









Mercados
/
Ações
/
nasdaq-hca
/

HCA Healthcare Inc

HCA

361.120USD

-1.480-0.41%

Fechamento 07/18, 16:00（ET）Cotações atrasadas em 15 min

87.74BValor de mercado

15.18P/L TTM



HCA Healthcare Inc

361.120

-1.480-0.41%

Visão Geral Empresa Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa

Visão Geral

Empresa

Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa

Trimestral

Trimestral+Anual

Trimestral

Anual

YOY

Ocultar linhas em branco

FY2025Q1

FY2024Q4

FY2024Q3

FY2024Q2

FY2024Q1

FY2023Q4

FY2023Q3

FY2023Q2

FY2023Q1

FY2022Q4

FY2022Q3

FY2022Q2

FY2022Q1

FY2021Q4

FY2021Q3

FY2021Q2

FY2021Q1

FY2020Q4

FY2020Q3

FY2020Q2

FY2020Q1

FY2019Q4

FY2019Q3

FY2019Q2

FY2019Q1

FY2018Q4

FY2018Q3

FY2018Q2

FY2018Q1

FY2017Q4

FY2017Q3

FY2017Q2

FY2017Q1

FY2016Q4

FY2016Q3

FY2016Q2

FY2016Q1

FY2015Q4

FY2015Q3

FY2015Q2

FY2015Q1

FY2014Q4

FY2014Q3

FY2014Q2

FY2014Q1

FY2013Q4

FY2013Q3

FY2013Q2

FY2013Q1

FY2012Q4

FY2012Q3

FY2012Q2

FY2012Q1

Fluxos de caixa operacionais (método indireto)

Fluxo operacional contínuo

-33.13%1.65B

-4.30%2.56B

41.79%3.52B

-20.36%1.97B

36.94%2.47B

5.82%2.67B

-17.91%2.48B

51.84%2.48B

34.05%1.80B

3.44%2.53B

32.63%3.02B

-27.59%1.63B

-32.34%1.34B

168.18%2.44B

-16.19%2.28B

-74.19%2.25B

44.58%1.99B

-243.03%-3.58B

27.80%2.72B

336.81%8.72B

41.17%1.38B

15.17%2.50B

23.53%2.13B

27.60%2.00B

-24.08%974.00M

25.43%2.17B

70.73%1.72B

11.47%1.56B

0.23%1.28B

2.06%1.73B

-16.42%1.01B

4.08%1.40B

-8.51%1.28B

9.05%1.70B

9.54%1.21B

27.63%1.35B

37.43%1.40B

-4.24%1.56B

-2.39%1.10B

-15.44%1.06B

129.80%1.02B

32.71%1.63B

25.33%1.13B

53.56%1.25B

-40.14%443.00M

-2.93%1.23B

37.40%900.00M

-44.25%814.00M

-7.15%740.00M

--1.26B

--655.00M

--1.46B

--797.00M

Lucro operacional contínuo

1.28%1.82B

-9.40%1.69B

16.24%1.48B

19.48%1.69B

16.79%1.80B

-29.67%1.86B

-5.13%1.27B

2.39%1.41B

5.32%1.54B

31.97%2.65B

-45.63%1.34B

-17.13%1.38B

-7.28%1.47B

18.36%2.00B

217.33%2.47B

36.84%1.66B

126.36%1.58B

33.07%1.69B

1.96%779.00M

31.18%1.22B

-40.90%698.00M

2.25%1.27B

-14.73%764.00M

-4.04%927.00M

-7.88%1.18B

94.23%1.25B

69.06%896.00M

21.51%966.00M

64.99%1.28B

-40.92%641.00M

-28.86%530.00M

0.51%795.00M

-4.19%777.00M

47.02%1.08B

30.02%745.00M

18.95%791.00M

12.64%811.00M

9.17%738.00M

-6.22%573.00M

5.22%665.00M

58.59%720.00M

22.02%676.00M

30.84%611.00M

17.69%632.00M

3.65%454.00M

29.74%554.00M

2.64%467.00M

10.72%537.00M

-31.46%438.00M

--427.00M

--455.00M

--485.00M

--639.00M

Ganho/perda operacional

8.18%860.00M

8.49%856.00M

9.49%842.00M

7.34%819.00M

5.16%795.00M

5.20%789.00M

2.67%769.00M

3.39%763.00M

3.28%756.00M

3.02%750.00M

4.61%749.00M

3.65%738.00M

5.02%732.00M

9.97%728.00M

3.17%716.00M

3.04%712.00M

3.41%697.00M

-4.61%662.00M

7.26%694.00M

8.65%691.00M

8.89%674.00M

19.45%694.00M

11.17%647.00M

13.17%636.00M

11.93%619.00M

5.64%581.00M

7.98%582.00M

7.87%562.00M

6.14%553.00M

9.34%550.00M

8.89%539.00M

6.54%521.00M

8.77%521.00M

4.79%503.00M

2.70%495.00M

4.26%489.00M

1.27%479.00M

4.58%480.00M

4.78%482.00M

3.30%469.00M

5.82%473.00M

-0.43%459.00M

3.84%460.00M

6.82%454.00M

5.42%447.00M

8.47%461.00M

6.24%443.00M

1.19%425.00M

1.68%424.00M

--425.00M

--417.00M

--420.00M

--417.00M

Itens não monetários

-11.11%64.00M

118.75%70.00M

21.05%46.00M

31.94%95.00M

-12.20%72.00M

-11.11%32.00M

-24.00%38.00M

-44.19%72.00M

82.22%82.00M

100.00%36.00M

138.10%50.00M

108.06%129.00M

21.62%45.00M

-66.04%18.00M

-16.00%21.00M

77.14%62.00M

-88.54%37.00M

39.47%53.00M

-89.96%25.00M

-25.53%35.00M

797.22%323.00M

-2.56%38.00M

492.86%249.00M

38.24%47.00M

12.50%36.00M

-95.96%39.00M

-96.85%42.00M

-96.90%34.00M

-95.99%32.00M

54.56%966.00M

53.99%1.33B

37.00%1.10B

-3.74%798.00M

-47.03%625.00M

-31.35%865.00M

-32.49%800.00M

25.42%829.00M

146.86%1.18B

64.71%1.26B

23.05%1.19B

-29.90%661.00M

142.64%478.00M

-20.97%765.00M

-7.05%963.00M

20.43%943.00M

-64.76%197.00M

14.42%968.00M

-1.89%1.04B

-3.93%783.00M

--559.00M

--846.00M

--1.06B

--815.00M

Capital de giro (var.)

-218.30%-1.69B

-86.73%-422.00M

319.33%1.13B

-152.03%-282.00M

49.14%-530.00M

-205.41%-226.00M

-64.09%269.00M

206.69%542.00M

21.00%-1.04B

-118.00%-74.00M

509.29%749.00M

-629.17%-508.00M

-59.49%-1.32B

106.54%411.00M

-110.53%-183.00M

-98.49%96.00M

-60.27%-827.00M

-2981.19%-6.28B

415.73%1.74B

1050.09%6.34B

56.78%-516.00M

21.11%218.00M

32.16%337.00M

734.85%551.00M

-146.19%-1.19B

119.11%180.00M

121.89%255.00M

106.30%66.00M

58.90%-485.00M

-40.81%-942.00M

-28.87%-1.17B

-111.29%-1.05B

-2.97%-1.18B

25.91%-669.00M

26.92%-904.00M

36.65%-496.00M

12.72%-1.15B

---903.00M

-55.79%-1.24B

-32.71%-783.00M

15.89%-1.31B

----

19.31%-794.00M

43.32%-590.00M

-20.63%-1.56B

----

1.20%-984.00M

-91.71%-1.04B

6.50%-1.29B

----

---996.00M

---543.00M

---1.38B

-Recebíveis (var.)

-263.33%-327.00M

-11.34%-854.00M

171.73%340.00M

-386.76%-195.00M

-137.82%-90.00M

-147.42%-767.00M

-890.00%-474.00M

156.67%68.00M

155.74%238.00M

-188.57%-310.00M

108.05%60.00M

38.78%-120.00M

-15.09%-427.00M

158.04%350.00M

-161.40%-745.00M

-126.10%-196.00M

-179.96%-371.00M

-158.80%-603.00M

-451.85%-285.00M

285.13%751.00M

225.75%464.00M

11.07%-233.00M

12.50%81.00M

185.15%195.00M

-9125.00%-369.00M

82.13%-262.00M

105.06%72.00M

80.26%-229.00M

99.32%-4.00M

-21.86%-1.47B

-109.12%-1.42B

-101.74%-1.16B

24.97%-592.00M

-5.71%-1.20B

42.95%-680.00M

35.32%-575.00M

11.84%-789.00M

---1.14B

---1.19B

---889.00M

---895.00M

----

-Estoque (var.)

-567.53%-360.00M

1.35%150.00M

833.33%252.00M

-66.67%-145.00M

135.98%77.00M

232.14%148.00M

-94.76%27.00M

74.49%-87.00M

-76.86%-214.00M

45.89%-112.00M

529.17%515.00M

-166.41%-341.00M

-42.35%-121.00M

22.76%-207.00M

-671.43%-120.00M

-192.09%-128.00M

56.63%-85.00M

-325.40%-268.00M

-84.56%21.00M

343.86%139.00M

-12.64%-196.00M

40.57%-63.00M

112.50%136.00M

-416.67%-57.00M

20.18%-174.00M

-457.89%-106.00M

-50.00%64.00M

109.94%18.00M

-7366.67%-218.00M

-138.78%-19.00M

753.33%128.00M

4.74%-181.00M

-78.57%3.00M

144.95%49.00M

250.00%15.00M

-113.48%-190.00M

113.21%14.00M

---109.00M

---10.00M

---89.00M

---106.00M

----

-A pagar e acumuladas (var.)

-93.42%-1.00B

-28.24%282.00M

-25.14%536.00M

-89.66%58.00M

51.50%-517.00M

12.93%393.00M

311.49%716.00M

1293.62%561.00M

-38.26%-1.07B

29.85%348.00M

-74.49%174.00M

-111.19%-47.00M

-107.82%-771.00M

-62.41%268.00M

-22.32%682.00M

-6.25%420.00M

52.68%-371.00M

38.72%713.00M

631.67%878.00M

8.47%448.00M

-20.43%-784.00M

-6.20%514.00M

0.84%120.00M

49.10%413.00M

-147.53%-651.00M

0.92%548.00M

-7.75%119.00M

-5.46%277.00M

55.50%-263.00M

11.96%543.00M

153.97%129.00M

8.92%293.00M

-59.30%-591.00M

40.99%485.00M

-582.86%-239.00M

37.95%269.00M

-18.91%-371.00M

--344.00M

---35.00M

--195.00M

---312.00M

----

-Outros passivos (CP) (var.)

----

---6.12B

--1.12B

--5.00B

----

Investimentos não recorrentes

Fluxo de caixa operacional

-33.13%1.65B

-4.30%2.56B

41.79%3.52B

-20.36%1.97B

36.94%2.47B

5.82%2.67B

-17.91%2.48B

51.84%2.48B

34.05%1.80B

3.44%2.53B

32.63%3.02B

-27.59%1.63B

-32.34%1.34B

168.18%2.44B

-16.19%2.28B

-74.19%2.25B

44.58%1.99B

-243.03%-3.58B

27.80%2.72B

336.81%8.72B

41.17%1.38B

15.17%2.50B

23.53%2.13B

27.60%2.00B

-24.08%974.00M

25.43%2.17B

70.73%1.72B

11.47%1.56B

0.23%1.28B

2.06%1.73B

-16.42%1.01B

4.08%1.40B

-8.51%1.28B

9.05%1.70B

9.54%1.21B

27.63%1.35B

37.43%1.40B

-4.24%1.56B

-2.39%1.10B

-15.44%1.06B

129.80%1.02B

32.71%1.63B

25.33%1.13B

53.56%1.25B

-40.14%443.00M

-2.93%1.23B

37.40%900.00M

-44.25%814.00M

-7.15%740.00M

--1.26B

--655.00M

--1.46B

--797.00M

Caixa (Investimentos)

Invest. contínuos (líquido)

-11.36%991.00M

10.87%1.28B

3.84%1.19B

3.22%1.28B

-6.60%1.12B

-12.40%1.16B

1.41%1.15B

14.91%1.24B

39.02%1.20B

10.99%1.32B

27.22%1.13B

28.27%1.08B

31.65%861.00M

59.36%1.19B

81.80%889.00M

13.02%842.00M

-23.33%654.00M

-41.29%748.00M

-57.07%489.00M

-22.72%745.00M

9.22%853.00M

10.49%1.27B

34.63%1.14B

9.55%964.00M

12.54%781.00M

17.41%1.15B

16.05%846.00M

20.05%880.00M

21.54%694.00M

12.10%982.00M

2.39%729.00M

10.56%733.00M

12.18%571.00M

8.96%876.00M

25.57%712.00M

18.82%663.00M

14.13%509.00M

15.85%804.00M

-0.35%567.00M

8.77%558.00M

11.50%446.00M

16.44%694.00M

26.16%569.00M

4.27%513.00M

-0.99%400.00M

0.34%596.00M

-6.82%451.00M

9.58%492.00M

20.60%404.00M

--594.00M

--484.00M

--449.00M

--335.00M

Despesas de capital (CapEx)

-11.36%991.00M

10.87%1.28B

3.84%1.19B

3.22%1.28B

-6.60%1.12B

-12.40%1.16B

1.41%1.15B

14.91%1.24B

39.02%1.20B

10.99%1.32B

27.22%1.13B

28.27%1.08B

31.65%861.00M

59.36%1.19B

81.80%889.00M

13.02%842.00M

-23.33%654.00M

-41.29%748.00M

-57.07%489.00M

-22.72%745.00M

9.22%853.00M

10.49%1.27B

34.63%1.14B

9.55%964.00M

12.54%781.00M

17.41%1.15B

16.05%846.00M

20.05%880.00M

21.54%694.00M

12.10%982.00M

2.39%729.00M

10.56%733.00M

12.18%571.00M

8.96%876.00M

25.57%712.00M

18.82%663.00M

14.13%509.00M

15.85%804.00M

-0.35%567.00M

8.77%558.00M

11.50%446.00M

16.44%694.00M

26.16%569.00M

4.27%513.00M

-0.99%400.00M

0.34%596.00M

-6.82%451.00M

9.58%492.00M

20.60%404.00M

--594.00M

--484.00M

--449.00M

--335.00M

Venda de ativos fixos

-11.36%991.00M

10.87%1.28B

3.84%1.19B

3.22%1.28B

-6.60%1.12B

-12.40%1.16B

1.41%1.15B

14.91%1.24B

39.02%1.20B

10.99%1.32B

27.22%1.13B

28.27%1.08B

31.65%861.00M

59.36%1.19B

81.80%889.00M

13.02%842.00M

-23.33%654.00M

-41.29%748.00M

-57.07%489.00M

-22.72%745.00M

9.22%853.00M

10.49%1.27B

34.63%1.14B

9.55%964.00M

12.54%781.00M

17.41%1.15B

16.05%846.00M

20.05%880.00M

21.54%694.00M

12.10%982.00M

2.39%729.00M

10.56%733.00M

12.18%571.00M

8.96%876.00M

25.57%712.00M

18.82%663.00M

14.13%509.00M

15.85%804.00M

-0.35%567.00M

8.77%558.00M

11.50%446.00M

16.44%694.00M

26.16%569.00M

4.27%513.00M

-0.99%400.00M

0.34%596.00M

-6.82%451.00M

9.58%492.00M

20.60%404.00M

--594.00M

--484.00M

--449.00M

--335.00M

Transações de negócios

-130.84%-66.00M

92.44%-26.00M

36.99%-92.00M

-1600.00%-34.00M

328.00%214.00M

-164.06%-344.00M

-125.52%-146.00M

98.15%-2.00M

316.67%50.00M

222.88%537.00M

-63.33%572.00M

-63.64%-108.00M

700.00%12.00M

-132.45%-437.00M

31300.00%1.56B

-371.43%-66.00M

99.32%-2.00M

-141.03%-188.00M

93.75%-5.00M

26.32%-14.00M

79.71%-293.00M

59.16%-78.00M

84.47%-80.00M

85.04%-19.00M

-472.16%-1.44B

-176.81%-191.00M

38.47%-515.00M

34.87%-127.00M

551.16%388.00M

34.29%-69.00M

-2786.21%-837.00M

52.55%-195.00M

-1620.00%-86.00M

13.22%-105.00M

65.48%-29.00M

-585.00%-411.00M

61.54%-5.00M

81.55%-121.00M

-31.25%-84.00M

-6100.00%-60.00M

-425.00%-13.00M

-4000.00%-656.00M

85.45%-64.00M

-96.55%1.00M

119.05%4.00M

79.49%-16.00M

-2488.24%-440.00M

231.82%29.00M

81.08%-21.00M

---78.00M

---17.00M

---22.00M

---111.00M

Produtos de investimento

1300.00%28.00M

63.41%-30.00M

-407.14%-71.00M

-433.33%-16.00M

115.38%2.00M

-2150.00%-82.00M

-216.67%-14.00M

75.00%-3.00M

-230.00%-13.00M

105.06%4.00M

146.15%12.00M

-20.00%-12.00M

600.00%10.00M

-495.00%-79.00M

10.34%-26.00M

0.00%-10.00M

-100.00%-2.00M

300.00%20.00M

-20.83%-29.00M

-143.48%-10.00M

-102.78%-1.00M

-25.00%-10.00M

-157.14%-24.00M

91.67%23.00M

227.27%36.00M

86.21%-8.00M

1150.00%42.00M

50.00%12.00M

157.89%11.00M

-314.29%-58.00M

-106.67%-4.00M

14.29%8.00M

-272.73%-19.00M

54.84%-14.00M

122.22%60.00M

-84.44%7.00M

-50.00%11.00M

47.46%-31.00M

228.57%27.00M

-19.64%45.00M

269.23%22.00M

3.28%-59.00M

-320.00%-21.00M

9.80%56.00M

-125.49%-13.00M

-7.02%-61.00M

-113.16%-5.00M

75.86%51.00M

750.00%51.00M

---57.00M

--38.00M

--29.00M

--6.00M

Outros investimentos

-200.00%-3.00M

58.33%-5.00M

140.00%2.00M

90.91%-1.00M

-111.11%-1.00M

-9.09%-12.00M

-600.00%-5.00M

-120.00%-11.00M

250.00%9.00M

-83.33%-11.00M

120.00%1.00M

-150.00%-5.00M

-166.67%-6.00M

-200.00%-6.00M

28.57%-5.00M

94.87%-2.00M

350.00%9.00M

-64.71%6.00M

63.16%-7.00M

-425.00%-39.00M

-91.67%2.00M

-74.24%17.00M

-200.00%-19.00M

-20.00%12.00M

160.00%24.00M

3200.00%66.00M

272.73%19.00M

850.00%15.00M

-671.43%-40.00M

118.18%2.00M

-650.00%-11.00M

-125.00%-2.00M

0.00%7.00M

-375.00%-11.00M

0.00%2.00M

300.00%8.00M

40.00%7.00M

33.33%4.00M

-66.67%2.00M

-500.00%-4.00M

--5.00M

200.00%3.00M

-50.00%6.00M

120.00%1.00M

-100.00%0.00

-83.33%1.00M

33.33%12.00M

28.57%-5.00M

-66.67%1.00M

--6.00M

--9.00M

---7.00M

--3.00M

Investimentos (LP)

Caixa (Invest. líquido)

-14.29%-1.03B

15.72%-1.35B

-3.05%-1.35B

-5.97%-1.33B

21.55%-903.00M

-101.39%-1.60B

-140.29%-1.31B

-4.32%-1.26B

-36.21%-1.15B

53.73%-793.00M

-185.31%-546.00M

-30.98%-1.21B

-30.20%-845.00M

-88.35%-1.71B

220.75%640.00M

-13.86%-920.00M

43.32%-649.00M

32.34%-910.00M

58.00%-530.00M

14.77%-808.00M

47.11%-1.15B

-4.59%-1.34B

2.92%-1.26B

3.27%-948.00M

-546.27%-2.17B

-16.17%-1.29B

17.77%-1.30B

-6.29%-980.00M

49.93%-335.00M

-10.04%-1.11B

-132.84%-1.58B

12.94%-922.00M

-34.88%-669.00M

-5.67%-1.01B

-9.16%-679.00M

-83.54%-1.06B

-14.81%-496.00M

32.29%-952.00M

4.01%-622.00M

-26.81%-577.00M

-5.62%-432.00M

-109.23%-1.41B

26.70%-648.00M

-9.11%-455.00M

-9.65%-409.00M

7.05%-672.00M

-94.71%-884.00M

7.13%-417.00M

14.65%-373.00M

---723.00M

---454.00M

---449.00M

---437.00M

Caixa (Financiamento)

Financiamento contínuo

-22.94%-1.50B

-108.18%-2.16B

90.28%-110.00M

8.76%-1.09B

-67.72%-1.22B

43.47%-1.04B

51.14%-1.13B

37.80%-1.20B

-270.59%-725.00M

-500.65%-1.84B

22.84%-2.32B

-55.07%-1.93B

120.20%425.00M

3.16%-306.00M

-1125.71%-3.00B

69.00%-1.24B

-1830.28%-2.10B

71.53%-316.00M

91.03%-245.00M

-569.20%-4.01B

-108.96%-109.00M

-15.50%-1.11B

-286.83%-2.73B

207.15%854.00M

299.02%1.22B

-56.77%-961.00M

-220.48%-706.00M

-50.38%-797.00M

-21.23%-611.00M

15.33%-613.00M

208.32%586.00M

-17.52%-530.00M

36.36%-504.00M

-59.82%-724.00M

4.08%-541.00M

-14.76%-451.00M

-39.93%-792.00M

-166.47%-453.00M

9.47%-564.00M

60.18%-393.00M

-240.80%-566.00M

72.76%-170.00M

-10483.33%-623.00M

-86.58%-987.00M

184.10%402.00M

-103.26%-624.00M

102.43%6.00M

45.12%-529.00M

-82.44%-478.00M

---307.00M

---247.00M

---964.00M

---262.00M

Dívidas (líquido)

190.13%1.56B

-134.41%-64.00M

515.04%2.08B

708.75%647.00M

-22.17%537.00M

-40.95%186.00M

127.47%339.00M

-92.63%80.00M

-77.88%690.00M

-85.71%315.00M

-246.63%-1.23B

-20.90%1.09B

9354.55%3.12B

6585.29%2.21B

-812.82%-356.00M

134.70%1.37B

-95.94%33.00M

93.98%-34.00M

98.21%-39.00M

-382.24%-3.96B

-57.46%813.00M

-56.08%-565.00M

-2296.70%-2.18B

1363.06%1.40B

768.64%1.91B

-735.09%-362.00M

-107.55%-91.00M

-185.38%-111.00M

88.03%220.00M

162.64%57.00M

4255.17%1.21B

-85.16%130.00M

98.31%117.00M

-112.96%-91.00M

-3.57%-29.00M

465.16%876.00M

215.69%59.00M

-26.95%702.00M

94.84%-28.00M

196.88%155.00M

-109.81%-51.00M

4468.18%961.00M

-560.17%-543.00M

63.39%-160.00M

248.15%520.00M

-101.14%-22.00M

186.76%118.00M

49.48%-437.00M

-144.60%-351.00M

--1.94B

---136.00M

---865.00M

--787.00M

Ações ON (líquido)

-112.37%-2.51B

-86.81%-1.70B

-57.46%-1.79B

-49.40%-1.37B

-39.48%-1.18B

40.09%-910.00M

-63.32%-1.14B

65.88%-915.00M

59.73%-846.00M

26.69%-1.52B

70.03%-698.00M

-17.27%-2.68B

-37.59%-2.10B

---2.07B

---2.33B

---2.29B

-246.26%-1.53B

100.00%0.00

-58.63%-441.00M

18.81%-272.00M

20.86%-239.00M

48.51%-242.00M

34.28%-278.00M

41.84%-335.00M

40.67%-302.00M

13.28%-470.00M

0.24%-423.00M

-7.06%-576.00M

-43.38%-509.00M

56.18%-542.00M

31.72%-424.00M

46.79%-538.00M

20.40%-355.00M

-115.51%-1.24B

-69.67%-621.00M

-1.10%-1.01B

---446.00M

23.47%-574.00M

---366.00M

-100.00%-1.00B

--0.00

---750.00M

----

---500.00M

----

--0.00

Dividendos pagos

-2.70%180.00M

3.13%165.00M

4.32%169.00M

4.27%171.00M

5.71%185.00M

2.56%160.00M

1.25%162.00M

2.50%164.00M

-1.13%175.00M

5.41%156.00M

5.96%160.00M

2.56%160.00M

4.73%177.00M

--148.00M

--151.00M

15500.00%156.00M

11.18%169.00M

-100.00%0.00

-99.27%1.00M

7.80%152.00M

12.40%136.00M

12.30%137.00M

14.63%141.00M

--121.00M

--122.00M

--123.00M

----

-14.29%6.00M

-100.00%0.00

--0.00

-30.00%7.00M

-99.86%3.00M

200.00%3.00M

--0.00

-98.98%10.00M

--2.17B

--1.00M

--0.00

--982.00M

Outros financiamentos

5.41%-367.00M

-50.97%-234.00M

-36.69%-231.00M

-1.51%-202.00M

1.52%-388.00M

67.57%-155.00M

24.89%-169.00M

-17.06%-199.00M

5.52%-394.00M

-64.26%-478.00M

-34.73%-225.00M

1.16%-170.00M

5.44%-417.00M

-3.19%-291.00M

18.93%-167.00M

-251.02%-172.00M

-34.04%-441.00M

-105.84%-282.00M

-17.71%-206.00M

71.01%-49.00M

-19.20%-329.00M

4.20%-137.00M

8.85%-175.00M

-79.79%-169.00M

3.16%-276.00M

-52.13%-143.00M

-74.55%-192.00M

20.34%-94.00M

-44.67%-285.00M

1.05%-94.00M

29.94%-110.00M

-31.11%-118.00M

14.35%-197.00M

34.03%-95.00M

-74.44%-157.00M

-446.15%-90.00M

-60.84%-230.00M

-9.92%-144.00M

-12.50%-90.00M

133.77%26.00M

-28.83%-143.00M

-32.32%-131.00M

26.61%-80.00M

16.30%-77.00M

5.13%-111.00M

-23.75%-99.00M

0.91%-109.00M

7.07%-92.00M

-74.63%-117.00M

---80.00M

---110.00M

---99.00M

---67.00M

Financiamento não recorrente

Financiamento (líquido)

-22.94%-1.50B

-108.18%-2.16B

90.28%-110.00M

8.76%-1.09B

-67.72%-1.22B

43.47%-1.04B

51.14%-1.13B

37.80%-1.20B

-270.59%-725.00M

-500.65%-1.84B

22.84%-2.32B

-55.07%-1.93B

120.20%425.00M

3.16%-306.00M

-1125.71%-3.00B

69.00%-1.24B

-1830.28%-2.10B

71.53%-316.00M

91.03%-245.00M

-569.20%-4.01B

-108.96%-109.00M

-15.50%-1.11B

-286.83%-2.73B

207.15%854.00M

299.02%1.22B

-56.77%-961.00M

-220.48%-706.00M

-50.38%-797.00M

-21.23%-611.00M

15.33%-613.00M

208.32%586.00M

-17.52%-530.00M

36.36%-504.00M

-59.82%-724.00M

4.08%-541.00M

-14.76%-451.00M

-39.93%-792.00M

-166.47%-453.00M

9.47%-564.00M

60.18%-393.00M

-240.80%-566.00M

72.76%-170.00M

-10483.33%-623.00M

-86.58%-987.00M

184.10%402.00M

-103.26%-624.00M

102.43%6.00M

45.12%-529.00M

-82.44%-478.00M

---307.00M

---247.00M

---964.00M

---262.00M

Caixa líquido

Caixa inicial

106.74%1.93B

224.13%2.89B

-3.60%831.00M

52.49%1.28B

2.97%935.00M

-10.81%891.00M

0.47%862.00M

-64.49%842.00M

-37.42%908.00M

-2.73%999.00M

-23.39%858.00M

130.19%2.37B

-19.07%1.45B

-84.41%1.03B

-75.85%1.12B

40.90%1.03B

188.73%1.79B

1078.53%6.59B

90.86%4.64B

37.66%731.00M

23.71%621.00M

-3.29%559.00M

179.95%2.43B

-51.10%531.00M

-31.42%502.00M

-19.50%578.00M

23.12%868.00M

44.22%1.09B

13.31%732.00M

6.06%718.00M

2.03%705.00M

-11.62%753.00M

-12.82%646.00M

15.14%677.00M

2.67%691.00M

45.39%852.00M

30.92%741.00M

14.17%588.00M

2.28%673.00M

-31.06%586.00M

36.71%566.00M

6.40%515.00M

42.42%658.00M

43.10%850.00M

-41.28%414.00M

2.54%484.00M

-10.81%462.00M

26.11%594.00M

89.01%705.00M

--472.00M

--518.00M

--471.00M

--373.00M

Variação do caixa

-350.14%-873.00M

-2270.45%-955.00M

6993.10%2.06B

-2365.00%-453.00M

628.79%349.00M

148.35%44.00M

-79.43%29.00M

101.32%20.00M

-107.17%-66.00M

-121.46%-91.00M

251.61%141.00M

-1781.11%-1.51B

220.58%920.00M

108.84%424.00M

-104.77%-93.00M

-97.70%90.00M

-793.64%-763.00M

-7833.87%-4.79B

204.22%1.95B

105.74%3.91B

279.31%110.00M

181.58%62.00M

-545.17%-1.87B

971.10%1.90B

-91.81%29.00M

-642.86%-76.00M

-2330.77%-290.00M

-354.17%-218.00M

230.84%354.00M

145.16%14.00M

192.86%13.00M

70.19%-48.00M

-3.60%107.00M

-120.26%-31.00M

83.53%-14.00M

-285.06%-161.00M

455.00%111.00M

200.00%153.00M

40.56%-85.00M

145.31%87.00M

-95.41%20.00M

172.86%51.00M

-750.00%-143.00M

-45.45%-192.00M

492.79%436.00M

-130.04%-70.00M

147.83%22.00M

-380.85%-132.00M

-213.27%-111.00M

--233.00M

---46.00M

--47.00M

--98.00M

Variação cambial

400.00%3.00M

-183.33%-5.00M

166.67%4.00M

--1.00M

-114.29%-1.00M

-53.85%6.00M

62.50%-6.00M

100.00%0.00

240.00%7.00M

1200.00%13.00M

-128.57%-16.00M

-1300.00%-12.00M

-350.00%-5.00M

-92.86%1.00M

-187.50%-7.00M

200.00%1.00M

118.18%2.00M

16.67%14.00M

300.00%8.00M

75.00%-1.00M

-375.00%-11.00M

400.00%12.00M

20.00%-4.00M

33.33%-4.00M

-76.47%4.00M

---4.00M

---5.00M

---6.00M

--17.00M

----

Caixa final

-17.45%1.06B

106.74%1.93B

224.13%2.89B

-3.60%831.00M

52.49%1.28B

2.97%935.00M

-10.81%891.00M

0.47%862.00M

-64.49%842.00M

-37.42%908.00M

-2.73%999.00M

-23.39%858.00M

130.19%2.37B

-19.07%1.45B

-84.41%1.03B

-75.85%1.12B

40.90%1.03B

188.73%1.79B

1078.53%6.59B

90.86%4.64B

37.66%731.00M

23.71%621.00M

-3.29%559.00M

179.95%2.43B

-51.10%531.00M

-31.42%502.00M

-19.50%578.00M

23.12%868.00M

44.22%1.09B

13.31%732.00M

6.06%718.00M

2.03%705.00M

-11.62%753.00M

-12.82%646.00M

15.14%677.00M

2.67%691.00M

45.39%852.00M

30.92%741.00M

14.17%588.00M

2.28%673.00M

-31.06%586.00M

36.71%566.00M

6.40%515.00M

42.42%658.00M

43.10%850.00M

-41.28%414.00M

2.54%484.00M

-10.81%462.00M

26.11%594.00M

--705.00M

--472.00M

--518.00M

--471.00M

Fluxo de caixa livre

-51.15%660.00M

-15.91%1.27B

74.47%2.32B

-44.08%690.00M

122.94%1.35B

25.83%1.51B

-29.49%1.33B

124.36%1.23B

25.21%606.00M

-3.76%1.20B

36.10%1.89B

-60.97%550.00M

-63.72%484.00M

128.88%1.25B

-37.70%1.39B

-82.34%1.41B

155.56%1.33B

-451.83%-4.33B

125.73%2.23B

672.31%7.98B

170.47%522.00M

20.45%1.23B

12.80%987.00M

50.80%1.03B

-67.23%193.00M

35.90%1.02B

213.62%875.00M

2.09%685.00M

-16.93%589.00M

-8.63%752.00M

-43.52%279.00M

-2.19%671.00M

-20.34%709.00M

9.15%823.00M

-7.49%494.00M

37.47%686.00M

55.59%890.00M

-19.19%754.00M

-4.47%534.00M

-32.29%499.00M

1230.23%572.00M

48.10%933.00M

24.50%559.00M

128.88%737.00M

-87.20%43.00M

-5.83%630.00M

162.57%449.00M

-68.15%322.00M

-27.27%336.00M

--669.00M

--171.00M

--1.01B

--462.00M

Moeda

USD

Opinião da Auditoria

KeyAI

