Companhia Habitasul de Participacoes
BOVESPA:HBTS5
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Companhia Habitasul de Participacoes
BOVESPA:HBTS5
|
BR |
Cash Flow Statement
Cash Flow Statement
Companhia Habitasul de Participacoes
| 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 |
17
|
(4)
|
(6)
|
(8)
|
18
|
16
|
20
|
9
|
10
|
11
|
(2)
|
(3)
|
1
|
(1)
|
11
|
18
|
13
|
5
|
2
|
(1)
|
2
|
7
|
6
|
6
|
6
|
9
|
5
|
(4)
|
(5)
|
(15)
|
(22)
|
(18)
|
(117)
|
(123)
|
(136)
|
(171)
|
(59)
|
(62)
|
(56)
|
(64)
|
(103)
|
(78)
|
(66)
|
(14)
|
1
|
14
|
91
|
230
|
190
|
194
|
134
|
11
|
61
|
60
|
(23)
|
(27)
|
15
|
1
|
33
|
|
| Depreciation & Amortization |
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(8)
|
(9)
|
(9)
|
7
|
7
|
6
|
6
|
9
|
11
|
8
|
6
|
(14)
|
(18)
|
(23)
|
(41)
|
(33)
|
(34)
|
(29)
|
(14)
|
(20)
|
(15)
|
(14)
|
(8)
|
13
|
18
|
(14)
|
(17)
|
(53)
|
(52)
|
(20)
|
(20)
|
1
|
(7)
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(24)
|
(3)
|
3
|
(3)
|
(28)
|
(27)
|
(25)
|
(8)
|
(8)
|
(7)
|
(2)
|
(7)
|
(17)
|
(17)
|
(29)
|
(30)
|
(22)
|
(16)
|
(13)
|
(8)
|
(4)
|
(6)
|
(2)
|
4
|
(7)
|
(5)
|
(0)
|
(5)
|
(10)
|
(6)
|
(6)
|
(3)
|
79
|
94
|
119
|
163
|
77
|
72
|
60
|
56
|
107
|
81
|
71
|
22
|
(56)
|
(77)
|
(103)
|
(103)
|
(1)
|
(4)
|
3
|
(9)
|
(68)
|
(67)
|
37
|
37
|
(1)
|
34
|
(20)
|
|
| 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
|
9
|
9
|
10
|
11
|
1
|
|
| Change in Working Capital |
9
|
13
|
18
|
22
|
13
|
12
|
(4)
|
(4)
|
3
|
2
|
8
|
7
|
7
|
5
|
7
|
8
|
24
|
22
|
21
|
9
|
(8)
|
(8)
|
(7)
|
1
|
3
|
6
|
8
|
15
|
12
|
11
|
22
|
22
|
59
|
56
|
49
|
8
|
(35)
|
(33)
|
(112)
|
(93)
|
5
|
13
|
83
|
97
|
46
|
28
|
130
|
(64)
|
(217)
|
(233)
|
(344)
|
(152)
|
(35)
|
(19)
|
(26)
|
(36)
|
(27)
|
(20)
|
23
|
|
| Cash from Operating Activities |
3
N/A
|
9
+176%
|
17
+95%
|
12
-28%
|
4
-66%
|
3
-19%
|
(7)
N/A
|
(1)
+89%
|
6
N/A
|
7
+17%
|
6
-21%
|
(2)
N/A
|
(8)
-289%
|
(11)
-44%
|
(10)
+15%
|
(2)
+75%
|
18
N/A
|
17
-10%
|
16
0%
|
7
-60%
|
(16)
N/A
|
(13)
+16%
|
(11)
+19%
|
3
N/A
|
11
+238%
|
20
+75%
|
22
+10%
|
14
-36%
|
8
-38%
|
3
-68%
|
5
+88%
|
8
+64%
|
9
+6%
|
10
+17%
|
10
-4%
|
(39)
N/A
|
(49)
-23%
|
(56)
-15%
|
(136)
-143%
|
(113)
+17%
|
(10)
+92%
|
3
N/A
|
75
+2 289%
|
98
+30%
|
4
-96%
|
(16)
N/A
|
104
N/A
|
46
-55%
|
(81)
N/A
|
(93)
-16%
|
(226)
-142%
|
(169)
+25%
|
(40)
+77%
|
(31)
+22%
|
(13)
+58%
|
(26)
-100%
|
(26)
+0%
|
(1)
+98%
|
20
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(9)
|
(9)
|
(9)
|
(8)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(5)
|
(8)
|
(10)
|
(11)
|
(1)
|
(1)
|
(8)
|
(6)
|
(7)
|
|
| Other Items |
(9)
|
(9)
|
(9)
|
(8)
|
9
|
9
|
14
|
15
|
5
|
0
|
(0)
|
2
|
7
|
11
|
12
|
8
|
(8)
|
(8)
|
(10)
|
(8)
|
11
|
10
|
10
|
9
|
7
|
3
|
1
|
(0)
|
(0)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
0
|
(6)
|
(6)
|
(5)
|
(4)
|
14
|
21
|
23
|
31
|
22
|
42
|
43
|
39
|
63
|
6
|
22
|
59
|
36
|
50
|
|
| Cash from Investing Activities |
(9)
N/A
|
(10)
-2%
|
(9)
+3%
|
(9)
+5%
|
7
N/A
|
7
-1%
|
12
+65%
|
13
+9%
|
1
-89%
|
1
-48%
|
(6)
N/A
|
(4)
+41%
|
4
N/A
|
9
+120%
|
11
+29%
|
7
-38%
|
(10)
N/A
|
(9)
+10%
|
(11)
-31%
|
(9)
+22%
|
10
N/A
|
9
-13%
|
9
+2%
|
8
-11%
|
6
-32%
|
1
-77%
|
(1)
N/A
|
(2)
-120%
|
(1)
+23%
|
0
N/A
|
1
+10%
|
0
-23%
|
0
-23%
|
(1)
N/A
|
(1)
-1%
|
(1)
+5%
|
(1)
+12%
|
(1)
-20%
|
0
N/A
|
(0)
N/A
|
(2)
-520%
|
(15)
-521%
|
(15)
-3%
|
(14)
+8%
|
(11)
+18%
|
13
N/A
|
19
+47%
|
21
+11%
|
29
+38%
|
19
-33%
|
37
+93%
|
35
-5%
|
28
-18%
|
52
+82%
|
6
-89%
|
22
+283%
|
51
+136%
|
30
-41%
|
42
+40%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
4
|
(10)
|
(17)
|
(11)
|
(10)
|
(9)
|
(4)
|
(7)
|
4
|
3
|
16
|
21
|
12
|
11
|
5
|
(1)
|
9
|
4
|
0
|
11
|
(0)
|
5
|
12
|
(3)
|
(2)
|
(6)
|
(13)
|
(4)
|
(1)
|
3
|
2
|
0
|
(2)
|
(4)
|
(3)
|
38
|
40
|
44
|
43
|
9
|
10
|
11
|
17
|
15
|
16
|
15
|
(48)
|
(51)
|
95
|
100
|
165
|
175
|
5
|
8
|
(11)
|
(11)
|
0
|
(11)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(5)
|
(6)
|
0
|
(13)
|
(8)
|
(7)
|
(7)
|
(9)
|
(9)
|
(9)
|
(9)
|
(4)
|
(6)
|
(6)
|
(5)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(6)
|
(6)
|
(25)
|
(25)
|
(19)
|
(30)
|
(45)
|
(45)
|
(36)
|
|
| Other |
2
|
11
|
12
|
9
|
0
|
(0)
|
0
|
0
|
0
|
(4)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
4
|
0
|
0
|
0
|
(3)
|
0
|
(3)
|
(8)
|
(7)
|
(8)
|
(7)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(6)
|
15
|
16
|
16
|
99
|
96
|
0
|
(0)
|
(81)
|
(96)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
9
|
|
| Cash from Financing Activities |
6
N/A
|
1
-85%
|
(6)
N/A
|
(2)
+66%
|
(10)
-375%
|
(9)
+4%
|
(4)
+63%
|
(12)
-233%
|
(3)
+77%
|
(7)
-157%
|
3
N/A
|
13
+356%
|
6
-54%
|
4
-24%
|
(3)
N/A
|
(9)
-215%
|
(0)
+98%
|
(1)
-619%
|
(4)
-271%
|
5
N/A
|
(6)
N/A
|
(3)
+44%
|
6
N/A
|
(15)
N/A
|
(19)
-30%
|
(21)
-12%
|
(29)
-39%
|
(15)
+48%
|
(10)
+37%
|
(5)
+45%
|
(6)
-23%
|
(8)
-31%
|
(10)
-13%
|
(10)
-7%
|
(8)
+18%
|
53
N/A
|
55
+4%
|
60
+9%
|
141
+135%
|
104
-27%
|
9
-91%
|
10
+12%
|
(64)
N/A
|
(81)
-28%
|
15
N/A
|
15
-5%
|
(48)
N/A
|
(52)
-8%
|
95
N/A
|
99
+5%
|
159
+60%
|
170
+7%
|
(20)
N/A
|
(17)
+16%
|
(30)
-76%
|
(41)
-37%
|
(36)
+11%
|
(47)
-30%
|
(29)
+38%
|
|
| 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
|
|
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
2
+1 660%
|
2
-11%
|
2
+9%
|
1
-25%
|
2
+51%
|
1
-55%
|
5
+461%
|
1
-80%
|
2
+129%
|
7
+206%
|
2
-71%
|
2
-1%
|
(1)
N/A
|
(5)
-303%
|
9
N/A
|
7
-22%
|
1
-86%
|
3
+214%
|
(11)
N/A
|
(7)
+33%
|
5
N/A
|
(3)
N/A
|
(2)
+28%
|
(0)
+82%
|
(9)
-2 171%
|
(3)
+62%
|
(2)
+25%
|
(2)
+17%
|
(1)
+61%
|
0
N/A
|
(0)
N/A
|
(1)
-167%
|
1
N/A
|
13
+1 580%
|
6
-55%
|
3
-40%
|
6
+69%
|
(9)
N/A
|
(3)
+73%
|
(1)
+62%
|
(4)
-273%
|
3
N/A
|
8
+203%
|
11
+33%
|
75
+580%
|
15
-80%
|
42
+184%
|
25
-41%
|
(30)
N/A
|
36
N/A
|
(31)
N/A
|
4
N/A
|
(37)
N/A
|
(45)
-22%
|
(11)
+76%
|
(17)
-58%
|
33
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
8
+201%
|
16
+108%
|
12
-28%
|
3
-78%
|
2
-34%
|
(9)
N/A
|
(3)
+68%
|
3
N/A
|
3
+13%
|
(0)
N/A
|
(8)
-15 320%
|
(11)
-42%
|
(14)
-26%
|
(10)
+25%
|
(3)
+69%
|
17
N/A
|
16
-10%
|
15
-1%
|
6
-63%
|
(16)
N/A
|
(14)
+15%
|
(11)
+18%
|
3
N/A
|
10
+290%
|
18
+76%
|
20
+12%
|
12
-38%
|
8
-39%
|
3
-66%
|
5
+96%
|
8
+65%
|
9
+6%
|
10
+16%
|
10
-5%
|
(40)
N/A
|
(49)
-23%
|
(57)
-15%
|
(137)
-142%
|
(114)
+17%
|
(12)
+89%
|
(6)
+53%
|
66
N/A
|
89
+35%
|
(3)
N/A
|
(18)
-441%
|
103
N/A
|
44
-57%
|
(83)
N/A
|
(96)
-16%
|
(231)
-140%
|
(177)
+23%
|
(50)
+72%
|
(42)
+15%
|
(14)
+67%
|
(27)
-97%
|
(34)
-23%
|
(7)
+81%
|
13
N/A
|
|