Eucatex SA Industria e Comercio
BOVESPA:EUCA4
Cash Flow Statement
Cash Flow Statement
Eucatex SA Industria e Comercio
| Dec-2008 | 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-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
0
|
0
|
0
|
204
|
0
|
231
|
244
|
122
|
136
|
135
|
143
|
77
|
98
|
91
|
89
|
108
|
114
|
119
|
129
|
132
|
102
|
95
|
74
|
46
|
42
|
19
|
22
|
(7)
|
(12)
|
(3)
|
4
|
27
|
36
|
40
|
25
|
50
|
31
|
28
|
8
|
(16)
|
38
|
48
|
83
|
110
|
95
|
125
|
127
|
138
|
144
|
161
|
311
|
338
|
428
|
452
|
329
|
304
|
257
|
249
|
70
|
127
|
227
|
294
|
336
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
43
|
0
|
51
|
60
|
25
|
76
|
80
|
82
|
84
|
95
|
96
|
95
|
99
|
100
|
103
|
107
|
108
|
117
|
118
|
119
|
120
|
125
|
124
|
124
|
124
|
129
|
130
|
131
|
132
|
119
|
118
|
118
|
117
|
129
|
130
|
131
|
131
|
125
|
125
|
127
|
129
|
134
|
136
|
136
|
136
|
81
|
84
|
93
|
99
|
97
|
102
|
99
|
91
|
101
|
99
|
43
|
81
|
117
|
125
|
115
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(7)
|
(5)
|
(1)
|
(3)
|
2
|
4
|
0
|
6
|
4
|
(0)
|
0
|
3
|
7
|
0
|
0
|
(7)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(8)
|
1
|
12
|
24
|
21
|
33
|
(1)
|
(5)
|
(7)
|
(21)
|
(16)
|
(27)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
(205)
|
0
|
(201)
|
(193)
|
9
|
25
|
4
|
5
|
37
|
(3)
|
4
|
14
|
(16)
|
(38)
|
(34)
|
(49)
|
(44)
|
(16)
|
(18)
|
(8)
|
9
|
(4)
|
27
|
24
|
72
|
56
|
20
|
12
|
(50)
|
(10)
|
4
|
31
|
21
|
22
|
30
|
54
|
87
|
34
|
26
|
(8)
|
(15)
|
14
|
(14)
|
(6)
|
1
|
119
|
176
|
108
|
93
|
29
|
(35)
|
80
|
134
|
120
|
156
|
87
|
111
|
275
|
235
|
189
|
|
| Cash Taxes Paid |
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
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
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
|
64
|
85
|
102
|
132
|
|
| Change in Working Capital |
157
|
231
|
162
|
95
|
105
|
74
|
60
|
19
|
(68)
|
(61)
|
(49)
|
(66)
|
(87)
|
(93)
|
(144)
|
(95)
|
(99)
|
(91)
|
(79)
|
(84)
|
(84)
|
(88)
|
(92)
|
(89)
|
(43)
|
(45)
|
(43)
|
(60)
|
(39)
|
(23)
|
(12)
|
(17)
|
(44)
|
(53)
|
(62)
|
(38)
|
(38)
|
(42)
|
(51)
|
(43)
|
(106)
|
(81)
|
(67)
|
(82)
|
(89)
|
(82)
|
(104)
|
(118)
|
(182)
|
(231)
|
(280)
|
(301)
|
(35)
|
(47)
|
(82)
|
(103)
|
(285)
|
(211)
|
(192)
|
(254)
|
(175)
|
(284)
|
(113)
|
|
| Cash from Operating Activities |
157
N/A
|
165
+5%
|
162
-2%
|
138
-15%
|
105
-24%
|
112
+7%
|
128
+14%
|
125
-2%
|
165
+32%
|
157
-5%
|
178
+13%
|
135
-24%
|
107
-21%
|
103
-3%
|
60
-42%
|
100
+68%
|
77
-23%
|
97
+26%
|
111
+14%
|
119
+8%
|
120
+0%
|
106
-12%
|
87
-18%
|
79
-9%
|
120
+52%
|
125
+4%
|
133
+6%
|
133
N/A
|
133
+0%
|
126
-6%
|
135
+8%
|
100
-26%
|
101
+1%
|
109
+7%
|
111
+2%
|
144
+29%
|
145
+1%
|
146
+0%
|
142
-2%
|
155
+9%
|
91
-41%
|
118
+30%
|
135
+14%
|
142
+5%
|
154
+8%
|
155
+1%
|
146
-6%
|
157
+8%
|
175
+12%
|
214
+22%
|
253
+18%
|
261
+3%
|
518
+98%
|
467
-10%
|
419
-10%
|
405
-3%
|
177
-56%
|
266
+50%
|
14
-95%
|
79
+476%
|
444
+465%
|
384
-14%
|
535
+39%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
(117)
|
0
|
(172)
|
(227)
|
(155)
|
(199)
|
(181)
|
(163)
|
(163)
|
(147)
|
(153)
|
(146)
|
(126)
|
(118)
|
(101)
|
(97)
|
(100)
|
(110)
|
(112)
|
(114)
|
(106)
|
(106)
|
(98)
|
(93)
|
(97)
|
(88)
|
(94)
|
(90)
|
(88)
|
(93)
|
(85)
|
(88)
|
(103)
|
(108)
|
(117)
|
(119)
|
(113)
|
(124)
|
(157)
|
(163)
|
(169)
|
(123)
|
(113)
|
(120)
|
(140)
|
(179)
|
(175)
|
(187)
|
(221)
|
(428)
|
(440)
|
(460)
|
(450)
|
(248)
|
(320)
|
(13)
|
(103)
|
(254)
|
(199)
|
(259)
|
|
| Other Items |
(154)
|
(178)
|
(171)
|
0
|
(160)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
3
|
(3)
|
0
|
0
|
(6)
|
(0)
|
0
|
0
|
5
|
1
|
0
|
0
|
(4)
|
(0)
|
4
|
1
|
(0)
|
1
|
(2)
|
(1)
|
(0)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
97
|
0
|
|
| Cash from Investing Activities |
(154)
N/A
|
(157)
-2%
|
(171)
-9%
|
(145)
+15%
|
(160)
-10%
|
(191)
-20%
|
(207)
-8%
|
(198)
+4%
|
(198)
0%
|
(181)
+9%
|
(163)
+10%
|
(163)
+0%
|
(147)
+10%
|
(150)
-2%
|
(149)
+1%
|
(126)
+15%
|
(118)
+6%
|
(103)
+13%
|
(94)
+9%
|
(100)
-7%
|
(110)
-10%
|
(108)
+2%
|
(114)
-6%
|
(106)
+6%
|
(106)
+0%
|
(102)
+3%
|
(93)
+9%
|
(94)
-1%
|
(87)
+7%
|
(94)
-8%
|
(89)
+4%
|
(90)
-1%
|
(94)
-4%
|
(86)
+9%
|
(88)
-3%
|
(104)
-18%
|
(108)
-4%
|
(117)
-8%
|
(119)
-2%
|
(113)
+5%
|
(124)
-10%
|
(157)
-27%
|
(163)
-3%
|
(169)
-4%
|
(123)
+27%
|
(112)
+8%
|
(120)
-7%
|
(140)
-17%
|
(179)
-28%
|
(175)
+2%
|
(187)
-6%
|
(221)
-18%
|
(428)
-94%
|
(440)
-3%
|
(460)
-5%
|
(450)
+2%
|
(248)
+45%
|
(320)
-29%
|
(13)
+96%
|
(103)
-717%
|
(157)
-53%
|
(102)
+35%
|
(162)
-60%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
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 Issuance of Debt |
0
|
0
|
0
|
20
|
0
|
40
|
52
|
45
|
35
|
27
|
(5)
|
41
|
45
|
56
|
91
|
19
|
41
|
6
|
(15)
|
(7)
|
6
|
8
|
31
|
25
|
(23)
|
(25)
|
(29)
|
(29)
|
(51)
|
(39)
|
(38)
|
(17)
|
2
|
(9)
|
(46)
|
(41)
|
(42)
|
(35)
|
(11)
|
(34)
|
35
|
39
|
20
|
21
|
(32)
|
(34)
|
(22)
|
4
|
6
|
(21)
|
(47)
|
(36)
|
(19)
|
(0)
|
66
|
79
|
73
|
89
|
7
|
43
|
(63)
|
173
|
15
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
(10)
|
0
|
0
|
9
|
10
|
(3)
|
0
|
(7)
|
(10)
|
(10)
|
0
|
(6)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(24)
|
(25)
|
(7)
|
(7)
|
(17)
|
(36)
|
(64)
|
|
| Other |
(3)
|
(10)
|
3
|
0
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(6)
|
1
|
0
|
1
|
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 from Financing Activities |
(3)
N/A
|
(4)
-43%
|
3
N/A
|
5
+68%
|
51
+974%
|
78
+54%
|
81
+4%
|
76
-6%
|
35
-54%
|
27
-23%
|
(14)
N/A
|
29
N/A
|
42
+48%
|
54
+28%
|
98
+81%
|
28
-71%
|
39
+36%
|
4
-91%
|
(21)
N/A
|
(17)
+22%
|
(4)
+77%
|
(2)
+59%
|
25
N/A
|
23
-9%
|
(19)
N/A
|
(21)
-12%
|
(38)
-78%
|
(36)
+7%
|
(50)
-41%
|
(38)
+24%
|
(37)
+2%
|
(6)
+84%
|
2
N/A
|
(9)
N/A
|
(33)
-262%
|
(41)
-24%
|
(44)
-7%
|
(38)
+14%
|
(13)
+66%
|
(36)
-181%
|
35
N/A
|
39
+12%
|
20
-49%
|
21
+3%
|
(32)
N/A
|
(34)
-8%
|
(22)
+37%
|
1
N/A
|
3
+434%
|
(24)
N/A
|
(50)
-109%
|
(36)
+28%
|
(52)
-44%
|
(33)
+37%
|
33
N/A
|
46
+41%
|
49
+6%
|
64
+32%
|
0
-100%
|
36
+18 040%
|
(80)
N/A
|
137
N/A
|
(49)
N/A
|
|
| 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
|
6
|
0
|
2
|
|
| Net Change in Cash |
0
N/A
|
4
N/A
|
(6)
N/A
|
(2)
+64%
|
(4)
-100%
|
(1)
+85%
|
2
N/A
|
3
+45%
|
1
-59%
|
2
+100%
|
0
-96%
|
1
+900%
|
3
+160%
|
7
+177%
|
8
+13%
|
2
-74%
|
(3)
N/A
|
(2)
+18%
|
(4)
-78%
|
3
N/A
|
6
+117%
|
(3)
N/A
|
(2)
+50%
|
(5)
-207%
|
(4)
+10%
|
2
N/A
|
2
+29%
|
4
+68%
|
(4)
N/A
|
(6)
-66%
|
9
N/A
|
4
-53%
|
10
+149%
|
14
+42%
|
(10)
N/A
|
(1)
+88%
|
(7)
-471%
|
(9)
-34%
|
10
N/A
|
7
-35%
|
2
-69%
|
(0)
N/A
|
(9)
-2 709%
|
(7)
+23%
|
(1)
+84%
|
8
N/A
|
4
-49%
|
17
+323%
|
(1)
N/A
|
14
N/A
|
16
+13%
|
4
-74%
|
38
+784%
|
(6)
N/A
|
(9)
-55%
|
1
N/A
|
(22)
N/A
|
10
N/A
|
1
-87%
|
12
+826%
|
213
+1 671%
|
419
+97%
|
326
-22%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
157
N/A
|
165
+5%
|
162
-2%
|
21
-87%
|
105
+395%
|
(59)
N/A
|
(99)
-67%
|
(30)
+70%
|
(34)
-13%
|
(24)
+29%
|
15
N/A
|
(28)
N/A
|
(40)
-44%
|
(50)
-25%
|
(86)
-73%
|
(26)
+70%
|
(41)
-57%
|
(3)
+92%
|
14
N/A
|
20
+40%
|
10
-48%
|
(6)
N/A
|
(27)
-333%
|
(27)
N/A
|
14
N/A
|
27
+90%
|
40
+47%
|
36
-12%
|
45
+27%
|
32
-29%
|
45
+41%
|
12
-74%
|
8
-29%
|
24
+179%
|
24
+1%
|
42
+75%
|
37
-11%
|
28
-24%
|
23
-19%
|
42
+84%
|
(33)
N/A
|
(39)
-19%
|
(28)
+27%
|
(27)
+5%
|
31
N/A
|
42
+38%
|
26
-40%
|
17
-35%
|
(4)
N/A
|
39
N/A
|
67
+73%
|
40
-39%
|
90
+122%
|
27
-69%
|
(41)
N/A
|
(45)
-8%
|
(71)
-58%
|
(54)
+24%
|
1
N/A
|
(24)
N/A
|
190
N/A
|
185
-3%
|
276
+49%
|
|