Ambev SA
NYSE:ABEV
Cash Flow Statement
Cash Flow Statement
Ambev SA
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 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
11 399
|
11 623
|
11 926
|
12 467
|
12 362
|
12 728
|
13 104
|
13 280
|
12 879
|
12 810
|
12 392
|
12 508
|
13 083
|
12 479
|
12 431
|
9 384
|
7 787
|
8 149
|
8 435
|
11 184
|
11 348
|
11 509
|
11 714
|
11 433
|
12 188
|
10 651
|
9 306
|
9 061
|
11 732
|
13 254
|
14 912
|
16 266
|
13 123
|
13 918
|
14 053
|
13 555
|
14 891
|
15 182
|
14 715
|
15 515
|
14 960
|
|
Depreciation & Amortization |
2 105
|
2 128
|
2 149
|
2 205
|
2 393
|
2 530
|
2 740
|
2 900
|
3 075
|
3 267
|
3 388
|
3 481
|
3 512
|
3 476
|
3 464
|
3 535
|
4 037
|
3 762
|
3 920
|
4 174
|
4 448
|
4 517
|
4 596
|
4 680
|
4 675
|
4 803
|
4 996
|
5 067
|
5 167
|
5 257
|
5 255
|
5 298
|
5 397
|
5 464
|
5 634
|
5 786
|
5 956
|
6 152
|
6 386
|
6 534
|
6 418
|
|
Other Non-Cash Items |
4 281
|
4 313
|
4 078
|
3 275
|
3 540
|
4 128
|
4 158
|
4 447
|
5 319
|
5 061
|
5 421
|
4 636
|
2 688
|
2 963
|
3 031
|
6 648
|
9 404
|
8 989
|
8 888
|
5 592
|
4 972
|
4 698
|
4 561
|
4 689
|
3 595
|
4 207
|
3 916
|
4 313
|
3 136
|
2 525
|
2 826
|
1 965
|
2 795
|
2 225
|
2 372
|
3 310
|
3 122
|
3 878
|
3 799
|
3 874
|
4 661
|
|
Cash Taxes Paid |
2 465
|
2 383
|
1 904
|
2 572
|
2 556
|
2 439
|
2 540
|
2 116
|
2 126
|
5 649
|
5 627
|
5 347
|
5 342
|
1 979
|
1 515
|
1 699
|
2 157
|
2 878
|
3 216
|
2 313
|
1 711
|
1 496
|
1 484
|
2 493
|
2 035
|
1 922
|
2 030
|
846
|
1 642
|
1 563
|
1 593
|
1 868
|
1 305
|
1 708
|
1 090
|
1 381
|
919
|
1 428
|
2 059
|
1 710
|
1 627
|
|
Cash Interest Paid |
432
|
535
|
780
|
934
|
700
|
0
|
0
|
0
|
257
|
403
|
721
|
0
|
725
|
1 198
|
976
|
1 132
|
721
|
503
|
681
|
570
|
774
|
746
|
594
|
690
|
405
|
465
|
426
|
523
|
769
|
692
|
820
|
679
|
498
|
518
|
445
|
553
|
826
|
891
|
901
|
959
|
666
|
|
Change in Working Capital |
(2 471)
|
(2 107)
|
(1 214)
|
(2 487)
|
(2 399)
|
(1 835)
|
(1 192)
|
738
|
2 309
|
(3 003)
|
(4 855)
|
(5 224)
|
(6 939)
|
(2 375)
|
(2 041)
|
(2 662)
|
(2 967)
|
(4 069)
|
(3 622)
|
(2 494)
|
(2 422)
|
(1 240)
|
(1 487)
|
(3 265)
|
(2 077)
|
(1 815)
|
(1 647)
|
1 656
|
(1 180)
|
(887)
|
(2 843)
|
(4 061)
|
1 586
|
(1 024)
|
(1 112)
|
(1 995)
|
(3 328)
|
(5 666)
|
(4 142)
|
(3 351)
|
(1 328)
|
|
Cash from Operating Activities |
15 315
N/A
|
15 957
+4%
|
16 941
+6%
|
15 461
-9%
|
15 896
+3%
|
17 550
+10%
|
18 810
+7%
|
21 365
+14%
|
23 581
+10%
|
18 134
-23%
|
16 344
-10%
|
15 400
-6%
|
12 345
-20%
|
16 544
+34%
|
16 887
+2%
|
16 906
+0%
|
18 261
+8%
|
16 831
-8%
|
17 621
+5%
|
18 457
+5%
|
18 346
-1%
|
19 485
+6%
|
19 384
-1%
|
17 537
-10%
|
18 381
+5%
|
17 845
-3%
|
16 570
-7%
|
20 097
+21%
|
18 856
-6%
|
20 149
+7%
|
20 150
+0%
|
19 469
-3%
|
22 901
+18%
|
20 584
-10%
|
20 946
+2%
|
20 657
-1%
|
20 642
0%
|
19 546
-5%
|
20 760
+6%
|
22 573
+9%
|
24 711
+9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(3 810)
|
(4 142)
|
(4 505)
|
(4 667)
|
(4 493)
|
(4 336)
|
(4 404)
|
(4 467)
|
(5 261)
|
(5 249)
|
(5 213)
|
(4 831)
|
(4 133)
|
(3 985)
|
(3 585)
|
(3 410)
|
(3 204)
|
(3 118)
|
(3 171)
|
(3 384)
|
(3 571)
|
(3 644)
|
(3 735)
|
(4 418)
|
(5 069)
|
(5 870)
|
(5 781)
|
(5 302)
|
(4 693)
|
(4 674)
|
(5 506)
|
(6 061)
|
(7 677)
|
(7 238)
|
(7 352)
|
(7 508)
|
(6 533)
|
(6 797)
|
(6 340)
|
(5 767)
|
(6 004)
|
|
Other Items |
(1)
|
(94)
|
141
|
187
|
(275)
|
(690)
|
(577)
|
(537)
|
(736)
|
(1 910)
|
(2 222)
|
(2 072)
|
(1 765)
|
(155)
|
45
|
63
|
131
|
(2 907)
|
38
|
(99)
|
(105)
|
3 144
|
166
|
197
|
231
|
(256)
|
(266)
|
(1 760)
|
(2 107)
|
(2 178)
|
(1 386)
|
(644)
|
(58)
|
919
|
(65)
|
919
|
1 529
|
1 020
|
1 296
|
1 162
|
238
|
|
Cash from Investing Activities |
(3 811)
N/A
|
(4 234)
-11%
|
(4 364)
-3%
|
(4 480)
-3%
|
(4 768)
-6%
|
(5 028)
-5%
|
(4 981)
+1%
|
(5 004)
0%
|
(5 997)
-20%
|
(7 158)
-19%
|
(7 435)
-4%
|
(6 902)
+7%
|
(5 898)
+15%
|
(4 141)
+30%
|
(3 539)
+15%
|
(3 348)
+5%
|
(3 073)
+8%
|
(6 023)
-96%
|
(3 134)
+48%
|
(3 483)
-11%
|
(3 676)
-6%
|
(501)
+86%
|
(3 569)
-613%
|
(4 221)
-18%
|
(4 839)
-15%
|
(6 126)
-27%
|
(6 047)
+1%
|
(7 062)
-17%
|
(6 800)
+4%
|
(6 852)
-1%
|
(6 892)
-1%
|
(6 705)
+3%
|
(7 735)
-15%
|
(6 319)
+18%
|
(7 416)
-17%
|
(6 589)
+11%
|
(5 004)
+24%
|
(5 778)
-15%
|
(5 044)
+13%
|
(4 605)
+9%
|
(5 766)
-25%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(20)
|
(187)
|
108
|
115
|
83
|
43
|
(481)
|
(871)
|
(814)
|
(771)
|
(374)
|
11
|
0
|
(48)
|
(28)
|
(42)
|
(39)
|
7
|
(2)
|
19
|
13
|
17
|
10
|
(3)
|
(19)
|
(25)
|
(26)
|
(21)
|
(7)
|
(41)
|
(41)
|
(41)
|
(35)
|
19
|
(28)
|
(28)
|
(30)
|
(37)
|
(9)
|
(62)
|
(104)
|
|
Net Issuance of Debt |
(661)
|
(451)
|
(911)
|
(969)
|
(787)
|
(1 445)
|
(1 266)
|
(796)
|
(696)
|
813
|
761
|
1 155
|
1 893
|
1 101
|
1 174
|
(934)
|
(2 933)
|
(516)
|
(531)
|
974
|
(642)
|
(1 870)
|
(1 885)
|
(2 935)
|
(1 944)
|
(2 588)
|
732
|
1 717
|
1 226
|
762
|
(4 241)
|
(4 330)
|
(2 802)
|
(2 401)
|
(749)
|
(877)
|
(810)
|
(918)
|
(1 097)
|
(1 208)
|
(1 358)
|
|
Cash Paid for Dividends |
(7 334)
|
(6 105)
|
(8 237)
|
(8 738)
|
(12 060)
|
(13 106)
|
(12 658)
|
(12 586)
|
(11 490)
|
(8 628)
|
(7 086)
|
(6 769)
|
(10 331)
|
(9 363)
|
(9 360)
|
(9 850)
|
(8 820)
|
(8 788)
|
(8 751)
|
(8 640)
|
(8 814)
|
(7 767)
|
(7 732)
|
(5 356)
|
(7 871)
|
(7 865)
|
(7 859)
|
(7 826)
|
(6 850)
|
(8 045)
|
(8 272)
|
(8 167)
|
(11 115)
|
(9 896)
|
(9 807)
|
(9 900)
|
(12 242)
|
(12 258)
|
(12 244)
|
(12 252)
|
(11 922)
|
|
Other |
(1 491)
|
(1 796)
|
(2 160)
|
(1 163)
|
(381)
|
79
|
(28)
|
244
|
(2 327)
|
(3 620)
|
(3 838)
|
(5 109)
|
(3 208)
|
(2 495)
|
(1 989)
|
(1 092)
|
(1 459)
|
(1 336)
|
(4 105)
|
(4 548)
|
(4 214)
|
(4 794)
|
(1 867)
|
(1 676)
|
(2 449)
|
(1 570)
|
(2 631)
|
(3 241)
|
(2 971)
|
(2 909)
|
(3 559)
|
(2 559)
|
(2 090)
|
(4 705)
|
(2 516)
|
(3 377)
|
(3 255)
|
(1 422)
|
(2 980)
|
(3 283)
|
(2 731)
|
|
Cash from Financing Activities |
(9 507)
N/A
|
(8 540)
+10%
|
(11 200)
-31%
|
(10 755)
+4%
|
(13 144)
-22%
|
(14 429)
-10%
|
(14 433)
0%
|
(14 009)
+3%
|
(15 328)
-9%
|
(12 205)
+20%
|
(10 537)
+14%
|
(10 712)
-2%
|
(11 645)
-9%
|
(10 805)
+7%
|
(10 203)
+6%
|
(11 917)
-17%
|
(13 251)
-11%
|
(10 634)
+20%
|
(13 389)
-26%
|
(12 196)
+9%
|
(13 656)
-12%
|
(14 413)
-6%
|
(11 474)
+20%
|
(9 971)
+13%
|
(12 283)
-23%
|
(12 047)
+2%
|
(9 784)
+19%
|
(9 371)
+4%
|
(8 602)
+8%
|
(10 232)
-19%
|
(16 113)
-57%
|
(15 097)
+6%
|
(16 042)
-6%
|
(16 984)
-6%
|
(13 100)
+23%
|
(14 182)
-8%
|
(16 338)
-15%
|
(14 635)
+10%
|
(16 330)
-12%
|
(16 805)
-3%
|
(16 115)
+4%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
282
|
81
|
(157)
|
(8)
|
101
|
1 391
|
1 285
|
1 736
|
1 739
|
457
|
474
|
(220)
|
(542)
|
(375)
|
34
|
(355)
|
539
|
551
|
790
|
1 083
|
97
|
298
|
(765)
|
(530)
|
(822)
|
710
|
1 813
|
2 301
|
1 735
|
1 017
|
(718)
|
(905)
|
383
|
(1 771)
|
6
|
(357)
|
(1 045)
|
127
|
(984)
|
(1 024)
|
(1 623)
|
|
Net Change in Cash |
2 279
N/A
|
3 264
+43%
|
1 220
-63%
|
218
-82%
|
(1 915)
N/A
|
(516)
+73%
|
681
N/A
|
4 088
+500%
|
3 995
-2%
|
(772)
N/A
|
(1 154)
-49%
|
(2 434)
-111%
|
(5 741)
-136%
|
1 223
N/A
|
3 179
+160%
|
1 286
-60%
|
2 476
+93%
|
725
-71%
|
1 888
+160%
|
3 861
+105%
|
1 111
-71%
|
4 869
+338%
|
3 577
-27%
|
2 815
-21%
|
437
-84%
|
382
-13%
|
2 553
+568%
|
5 965
+134%
|
5 190
-13%
|
4 082
-21%
|
(3 573)
N/A
|
(3 237)
+9%
|
(493)
+85%
|
(4 490)
-810%
|
435
N/A
|
(471)
N/A
|
(1 745)
-271%
|
(739)
+58%
|
(1 598)
-116%
|
139
N/A
|
1 207
+771%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
11 505
N/A
|
11 815
+3%
|
12 436
+5%
|
10 794
-13%
|
11 403
+6%
|
13 214
+16%
|
14 406
+9%
|
16 898
+17%
|
18 320
+8%
|
12 885
-30%
|
11 131
-14%
|
10 569
-5%
|
8 212
-22%
|
12 559
+53%
|
13 302
+6%
|
13 496
+1%
|
15 057
+12%
|
13 713
-9%
|
14 450
+5%
|
15 073
+4%
|
14 775
-2%
|
15 841
+7%
|
15 650
-1%
|
13 118
-16%
|
13 312
+1%
|
11 976
-10%
|
10 789
-10%
|
14 795
+37%
|
14 163
-4%
|
15 475
+9%
|
14 644
-5%
|
13 408
-8%
|
15 224
+14%
|
13 346
-12%
|
13 594
+2%
|
13 149
-3%
|
14 109
+7%
|
12 749
-10%
|
14 420
+13%
|
16 806
+17%
|
18 707
+11%
|