518
|
732
|
977
|
840
|
|
Change in Working Capital |
(802)
|
(57)
|
(787)
|
1 295
|
1 603
|
(20)
|
693
|
84
|
1 064
|
641
|
(505)
|
1 512
|
222
|
479
|
754
|
|
Cash from Operating Activities |
2 190
N/A
|
3 498
+60%
|
3 279
-6%
|
4 882
+49%
|
5 262
+8%
|
3 272
-38%
|
4 344
+33%
|
4 002
-8%
|
5 054
+26%
|
5 144
+2%
|
4 315
-16%
|
6 552
+52%
|
5 636
-14%
|
5 963
+6%
|
6 396
+7%
|
|
Investing Cash Flow | ||||||||||||||||
Capital Expenditures |
(1 742)
|
(1 644)
|
(1 821)
|
(1 665)
|
(2 041)
|
(3 085)
|
(4 185)
|
(4 945)
|
(5 165)
|
(4 160)
|
(3 432)
|
(2 933)
|
(2 983)
|
(3 285)
|
(3 152)
|
|
Other Items |
(2 442)
|
(3 143)
|
(3 143)
|
(3 520)
|
(3 440)
|
(191)
|
(441)
|
(334)
|
(167)
|
370
|
635
|
537
|
207
|
230
|
226
|
|
Cash from Investing Activities |
(4 184)
N/A
|
(4 787)
-14%
|
(4 964)
-4%
|
(5 185)
-4%
|
(5 481)
-6%
|
(3 276)
+40%
|
(4 626)
-41%
|
(5 279)
-14%
|
(5 332)
-1%
|
(3 790)
+29%
|
(2 797)
+26%
|
(2 396)
+14%
|
(2 776)
-16%
|
(3 055)
-10%
|
(2 926)
+4%
|
|
Financing Cash Flow | ||||||||||||||||
Net Issuance of Common Stock |
0
|
650
|
0
|
668
|
676
|
27
|
28
|
12
|
7
|
11
|
12
|
10
|
11
|
9
|
7
|
|
Net Issuance of Debt |
(5 464)
|
(956)
|
(1 328)
|
(157)
|
(1 198)
|
(857)
|
2 183
|
426
|
2 289
|
2 920
|
62
|
357
|
801
|
1 489
|
1 891
|
|
Cash Paid for Dividends |
(138)
|
(489)
|
(489)
|
(450)
|
(436)
|
(148)
|
0
|
(231)
|
(231)
|
(168)
|
(218)
|
(118)
|
(118)
|
(118)
|
(68)
|
|
Other |
(338)
|
2
|
0
|
0
|
0
|
0
|
(156)
|
(333)
|
(458)
|
(825)
|
(1 629)
|
(2 917)
|
(3 347)
|
(4 671)
|
(4 896)
|
|
Cash from Financing Activities |
(3 937)
N/A
|
(793)
+80%
|
(1 165)
-47%
|
63
N/A
|
(958)
N/A
|
(978)
-2%
|
1 907
N/A
|
(126)
N/A
|
1 607
N/A
|
1 938
+21%
|
(1 773)
N/A
|
(2 668)
-50%
|
(2 653)
+1%
|
(3 291)
-24%
|
(3 066)
+7%
|
|
Change in Cash | ||||||||||||||||
Effect of Foreign Exchange Rates |
539
|
588
|
588
|
133
|
160
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(5 392)
N/A
|
(1 494)
+72%
|
(2 262)
-51%
|
(107)
+95%
|
(1 017)
-850%
|
(982)
+3%
|
1 625
N/A
|
(1 403)
N/A
|
1 329
N/A
|
3 292
+148%
|
(255)
N/A
|
1 488
N/A
|
207
-86%
|
(383)
N/A
|
404
N/A
|
|
Free Cash Flow | ||||||||||||||||
Free Cash Flow |
448
N/A
|
1 854
+314%
|
1 458
-21%
|
3 217
+121%
|
3 221
+0%
|
187
-94%
|
159
-15%
|
(943)
N/A
|
(111)
+88%
|
984
N/A
|
883
-10%
|
3 619
+310%
|
2 653
-27%
|
2 678
+1%
|
3 244
+21%
|