Oncoclinicas do Brasil Servicos Medicos SA
BOVESPA:ONCO3
Cash Flow Statement
Cash Flow Statement
Oncoclinicas do Brasil Servicos Medicos SA
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 |
(125)
|
(98)
|
(297)
|
(169)
|
(22)
|
(45)
|
133
|
40
|
114
|
171
|
230
|
322
|
313
|
291
|
|
Depreciation & Amortization |
107
|
111
|
124
|
125
|
127
|
134
|
145
|
168
|
175
|
200
|
216
|
235
|
257
|
265
|
|
Change in Deffered Taxes |
0
|
(12)
|
(8)
|
(10)
|
0
|
9
|
65
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other Non-Cash Items |
168
|
158
|
358
|
242
|
132
|
97
|
(103)
|
40
|
(1)
|
23
|
39
|
(52)
|
31
|
44
|
|
Cash Taxes Paid |
42
|
37
|
54
|
56
|
95
|
107
|
144
|
117
|
189
|
251
|
97
|
75
|
47
|
62
|
|
Cash Interest Paid |
39
|
58
|
64
|
80
|
129
|
121
|
187
|
236
|
349
|
404
|
458
|
481
|
491
|
474
|
|
Change in Working Capital |
(52)
|
(44)
|
(256)
|
(249)
|
(245)
|
(380)
|
(565)
|
(572)
|
(560)
|
(736)
|
(345)
|
(280)
|
(652)
|
(538)
|
|
Cash from Operating Activities |
98
N/A
|
116
+19%
|
(79)
N/A
|
(61)
+23%
|
(9)
+85%
|
(185)
-1 891%
|
(324)
-75%
|
(378)
-17%
|
(272)
+28%
|
(346)
-28%
|
78
N/A
|
285
+263%
|
(52)
N/A
|
62
N/A
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(205)
|
(133)
|
(137)
|
(165)
|
(188)
|
(217)
|
(255)
|
(349)
|
(300)
|
(296)
|
(327)
|
(314)
|
(312)
|
(318)
|
|
Other Items |
(150)
|
(104)
|
(59)
|
(167)
|
(1 841)
|
(1 536)
|
(1 193)
|
(1 464)
|
(109)
|
7
|
(217)
|
405
|
540
|
36
|
|
Cash from Investing Activities |
(355)
N/A
|
(236)
+33%
|
(196)
+17%
|
(332)
-69%
|
(2 030)
-511%
|
(1 752)
+14%
|
(1 448)
+17%
|
(1 813)
-25%
|
(409)
+77%
|
(289)
+29%
|
(544)
-88%
|
91
N/A
|
228
+150%
|
(282)
N/A
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
6
|
0
|
6
|
1 756
|
1 760
|
0
|
0
|
(49)
|
(65)
|
(76)
|
116
|
174
|
181
|
192
|
|
Net Issuance of Debt |
633
|
639
|
455
|
122
|
643
|
550
|
511
|
886
|
607
|
847
|
688
|
293
|
765
|
762
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(7)
|
(18)
|
(19)
|
(23)
|
(48)
|
(60)
|
(59)
|
|
Other |
(88)
|
(151)
|
(267)
|
(382)
|
(568)
|
(516)
|
(351)
|
(300)
|
(117)
|
(256)
|
(265)
|
(356)
|
(775)
|
(672)
|
|
Cash from Financing Activities |
551
N/A
|
494
-10%
|
196
-60%
|
1 496
+664%
|
1 835
+23%
|
1 793
-2%
|
1 914
+7%
|
530
-72%
|
407
-23%
|
495
+22%
|
515
+4%
|
62
-88%
|
111
+79%
|
223
+100%
|
|
Change in Cash | |||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
293
N/A
|
374
+27%
|
(79)
N/A
|
1 103
N/A
|
(204)
N/A
|
(144)
+30%
|
142
N/A
|
(1 661)
N/A
|
(274)
+84%
|
(140)
+49%
|
50
N/A
|
438
+779%
|
287
-34%
|
3
-99%
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
(107)
N/A
|
(17)
+84%
|
(216)
-1 179%
|
(226)
-5%
|
(198)
+12%
|
(401)
-103%
|
(579)
-44%
|
(727)
-25%
|
(572)
+21%
|
(642)
-12%
|
(249)
+61%
|
(29)
+88%
|
(363)
-1 146%
|
(256)
+29%
|