Fluxo de Caixa de JD.Com Inc (JD)

Fluxos de caixa operacionais (método indireto)

Fluxo operacional contínuo

-59.43%-2.51B

27.54%3.46B

-141.92%-868.26M

5.54%7.01B

50.13%-1.57B

4.37%2.71B

54.89%2.07B

30.20%6.64B

-475.10%-3.16B

156.96%2.60B

-40.11%1.34B

14.04%5.10B

52.60%-549.00M

28.59%1.01B

26.08%2.23B

19.02%4.47B

-423.99%-1.16B

149720.62%787.26M

884.26%1.77B

26.88%3.76B

-144.90%-221.02M

-99.94%525.47K

-44.69%179.94M

15.00%2.96B

182.99%492.27M

70.23%871.89M

516.05%325.36M

-10.40%2.57B

-169.39%-593.19M

199.69%512.18M

-95.12%52.81M

757.79%2.87B

137.06%854.82M

-397.73%-513.78M

366.87%1.08B

37.37%335.02M

-6.67%360.60M

185.20%172.57M

-274.62%-405.16M

--243.88M

159.50%386.38M

-184.78%-202.53M

--232.03M

18.18%148.89M

587.54%238.88M

--125.98M

--34.74M

Lucro operacional contínuo

----

63.05%-18.06M

----

---48.87M

Ganho/perda operacional

----

49.33%13.96M

----

--9.35M

Imposto de renda diferido

----

-188.19%-428.52K

----

--485.89K

Itens não monetários

----

366.87%1.08B

37.37%335.02M

-6.67%360.60M

185.20%172.57M

-274.62%-405.16M

--243.88M

159.50%386.38M

-29158.94%-202.53M

--232.03M

18.18%148.89M

72.52%-692.20K

--125.98M

---2.52M

Capital de giro (var.)

----

299.46%231.82M

----

--58.03M

-Recebíveis (var.)

----

52.29%-12.36M

----

---25.91M

-Estoque (var.)

----

121.54%19.35M

----

---89.82M

-Antecipadas (var.)

----

-60.29%3.24M

----

--8.15M

-Outros ativos (CP) (var.)

----

415.17%31.72M

----

---10.07M

-Outros passivos (CP) (var.)

----

155.20%90.40M

----

--35.42M

Investimentos não recorrentes

Fluxo de caixa operacional

-59.43%-2.51B

27.54%3.46B

-141.92%-868.26M

5.54%7.01B

50.13%-1.57B

4.37%2.71B

54.89%2.07B

30.20%6.64B

-475.10%-3.16B

156.96%2.60B

-40.11%1.34B

14.04%5.10B

52.60%-549.00M

28.59%1.01B

26.08%2.23B

19.02%4.47B

-423.99%-1.16B

149720.62%787.26M

884.26%1.77B

26.88%3.76B

-144.90%-221.02M

-99.94%525.47K

-44.69%179.94M

15.00%2.96B

182.99%492.27M

70.23%871.89M

516.05%325.36M

-10.40%2.57B

-169.39%-593.19M

199.69%512.18M

-95.12%52.81M

757.79%2.87B

137.06%854.82M

-397.73%-513.78M

366.87%1.08B

37.37%335.02M

-6.67%360.60M

185.20%172.57M

-274.62%-405.16M

--243.88M

159.50%386.38M

-184.78%-202.53M

--232.03M

18.18%148.89M

587.54%238.88M

--125.98M

--34.74M

Caixa (Investimentos)

Invest. contínuos (líquido)

----

83.36%40.76M

--41.46M

--22.23M

Despesas de capital (CapEx)

----

83.36%40.76M

--41.46M

--22.23M

Venda de ativos fixos

----

67.09%36.86M

--41.46M

--22.06M

Ativos intangíveis (líquido)

----

2232.03%3.90M

----

--167.03K

Transações de negócios

----

---22.38M

Produtos de investimento

----

238.70%91.07M

----

---65.66M

Outros investimentos

----

-609.82%-3.25B

-246678.26%-1.72B

69.31%-133.42M

-386.02%-1.23B

147.79%636.96M

---695.00K

-874.98%-434.80M

-123.37%-253.19M

---1.33B

---44.60M

-1155.13%-113.35M

----

---9.03M

Investimentos (LP)

Caixa (Invest. líquido)

-43.55%2.23B

80.11%-1.74B

46.82%3.03B

-32.52%-5.32B

62.12%3.95B

-246.46%-8.73B

244.92%2.07B

14.29%-4.02B

239.40%2.44B

14.24%-2.52B

69.01%-1.43B

-67.44%-4.68B

161.06%718.66M

-41.98%-2.94B

-154.23%-4.60B

15.27%-2.80B

-0.22%-1.18B

-694.36%-2.07B

-123.78%-1.81B

-7.06%-3.30B

-618.85%-1.17B

210.02%348.20M

-111.25%-808.43M

3.39%-3.08B

-10.42%-163.38M

-144.57%-316.48M

58.08%-382.70M

-34.25%-3.19B

75.95%-147.97M

189.99%710.07M

71.89%-912.97M

-38.63%-2.38B

-361.08%-615.19M

35.88%-789.03M

-609.82%-3.25B

-246678.26%-1.72B

69.31%-133.42M

-386.02%-1.23B

147.79%636.96M

---695.00K

-874.98%-434.80M

-301.66%-253.19M

---1.33B

---44.60M

47.16%-63.04M

----

---119.30M

Caixa (Financiamento)

Financiamento contínuo

3.30%-1.00B

-275.56%-387.28M

59.29%-252.14M

-373.64%-1.24B

-664.97%-1.04B

82.70%-103.12M

-205.18%-619.31M

84.73%-261.51M

-90.83%183.39M

-11.18%-595.92M

-37.33%588.81M

-163.44%-1.71B

2291.14%2.00B

-115.16%-535.99M

57.87%939.49M

-32.78%2.70B

-104.22%-91.27M

706.39%3.54B

67.66%595.10M

6199.85%4.02B

670.98%2.16B

177.31%438.42M

180.59%354.94M

-108.69%-65.85M

-118.10%-378.61M

1.35%-567.10M

-90.02%-440.45M

-36.70%757.57M

522.08%2.09B

-283.87%-574.87M

-154.01%-231.79M

-43.75%1.20B

-81.31%336.32M

-35.03%312.66M

25.27%429.14M

883.89%2.13B

698.25%1.80B

412.59%481.24M

5498.36%342.57M

--216.26M

-197.02%-300.72M

-199.73%-153.95M

---6.35M

--309.97M

-38.66%154.37M

----

--251.66M

Dívidas (líquido)

----

--154.37M

----

--0.00

Ações ON (líquido)

----

-100.00%0.00

----

--251.66M

Financiamento não recorrente

Financiamento (líquido)

3.30%-1.00B

-275.56%-387.28M

59.29%-252.14M

-373.64%-1.24B

-664.97%-1.04B

82.70%-103.12M

-205.18%-619.31M

84.73%-261.51M

-90.83%183.39M

-11.18%-595.92M

-37.33%588.81M

-163.44%-1.71B

2291.14%2.00B

-115.16%-535.99M

57.87%939.49M

-32.78%2.70B

-104.22%-91.27M

706.39%3.54B

67.66%595.10M

6199.85%4.02B

670.98%2.16B

177.31%438.42M

180.59%354.94M

-108.69%-65.85M

-118.10%-378.61M

1.35%-567.10M

-90.02%-440.45M

-36.70%757.57M

522.08%2.09B

-283.87%-574.87M

-154.01%-231.79M

-43.75%1.20B

-81.31%336.32M

-35.03%312.66M

25.27%429.14M

883.89%2.13B

698.25%1.80B

412.59%481.24M

5498.36%342.57M

--216.26M

-197.02%-300.72M

-199.73%-153.95M

---6.35M

--309.97M

-38.66%154.37M

----

--251.66M

Caixa líquido

Caixa inicial

45.01%15.95B

-17.61%14.38B

-3.42%13.12B

9.85%12.24B

-11.32%11.00B

34.06%17.45B

14.24%13.58B

-17.11%11.14B

2.49%12.40B

-11.91%13.02B

-25.46%11.89B

14.92%13.44B

-12.55%12.10B

22.54%14.78B

39.74%15.95B

80.11%11.69B

145.42%13.83B

141.53%12.06B

127.41%11.41B

21.30%6.49B

0.87%5.64B

-8.98%4.99B

-13.88%5.02B

-6.64%5.35B

17.63%5.59B

38.70%5.49B

16.39%5.83B

30.24%5.73B

35.32%4.75B

10.56%3.95B

-8.23%5.01B

-5.79%4.40B

26.71%3.51B

8.91%3.58B

97.72%5.46B

97.35%4.67B

1.53%2.77B

-1.64%3.28B

-38.49%2.76B

--2.37B

56.88%2.73B

129.39%3.34B

--4.49B

--1.74B

47.61%1.46B

----

--986.14M

Variação do caixa

-200.18%-1.33B

124.35%1.50B

-47.19%1.80B

-83.53%431.99M

306.80%1.33B

-843.08%-6.15B

346.91%3.41B

418.28%2.62B

-130.56%-640.90M

75.73%-651.92M

155.38%763.60M

-119.51%-824.30M

189.83%2.10B

-248.90%-2.69B

-898.55%-1.38B

-5.36%4.22B

-373.51%-2.33B

146.62%1.80B

208.69%172.66M

3599.73%4.46B

859.32%853.58M

2492.76%731.63M

53.25%-158.86M

-138.96%-127.55M

-108.79%-112.41M

-104.97%-30.58M

70.11%-339.77M

-35.27%327.41M

55.19%1.28B

182.97%615.16M

34.40%-1.14B

-38.00%505.81M

-59.14%824.50M

-37.03%-741.45M

-388.44%-1.73B

77.17%815.87M

663.00%2.02B

12.54%-541.07M

154.31%600.72M

--460.50M

-186.56%-358.39M

-288.37%-618.67M

---1.11B

--414.03M

98.42%328.44M

----

--165.52M

Variação cambial

-162.16%-47.43M

636.00%158.03M

-4.84%-110.44M

-106.04%-15.74M

82.95%-18.09M

78.53%-29.48M

-140.07%-105.34M

-44.92%260.80M

-46.72%-106.09M

38.87%-137.34M

448.01%262.91M

416.23%473.50M

-178.75%-72.31M

49.93%-224.66M

112.48%47.98M

-1666.93%-149.73M

5.15%91.81M

-708.40%-448.73M

-435.17%-384.40M

-113.90%-8.47M

239.28%87.32M

-193.99%-55.51M

-27.42%114.69M

-67.39%60.95M

12.27%-62.69M

41.41%-18.88M

453.25%158.01M

1472.25%186.93M

-1244.08%-71.46M

-175.39%-32.22M

-1152.27%-44.73M

-119.96%-13.62M

37.65%-5.32M

19.72%42.74M

-83.87%4.25M

6332.17%68.23M

7.78%-8.53M

496.84%35.70M

2203.10%26.36M

--1.06M

-3708.57%-9.25M

-408.25%-9.00M

--1.14M

---242.79K

-11.68%-1.77M

----

---1.58M

Caixa final

18.67%14.62B

41.62%15.85B

-11.85%14.96B

-7.37%12.67B

4.71%12.32B

-9.34%11.19B

34.41%16.97B

8.30%13.67B

-17.16%11.76B

2.26%12.35B

-13.33%12.62B

-20.70%12.63B

23.21%14.20B

-13.08%12.07B

25.67%14.56B

45.15%15.92B

77.88%11.52B

142.29%13.89B

138.31%11.59B

109.90%10.97B

18.32%6.48B

5.11%5.73B

-11.44%4.86B

-13.61%5.23B

-9.48%5.47B

19.09%5.45B

41.99%5.49B

23.09%6.05B

39.50%6.05B

60.83%4.58B

3.85%3.87B

-10.24%4.91B

-9.98%4.34B

3.49%2.85B

11.01%3.72B

93.54%5.47B

103.37%4.82B

0.93%2.75B

-0.61%3.35B

--2.83B

10.37%2.37B

52.63%2.73B

--3.38B

--2.15B

55.04%1.79B

----

--1.15B

Fluxo de caixa livre

----

70.23%871.89M

516.05%325.36M

-10.40%2.57B

-169.39%-593.19M

199.69%512.18M

-95.12%52.81M

757.79%2.87B

137.06%854.82M

-397.73%-513.78M

366.87%1.08B

37.37%335.02M

-6.67%360.60M

185.20%172.57M

-274.62%-405.16M

--243.88M

159.50%386.38M

-202.23%-202.53M

--232.03M

76.15%148.89M

1483.04%198.12M

--84.53M

--12.52M

Moeda

USD

Opinião da Auditoria

--

JD.Com Inc

32.690USD

JD.Com Inc

32.690

Visão Geral

Empresa

Serviços Financeiros

Declarações

Declaração de Renda

Balanço Patrimonial

Demonstrativo de Fluxo de Caixa