B3 S.A. - Brasil Bolsa Balcão logo

B3 S.A. - Brasil Bolsa Balcão

BOLSY | OTC
Chart Builder DCF Calculator
$7.38
-$0.01 (-0.14%)
Nov 2, 2026, 1:17 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
5.33B 4.96B 4.59B 4.86B 4.82B 4.73B 4.58B 4.31B 4.18B 3.99B 4.13B 4.22B 4.18B 4.22B 4.23B 4.31B 4.46B 4.56B 4.72B 4.72B 4.68B 4.38B
Depreciation & Amortization
382.96M 384.86M 386.7M 393.41M 397.4M 389.37M 571.75M 748.37M 930.23M 1.11B 1.09B 1.07B 1.04B 1.04B 1.06B 1.05B 1.07B 1.07B 1.06B 1.07B 1.06B 1.04B
Stock-Based Compensation
80.52M 102.72M 98.48M 102.98M 101.93M 101.96M 99.7M 93.81M 92.58M 88.89M 87.86M 87.37M 87.53M 85.88M 84.31M 81.75M 78.26M 91.57M 89.7M 88.06M 87.99M 75.42M
Other Working Capital
-306.21M 370.26M -1.68B -818.88M -1.06B 2.1B 4.31B 743.04M 1.21B -769.6M -963.25M 1.74B 2.82B 4.21B 3.31B 5.13B 256.05M -5.47B -4.78B -6.66B -5.15B -2.76B
Other Non-Cash Items
-3.17B -2.59B -2.67B 106.81M 201.02M 13.9M 82.54M 304.38M -99.81M -47.86M -135.34M -407.79M -168.11M 111.74M 442.97M 839.91M 1.02B 811.07M 588.98M 420.41M 146.94M 264.38M
Deferred Income Tax
1.05B 1.02B 1.02B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 19.6M -470.49M -312.06M -312.06M
Change in Working Capital
-1.12B -302.21M -2.05B -835.31M -1.28B 1.89B 3.97B 401.27M 834.6M -1.21B -1.42B 1.63B 2.63B 4.13B 4.08B 5.91B 1.09B -3.36B -3.26B -4.65B -3.15B -2.04B
Operating Cash Flow
2.53B 3.54B 1.34B 4.63B 4.24B 7.13B 9.3B 5.86B 5.94B 3.93B 3.76B 6.6B 7.76B 9.58B 9.89B 12.2B 7.72B 3.17B 3.21B 1.19B 2.52B 3.42B
Capital Expenditures
-210.96M -259.66M -239.45M -281.98M -263.48M -252.9M -248.74M -231.36M -220.36M -216.58M -231.57M -227.08M -238.81M -228.07M -214.54M -265.98M -298.75M -352.73M -380.91M -379.58M -451.84M -450.71M
Cash Acquisitions
-58.62M -44.35M -44.35M -12.5M -20M -7.5M -7.5M -14.79M -7.29M -601.77M -645.75M -638.46M -638.46M -43.98M -22.05M -1.89B -1.89B -1.89B -1.87B n/a -7.29M -12.41M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a -105K -105K -105K -105K 6.26M 6.26M 6.26M 6.26M n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
686.22M 250K 250K n/a n/a n/a n/a n/a 10.34M 10.34M 10.34M 10.34M n/a n/a n/a n/a 2.19M 7.36M 47.72M 33.24M 31.05M 2.84M
Other Investing Acitivies
-77.04M -28.23M -89.58M -173.88M -183.63M -271.33M -189.97M -132.97M -84.19M -47.26M -15.18M 6.06M -10.02M -21.86M -85.79M -142.23M -126.14M -167.18M -154.05M -91.54M 1.03B 1.04B
Investing Cash Flow
329.21M -269.16M -326.75M -308.15M -319.5M -381.51M -294.59M -239.06M -189.45M -771.11M -827.81M -829.52M -844.71M -235.72M -264.19M -2.2B -2.23B -2.29B -2.2B -348.39M 689.32M 657.12M
Debt Repayment
142.56M 241.66M 1.99B 665.6M 738.3M -621.74M -2.59B -361.28M 817.93M 2.34B 2.44B -118.42M -1.28B -3.12B -3.16B -2.57B 1.95B 6.51B 6.73B 6.66B 3.22B 1.45B
Common Stock Repurchased
-2.76B -2.84B -3.01B -2.99B -2.85B -3.86B -3.84B -3.09B -3.05B -2.34B -2.15B -2.4B -2.45B -3.14B -3.75B -3B -2.25B -1.36B -729.44M -1.18B -1.28B -920.8M
Dividend Paid
-1.14B -832.47M -1.12B -1.04B -1.47B -1.19B -900.57M -430.89M -610.1M -1.12B -1.44B -1.44B -829.24M -318.13M -261.58M -2.35B -3.65B -5.87B -6.71B -6.24B -5.24B -3.02B
Other Financial Acitivies
859.48M 209.78M 1.16B -847.11M -325.73M -1.15B -1.67B -1.75B -2.9B -2.06B -1.86B -1.87B -2.3B -2.71B -2.39B -2.18B -1.46B -410.23M -411.19M -29.74M -46.92M -1.32B
Financial Cash Flow
-2.9B -3.22B -976.25M -4.21B -3.91B -6.82B -9B -5.63B -5.74B -3.18B -3.01B -5.83B -6.85B -9.29B -9.56B -10.09B -5.41B -1.13B -1.12B -790.16M -3.35B -3.81B
Net Cash Flow
170.29M -17.32M 46.64M 103.94M -3.33M 16.08M 39.37M 5.51M 41.06M -4.36M -83.91M -63.21M 71.07M 59.43M 64.53M -90.66M 66.6M -263.5M -107.07M 51.44M -131.97M 262.19M
Free Cash Flow
2.32B 3.28B 1.1B 4.34B 3.97B 6.88B 9.05B 5.63B 5.72B 3.72B 3.52B 6.37B 7.52B 9.35B 9.68B 11.93B 7.42B 2.82B 2.83B 807.99M 2.07B 2.96B
Adj. Free Cash Flow
2.24B 3.18B 1.01B 4.24B 3.87B 6.78B 8.95B 5.54B 5.63B 3.63B 3.44B 6.28B 7.44B 9.27B 9.59B 11.85B 7.35B 2.73B 2.74B 719.93M 1.98B 2.89B
Maintenance CapEx
-179.07M -214.83M -176.92M -232.82M -198.68M -182.44M -195.96M -192.3M -201.76M -216.58M -231.57M -212.19M -223.85M -213.11M -199.58M -265.9M -279.51M -285.81M -253.18M -166.07M -178.32M -157.23M
Growth CapEx
-31.89M -44.83M -62.52M -49.17M -64.8M -70.46M -52.77M -39.07M -18.61M n/a n/a -14.88M -14.96M -14.96M -14.96M -74.36K -19.24M -66.91M -127.73M -213.51M -273.52M -293.48M
Owner Earnings
2.36B 3.33B 1.17B 4.39B 4.04B 6.95B 9.11B 5.67B 5.74B 3.72B 3.52B 6.38B 7.54B 9.37B 9.69B 11.93B 7.44B 2.88B 2.96B 1.02B 2.35B 3.26B

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.