Banestes SA Banco do Estado do Espirito Santo
BOVESPA:BEES4
Cash Flow Statement
Cash Flow Statement
Banestes SA Banco do Estado do Espirito Santo
| Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | 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 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
198
|
161
|
155
|
0
|
131
|
131
|
142
|
142
|
163
|
143
|
105
|
80
|
71
|
59
|
88
|
76
|
93
|
107
|
103
|
110
|
128
|
128
|
175
|
181
|
192
|
227
|
167
|
162
|
163
|
169
|
206
|
232
|
233
|
237
|
251
|
268
|
262
|
289
|
311
|
291
|
327
|
294
|
292
|
253
|
292
|
294
|
283
|
350
|
313
|
333
|
360
|
388
|
422
|
481
|
496
|
471
|
448
|
461
|
(29)
|
107
|
535
|
358
|
580
|
|
| Depreciation & Amortization |
15
|
13
|
14
|
0
|
15
|
15
|
15
|
17
|
15
|
15
|
16
|
18
|
19
|
20
|
21
|
21
|
21
|
22
|
22
|
22
|
21
|
21
|
21
|
21
|
21
|
21
|
23
|
27
|
29
|
32
|
33
|
32
|
32
|
32
|
32
|
33
|
34
|
35
|
36
|
37
|
38
|
38
|
38
|
40
|
42
|
43
|
44
|
43
|
43
|
45
|
47
|
48
|
50
|
51
|
50
|
52
|
52
|
53
|
9
|
31
|
77
|
76
|
98
|
|
| Change in Deffered Taxes |
(16)
|
(4)
|
(13)
|
0
|
4
|
8
|
16
|
(14)
|
36
|
34
|
14
|
2
|
(13)
|
(27)
|
(14)
|
(19)
|
(10)
|
(9)
|
(17)
|
(18)
|
0
|
(28)
|
4
|
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
|
1
|
(0)
|
(0)
|
5
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
(5)
|
(5)
|
303
|
(33)
|
(28)
|
(26)
|
10
|
18
|
18
|
22
|
54
|
14
|
21
|
28
|
36
|
27
|
20
|
15
|
11
|
17
|
28
|
30
|
32
|
40
|
41
|
45
|
47
|
42
|
34
|
31
|
(882)
|
(1 120)
|
(1 312)
|
(892)
|
(763)
|
(676)
|
(629)
|
(1 215)
|
(591)
|
(606)
|
(607)
|
(605)
|
(549)
|
(507)
|
(472)
|
(390)
|
(384)
|
(365)
|
(409)
|
(545)
|
(781)
|
(1 058)
|
(1 360)
|
(1 589)
|
(1 858)
|
(2 197)
|
(2 454)
|
84
|
(393)
|
(2 330)
|
(1 417)
|
(2 032)
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
26
|
0
|
90
|
73
|
106
|
125
|
80
|
85
|
78
|
72
|
74
|
70
|
64
|
62
|
48
|
43
|
56
|
79
|
93
|
95
|
98
|
87
|
95
|
78
|
97
|
94
|
98
|
120
|
95
|
103
|
122
|
133
|
166
|
186
|
178
|
174
|
146
|
123
|
12
|
67
|
143
|
127
|
155
|
|
| Change in Working Capital |
(680)
|
(877)
|
(730)
|
(105)
|
466
|
(1 001)
|
(576)
|
(266)
|
(102)
|
561
|
762
|
896
|
905
|
376
|
748
|
980
|
830
|
247
|
(801)
|
(2 014)
|
(1 793)
|
(987)
|
334
|
1 370
|
1 337
|
330
|
1 190
|
797
|
1 217
|
1 761
|
1 358
|
1 524
|
799
|
1 432
|
390
|
(166)
|
45
|
488
|
1 632
|
1 381
|
2 020
|
1 668
|
281
|
1 440
|
631
|
799
|
1 791
|
1 269
|
4 650
|
3 966
|
4 275
|
3 863
|
1 830
|
2 156
|
884
|
6 749
|
4 452
|
5 901
|
(4 831)
|
(8 983)
|
(6 308)
|
(6 473)
|
(1 394)
|
|
| Cash from Operating Activities |
(483)
N/A
|
(711)
-47%
|
(581)
+18%
|
198
N/A
|
583
+195%
|
(876)
N/A
|
(429)
+51%
|
(111)
+74%
|
129
N/A
|
771
+497%
|
919
+19%
|
1 051
+14%
|
996
-5%
|
448
-55%
|
870
+94%
|
1 095
+26%
|
961
-12%
|
386
-60%
|
(679)
N/A
|
(1 890)
-178%
|
(1 643)
+13%
|
(839)
+49%
|
563
N/A
|
1 604
+185%
|
1 591
-1%
|
642
-60%
|
1 424
+122%
|
1 033
-27%
|
1 451
+41%
|
1 996
+38%
|
1 628
-18%
|
907
-44%
|
(56)
N/A
|
389
N/A
|
(219)
N/A
|
(629)
-187%
|
(334)
+47%
|
183
N/A
|
764
+317%
|
1 119
+46%
|
1 780
+59%
|
1 393
-22%
|
6
-100%
|
1 184
+18 397%
|
458
-61%
|
664
+45%
|
1 728
+160%
|
1 278
-26%
|
4 641
+263%
|
3 934
-15%
|
4 137
+5%
|
3 518
-15%
|
1 243
-65%
|
1 328
+7%
|
(158)
N/A
|
5 414
N/A
|
2 755
-49%
|
3 966
+44%
|
(4 777)
N/A
|
(9 247)
-94%
|
(8 045)
+13%
|
(7 482)
+7%
|
(2 764)
+63%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(35)
|
(26)
|
(22)
|
(31)
|
(19)
|
(27)
|
(30)
|
(20)
|
(49)
|
(67)
|
(67)
|
(45)
|
(56)
|
(38)
|
(39)
|
(36)
|
(32)
|
(25)
|
(25)
|
(21)
|
(18)
|
(17)
|
(26)
|
(29)
|
(33)
|
(50)
|
(89)
|
(119)
|
(117)
|
(107)
|
(62)
|
(23)
|
(33)
|
(25)
|
(32)
|
(42)
|
(37)
|
(44)
|
(38)
|
(44)
|
(40)
|
(34)
|
(90)
|
(91)
|
(89)
|
(101)
|
(57)
|
(50)
|
(52)
|
(52)
|
(51)
|
(65)
|
(81)
|
(76)
|
(90)
|
(87)
|
(91)
|
(116)
|
10
|
(148)
|
(250)
|
(282)
|
(341)
|
|
| Other Items |
3
|
(1)
|
(0)
|
7
|
14
|
14
|
16
|
(3)
|
16
|
18
|
15
|
(14)
|
10
|
9
|
9
|
12
|
11
|
18
|
18
|
20
|
18
|
9
|
(443)
|
(910)
|
(1 109)
|
(1 316)
|
(885)
|
(715)
|
(1 151)
|
(1 208)
|
(1 147)
|
(271)
|
243
|
403
|
(750)
|
(691)
|
144
|
(426)
|
584
|
102
|
115
|
392
|
599
|
(115)
|
(1 228)
|
(1 832)
|
(668)
|
(2 077)
|
(2 720)
|
(3 071)
|
(4 008)
|
134
|
(969)
|
5 141
|
2 350
|
(6 237)
|
(4 083)
|
(9 002)
|
7 561
|
17 806
|
11 050
|
14 367
|
7 370
|
|
| Cash from Investing Activities |
(33)
N/A
|
(27)
+16%
|
(22)
+18%
|
(24)
-8%
|
(5)
+79%
|
(13)
-155%
|
(14)
-8%
|
(23)
-61%
|
(33)
-43%
|
(49)
-51%
|
(52)
-6%
|
(59)
-14%
|
(45)
+23%
|
(29)
+37%
|
(30)
-3%
|
(23)
+21%
|
(21)
+9%
|
(6)
+70%
|
(8)
-19%
|
(1)
+86%
|
0
N/A
|
(9)
N/A
|
(469)
-5 170%
|
(938)
-100%
|
(1 141)
-22%
|
(1 366)
-20%
|
(974)
+29%
|
(834)
+14%
|
(1 268)
-52%
|
(1 315)
-4%
|
(1 209)
+8%
|
(294)
+76%
|
209
N/A
|
378
+80%
|
(782)
N/A
|
(733)
+6%
|
108
N/A
|
(470)
N/A
|
546
N/A
|
59
-89%
|
75
+27%
|
358
+381%
|
509
+42%
|
(206)
N/A
|
(1 317)
-541%
|
(1 933)
-47%
|
(725)
+63%
|
(2 127)
-193%
|
(2 772)
-30%
|
(3 123)
-13%
|
(4 059)
-30%
|
70
N/A
|
(1 050)
N/A
|
5 065
N/A
|
2 260
-55%
|
(6 324)
N/A
|
(4 174)
+34%
|
(9 117)
-118%
|
7 570
N/A
|
17 657
+133%
|
10 800
-39%
|
14 085
+30%
|
7 029
-50%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
32
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(48)
|
(41)
|
(43)
|
(41)
|
(39)
|
(33)
|
(35)
|
(36)
|
(41)
|
(43)
|
(44)
|
(46)
|
(48)
|
(48)
|
(48)
|
(48)
|
(47)
|
(46)
|
(44)
|
(44)
|
(43)
|
(41)
|
(41)
|
(39)
|
(40)
|
(41)
|
(48)
|
(51)
|
(51)
|
(61)
|
(58)
|
(60)
|
(64)
|
(59)
|
(61)
|
(62)
|
(62)
|
(64)
|
(64)
|
(78)
|
(82)
|
(97)
|
(104)
|
(95)
|
(96)
|
(109)
|
(85)
|
(74)
|
(73)
|
(70)
|
(88)
|
(109)
|
(109)
|
(143)
|
(168)
|
(184)
|
(186)
|
(187)
|
40
|
40
|
(216)
|
(140)
|
(210)
|
|
| Other |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
(101)
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(49)
N/A
|
(41)
+15%
|
(43)
-4%
|
(41)
+6%
|
(39)
+4%
|
(33)
+14%
|
(35)
-5%
|
(36)
-3%
|
(41)
-14%
|
(43)
-4%
|
(44)
-4%
|
(46)
-4%
|
(48)
-3%
|
(48)
-1%
|
(49)
-1%
|
(48)
+1%
|
(47)
+2%
|
(46)
+4%
|
(13)
+71%
|
(12)
+9%
|
(11)
+8%
|
(9)
+16%
|
(40)
-334%
|
(39)
+3%
|
(40)
-3%
|
(41)
-2%
|
(48)
-19%
|
(51)
-6%
|
(51)
+1%
|
(61)
-20%
|
(58)
+5%
|
(60)
-4%
|
(64)
-6%
|
(59)
+8%
|
(61)
-4%
|
(62)
-1%
|
(62)
+0%
|
(64)
-3%
|
(64)
+0%
|
(78)
-22%
|
(82)
-6%
|
(97)
-18%
|
(104)
-8%
|
(95)
+9%
|
(96)
-1%
|
(109)
-14%
|
(85)
+22%
|
(74)
+12%
|
(73)
+1%
|
(70)
+4%
|
(88)
-26%
|
(109)
-24%
|
(109)
+0%
|
(143)
-32%
|
(168)
-18%
|
(184)
-10%
|
(186)
-1%
|
(187)
-1%
|
(10)
+95%
|
(61)
-510%
|
(216)
-254%
|
(140)
+35%
|
(160)
-14%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
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 Change in Cash |
(564)
N/A
|
(780)
-38%
|
(647)
+17%
|
133
N/A
|
539
+306%
|
(922)
N/A
|
(478)
+48%
|
(170)
+64%
|
56
N/A
|
679
+1 121%
|
822
+21%
|
945
+15%
|
903
-4%
|
372
-59%
|
792
+113%
|
1 024
+29%
|
893
-13%
|
334
-63%
|
(700)
N/A
|
(1 903)
-172%
|
(1 654)
+13%
|
(857)
+48%
|
54
N/A
|
627
+1 054%
|
409
-35%
|
(765)
N/A
|
401
N/A
|
147
-63%
|
132
-10%
|
619
+368%
|
361
-42%
|
553
+53%
|
90
-84%
|
708
+689%
|
(1 062)
N/A
|
(1 423)
-34%
|
(288)
+80%
|
(351)
-22%
|
1 247
N/A
|
1 100
-12%
|
1 772
+61%
|
1 654
-7%
|
411
-75%
|
883
+115%
|
(955)
N/A
|
(1 378)
-44%
|
919
N/A
|
(923)
N/A
|
1 796
N/A
|
741
-59%
|
(10)
N/A
|
3 478
N/A
|
85
-98%
|
6 249
+7 296%
|
1 934
-69%
|
(1 094)
N/A
|
(1 605)
-47%
|
(5 338)
-233%
|
2 784
N/A
|
8 350
+200%
|
2 539
-70%
|
6 464
+155%
|
4 105
-36%
|
|