Impresa Sociedade Gestora de Participacoes Sociais SA
ELI:IPR
Cash Flow Statement
Cash Flow Statement
Impresa Sociedade Gestora de Participacoes Sociais SA
| Dec-2006 | Jun-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | 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 | Sep-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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(5)
|
(8)
|
(10)
|
(10)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(0)
|
(3)
|
0
|
(4)
|
(5)
|
(4)
|
(3)
|
(4)
|
0
|
(6)
|
0
|
(3)
|
(3)
|
(1)
|
(1)
|
(3)
|
(2)
|
|
| Change in Working Capital |
(61)
|
(62)
|
(59)
|
(77)
|
(61)
|
(84)
|
(77)
|
(76)
|
(77)
|
(71)
|
(62)
|
(59)
|
(59)
|
(59)
|
(61)
|
(61)
|
(64)
|
(64)
|
(63)
|
(64)
|
(59)
|
(58)
|
(61)
|
(61)
|
(57)
|
1
|
(12)
|
(3)
|
(56)
|
(54)
|
(53)
|
(51)
|
(57)
|
(58)
|
(58)
|
(58)
|
(52)
|
(57)
|
(52)
|
(50)
|
(55)
|
(49)
|
(52)
|
(53)
|
(45)
|
(42)
|
(42)
|
(42)
|
(43)
|
(44)
|
(39)
|
(40)
|
(45)
|
(45)
|
(41)
|
(43)
|
(45)
|
(43)
|
(41)
|
(42)
|
|
| Cash from Operating Activities |
24
N/A
|
35
+49%
|
51
+45%
|
48
-7%
|
38
-19%
|
41
+5%
|
14
-66%
|
12
-15%
|
7
-43%
|
8
+21%
|
37
+361%
|
38
+2%
|
53
+38%
|
53
+1%
|
43
-20%
|
39
-9%
|
27
-31%
|
23
-13%
|
27
+14%
|
28
+4%
|
31
+10%
|
33
+7%
|
27
-17%
|
28
+3%
|
38
+37%
|
3
-93%
|
11
+329%
|
(6)
N/A
|
27
N/A
|
18
-34%
|
13
-30%
|
12
-7%
|
15
+29%
|
14
-11%
|
13
-4%
|
6
-57%
|
6
0%
|
13
+136%
|
16
+25%
|
19
+14%
|
13
-28%
|
16
+17%
|
16
+0%
|
12
-23%
|
15
+19%
|
24
+64%
|
33
+36%
|
25
-24%
|
22
-13%
|
7
-67%
|
28
+283%
|
24
-13%
|
23
-2%
|
28
+20%
|
45
+60%
|
9
-80%
|
7
-21%
|
18
+156%
|
2
-90%
|
12
+570%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(9)
|
(12)
|
(10)
|
(13)
|
(11)
|
(9)
|
(8)
|
(6)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
(1)
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(4)
|
(4)
|
(5)
|
(6)
|
(5)
|
(6)
|
(7)
|
(8)
|
(7)
|
(5)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
(0)
|
(2)
|
1
|
(1)
|
(5)
|
(28)
|
(32)
|
(35)
|
(32)
|
(9)
|
(7)
|
(9)
|
(9)
|
(8)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
2
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
7
|
7
|
7
|
6
|
2
|
1
|
4
|
3
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
|
| Cash from Investing Activities |
(3)
N/A
|
(6)
-68%
|
(7)
-28%
|
(13)
-77%
|
(15)
-17%
|
(41)
-178%
|
(43)
-4%
|
(44)
-2%
|
(40)
+10%
|
(15)
+62%
|
(12)
+18%
|
(14)
-11%
|
(14)
+1%
|
(13)
+8%
|
(10)
+22%
|
(9)
+5%
|
(10)
-12%
|
(11)
-3%
|
(10)
+7%
|
(3)
+70%
|
(1)
+53%
|
(1)
+52%
|
(1)
+19%
|
(0)
+18%
|
(1)
-152%
|
(0)
+88%
|
(0)
-179%
|
(1)
-92%
|
(2)
-118%
|
(1)
+16%
|
(1)
-5%
|
(0)
+98%
|
(1)
-2 279%
|
(1)
-82%
|
(2)
-61%
|
(3)
-61%
|
(3)
+13%
|
(3)
+11%
|
(1)
+42%
|
(4)
-142%
|
(3)
+29%
|
(4)
-40%
|
(5)
-38%
|
(4)
+20%
|
(3)
+27%
|
(0)
+97%
|
(1)
-1 403%
|
(0)
+92%
|
1
N/A
|
1
-24%
|
(2)
N/A
|
1
N/A
|
1
-22%
|
(3)
N/A
|
(3)
+9%
|
(2)
+25%
|
(2)
+14%
|
(1)
+63%
|
(4)
-500%
|
(5)
-8%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(12)
|
(18)
|
(15)
|
(18)
|
(9)
|
9
|
11
|
22
|
22
|
10
|
(4)
|
(5)
|
(14)
|
(27)
|
(31)
|
(28)
|
(15)
|
(13)
|
(12)
|
(11)
|
(19)
|
(15)
|
(12)
|
(13)
|
(22)
|
(10)
|
(8)
|
9
|
(4)
|
3
|
2
|
(2)
|
(6)
|
3
|
5
|
8
|
(1)
|
(11)
|
(15)
|
(13)
|
(4)
|
(6)
|
(3)
|
(1)
|
0
|
(14)
|
(27)
|
(17)
|
(21)
|
1
|
(11)
|
(11)
|
(1)
|
0
|
(34)
|
(19)
|
(5)
|
(4)
|
19
|
1
|
|
| Cash Paid for Dividends |
(2)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(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
|
|
| Other |
(12)
|
(13)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(17)
|
(15)
|
(15)
|
(11)
|
(11)
|
(9)
|
(10)
|
(10)
|
(10)
|
(12)
|
(11)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
0
|
(4)
|
0
|
(11)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(8)
|
(11)
|
(7)
|
(7)
|
(6)
|
(3)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(8)
|
(9)
|
(6)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(11)
|
(12)
|
(11)
|
(11)
|
|
| Cash from Financing Activities |
(26)
N/A
|
(32)
-26%
|
(30)
+6%
|
(36)
-20%
|
(25)
+32%
|
(8)
+66%
|
(7)
+23%
|
4
N/A
|
4
+5%
|
(6)
N/A
|
(17)
-169%
|
(15)
+11%
|
(23)
-49%
|
(37)
-63%
|
(41)
-11%
|
(38)
+7%
|
(26)
+30%
|
(24)
+10%
|
(25)
-5%
|
(24)
+2%
|
(32)
-32%
|
(30)
+8%
|
(25)
+14%
|
(26)
-1%
|
(34)
-34%
|
(9)
+73%
|
(12)
-32%
|
9
N/A
|
(15)
N/A
|
(8)
+48%
|
(9)
-10%
|
(12)
-35%
|
(16)
-34%
|
(6)
+59%
|
(4)
+39%
|
(3)
+17%
|
(8)
-154%
|
(18)
-126%
|
(20)
-11%
|
(16)
+23%
|
(11)
+31%
|
(13)
-17%
|
(10)
+21%
|
(8)
+22%
|
(7)
+14%
|
(21)
-218%
|
(34)
-63%
|
(26)
+25%
|
(28)
-10%
|
(8)
+72%
|
(17)
-115%
|
(17)
+1%
|
(10)
+42%
|
(8)
+11%
|
(43)
-405%
|
(29)
+33%
|
(16)
+44%
|
(15)
+6%
|
8
N/A
|
(10)
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(5)
N/A
|
(2)
+52%
|
14
N/A
|
(1)
N/A
|
(1)
+12%
|
(9)
-793%
|
(36)
-286%
|
(29)
+20%
|
(29)
-2%
|
(13)
+55%
|
8
N/A
|
9
+17%
|
16
+77%
|
4
-77%
|
(8)
N/A
|
(8)
-5%
|
(10)
-20%
|
(11)
-10%
|
(8)
+25%
|
0
N/A
|
(3)
N/A
|
2
N/A
|
1
-54%
|
2
+57%
|
3
+54%
|
(7)
N/A
|
(2)
+76%
|
2
N/A
|
11
+399%
|
9
-15%
|
3
-69%
|
0
-90%
|
(1)
N/A
|
6
N/A
|
7
+18%
|
(1)
N/A
|
(5)
-475%
|
(8)
-43%
|
(5)
+30%
|
(1)
+91%
|
0
N/A
|
(0)
N/A
|
1
N/A
|
1
-40%
|
5
+735%
|
3
-45%
|
(3)
N/A
|
(1)
+70%
|
(6)
-586%
|
(0)
+100%
|
9
N/A
|
8
-6%
|
15
+75%
|
16
+12%
|
(1)
N/A
|
(22)
-2 691%
|
(11)
+50%
|
2
N/A
|
6
+190%
|
(3)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
32
+54%
|
42
+33%
|
36
-16%
|
28
-21%
|
27
-4%
|
3
-89%
|
3
-1%
|
(1)
N/A
|
2
N/A
|
32
+1 447%
|
33
+4%
|
48
+44%
|
49
+2%
|
39
-21%
|
35
-10%
|
22
-37%
|
18
-17%
|
23
+26%
|
24
+7%
|
29
+19%
|
32
+10%
|
26
-19%
|
27
+4%
|
36
+35%
|
2
-93%
|
10
+330%
|
(7)
N/A
|
25
N/A
|
16
-37%
|
10
-38%
|
9
-11%
|
12
+37%
|
10
-17%
|
9
-8%
|
2
-79%
|
2
+11%
|
10
+373%
|
14
+44%
|
15
+1%
|
9
-36%
|
10
+13%
|
9
-10%
|
7
-28%
|
8
+25%
|
17
+103%
|
24
+42%
|
17
-28%
|
16
-7%
|
5
-67%
|
24
+347%
|
21
-13%
|
21
-1%
|
24
+14%
|
42
+76%
|
7
-84%
|
5
-25%
|
17
+243%
|
(0)
N/A
|
10
N/A
|
|