|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Operating activities | |||||
| Profit before income tax | |||||
| Loss before income tax from discontinued operations | |||||
| Profit before income tax | |||||
| Items not requiring the use of cash: | |||||
| Depreciation property, plant and equipment and right-of-use assets | |||||
| Amortization of intangible and other assets | |||||
| Equity interest in net result of associated companies | |||||
| (Gain) loss on sale of property, plant and equipment | |||||
| Net period cost of labor obligations | |||||
| Foreign currency exchange (income) loss, net | |||||
| Interest income | |||||
| Interest expense | |||||
| Employee profit sharing | |||||
| Valuation of derivative financial instruments, capitalized interest expense and other, net | |||||
| Gain on net monetary positions | |||||
| Impairment of joint venture | |||||
| Gain on sale of subsidiary | |||||
| Loss on deconsolidation of subsidiary | |||||
| Impairment to notes receivable from joint venture | |||||
| Impairment of investment in joint venture | |||||
| Working capital changes: | |||||
| Subscribers, distributors, recoverable taxes, contract assets and other | |||||
| Prepaid expenses | |||||
| Related parties | |||||
| Inventories | |||||
| Other assets | |||||
| Accounts payable and accrued liabilities | |||||
| Financial instruments and other | |||||
| Deferred revenues | |||||
| Employee benefits paid | |||||
| Employee profit sharing paid | |||||
| Interest received | |||||
| Income taxes paid | |||||
| Cash flows from discontinued operating | |||||
| Net cash flows provided by operating activities | |||||
| Investing activities | |||||
| Purchase of property, plant and equipment | |||||
| Acquisition of intangibles | |||||
| Dividends received | |||||
| Proceeds from sale of property, plant and equipment | |||||
| Acquisition of business, net of cash acquired | |||||
| Contractual earn-out from business combination | |||||
| Financial instruments, net | |||||
| Partial sale of shares of associated company | |||||
| Investments in associated companies | |||||
| Proceeds from the sale of businesses | |||||
| Acquisition of investments | |||||
| Sale of investments | |||||
| Acquisition of notes from joint venture | |||||
| Cash flows from discontinued investing | |||||
| Net cash flows used in investing activities | |||||
| Financing activities | |||||
| Loans obtained | |||||
| Repayment of loans | |||||
| Payment of liability related to right-of-use of assets | |||||
| Interest paid | |||||
| Repurchase of shares | |||||
| Dividends paid | |||||
| Acquisition of non-controlling interests | |||||
| Payment of deferred consideration of equity interest | |||||
| Net cash flows used in financing activities | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Adjustment to cash flows due to exchange rate fluctuations, net | |||||
| Cash and cash equivalents at beginning of the year | |||||
| Cash and cash equivalents at end of the year | |||||
| Acquisitions of property, plant and equipment in accounts payable at end year | |||||
| Revaluation surplus | |||||
| Non-cash transactions | |||||
Loading...