Suzano S.A. logo

Suzano S.A.

SUZ | NYSE
Chart Builder DCF Calculator
$9.23
-$0.01 (-0.11%)
Nov 2, 2026, 2:56 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
8.22B 11.39B 13.42B 6.58B 7.86B -921.24M -7.05B 4.2B 231.56M 9.07B 14.1B 17.04B 23.22B 18.33B 23.39B 18.25B 11.84B 21.7B 8.63B 12.23B 12.04B -51.13M
Depreciation & Amortization
12.05B 11.68B 11.37B 11.06B 10.45B 9.76B 9.25B 8.22B 7.88B 7.59B 7.35B 7.48B 7.43B 7.45B 7.44B 7.37B 7.21B 7.05B 7.1B 7B 6.93B 6.9B
Stock-Based Compensation
n/a n/a n/a n/a 27.84M 27.84M 27.84M 27.84M 69.78M 90.03M 90.03M 129.77M 67.07M 60.32M 60.32M 20.58M 13.5M 14.31M 14.31M 14.31M 14.31M n/a
Other Working Capital
564.14M 166.82M 350.13M 2.03M 230.93M 297.69M 506.27M 555.95M 129.4M 287.13M 315.91M 390.02M 627.52M 386.32M 483.12M -5.81M -40.29M 77.88M 93.08M 296.33M 195.79M 154.21M
Other Non-Cash Items
-8.33B -11.01B -13.95B -1.22B -1.5B 11.04B 22.18B 4.89B 8.02B -3.62B -9B -9.52B -10.93B -3.46B -14.31B -8.6B -1.95B -11.52B 9.72B 668.6M -3.37B 7.51B
Deferred Income Tax
3.14B 4.26B 5.63B 855.94M 2.03B -19.41M -4.38B 1.13B -41.16M -41.16M 2.21B 3.09B 2.86B 2.86B 7.38B 5.39B 3.29B 3.29B -5.04B -2.05B -655.3M -1.75B
Change in Working Capital
1.79B 386.45M 1.74B 1.72B 1.37B 2.08B 586.25M 490.1M 7.34M 2.98B 2.56B 515.21M -804.57M -3.9B -2.32B -2.13B -713.9M -1.35B -2.78B -683.79M 507.9M 2.08B
Operating Cash Flow
16.86B 16.7B 18.22B 19B 20.24B 21.97B 20.6B 18.96B 16.17B 16.07B 17.32B 18.74B 21.84B 21.34B 21.64B 20.31B 19.69B 19.18B 17.64B 17.19B 15.46B 14.69B
Capital Expenditures
-11.85B -12.51B -12.59B -13.59B -14.25B -15.34B -16.5B -17.04B -17.43B -17.95B -17.55B -17.24B -17.89B -15.95B -14.84B -12.78B -9.35B -7.8B -6.03B -5.71B -5.22B -4.99B
Cash Acquisitions
58.41M -97.96M -97.96M -111.39M -2.19M -178.84M -197.75M -212.12M -798.29M -3.3B -3.3B -3.31B -2.74B -85.36M -67.02M -83.96M -79.71M -99.26M -110.15M -58.33M -57.3M -12.81M
Purchase of Investments
70.25M 9.15M 9.15M n/a n/a n/a n/a n/a n/a n/a n/a 3.1B 4.69B 2.08B 2.08B -1.02B -2.62B n/a n/a n/a -308.82M -308.82M
Sales Maturities Of Investments
-2.06B -2.06B -2.06B -1.51B -1.51B -1.51B -1.51B n/a n/a n/a n/a -3.1B -4.69B -2.08B -2.08B 1.02B 2.62B n/a n/a 85.95M -222.87M 2.7B
Other Investing Acitivies
-1.79B -5.6B 1.28B -884.5M -4.16B 235.54M -7.78B -5.13B -8.26B -5.22B -8.12B -5.39B 1.95B -6.35B -3.18B -9.67B -14.75B -8.81B -7.19B -7.08B -2.81B -5.12B
Investing Cash Flow
-13.55B -16.36B -9.81B -10.59B -12.46B -11.15B -20.51B -17.2B -23.25B -23.24B -26.04B -24.56B -17.29B -20.99B -17.02B -20.4B -20.84B -13.37B -10.36B -7.46B -4.52B -2.81B
Debt Repayment
1.98B 3.82B 70.46M 4.59B 2.19B 579.06M 4.96B 1.85B 2.88B 5.62B 5.43B 5.47B 2.8B -1.72B -2.23B -2.25B 2.32B 2.16B 510.4M -726.11M -8.18B -6.61B
Common Stock Repurchased
-141.63M -159.94M -198.6M -196.44M -2.69B -2.54B -2.81B -2.81B -469.81M -1.1B -880.91M -880.91M -2.12B -1.99B -1.9B -1.9B -502.07M n/a n/a n/a n/a n/a
Dividend Paid
-1.45B -1.42B -2.23B -2.51B -2.51B -2.51B -315.2M -198.99M -199.09M -192.53M -192.53M -2.35B -2.35B -3.15B -4.15B -1.81B -1.81B -1.01B -9.68M -2.32M -2.32M n/a
Other Financial Acitivies
1.04B 375.26M 557.91M 156.34M 353.02M -928.6M -1.92B -546.02M -197.85M 2.23B 3.44B 2.52B 1.64B 810.27M 174.34M -349.79M -452.6M -1.65B -2.07B -3.14B -4.23B -5.17B
Financial Cash Flow
1.44B 2.61B -1.8B 2.03B -2.66B -5.39B -83.77M -1.7B 2.01B 6.55B 7.8B 4.76B -43.22M -6.05B -8.11B -6.31B -439.67M -502.36M -1.57B -3.87B -12.41B -11.78B
Net Cash Flow
4B 1.8B 5.7B 10.02B 5.04B 5.71B 672.95M 291.57M -4.61B -558.14M -1.16B -1.43B 4.15B -5.04B -4.08B -6.5B -873.49M 4.46B 6.76B 6.21B -1.89B 786.18M
Free Cash Flow
5.01B 4.19B 5.63B 5.41B 5.99B 6.63B 4.1B 1.92B -1.26B -1.88B -235.88M 1.5B 3.95B 5.4B 6.8B 7.53B 10.34B 11.38B 11.61B 11.48B 10.24B 9.71B
Adj. Free Cash Flow
5.01B 4.19B 5.63B 5.41B 5.97B 6.6B 4.07B 1.89B -1.33B -1.97B -325.91M 1.37B 3.88B 5.34B 6.74B 7.51B 10.32B 11.37B 11.59B 11.46B 10.23B 9.71B
Maintenance CapEx
-11.65B -10.07B -7.73B -4.87B -1.85B -2.6B -6.37B -10.77B -14.84B -17.95B -15.95B -12.88B -10.25B -6.71B -6.39B -5.07B -3.19B -1.92B n/a -755.27M -1.12B -1.12B
Growth CapEx
-195.79M -2.44B -4.86B -8.71B -12.4B -12.74B -10.13B -6.27B -2.59B n/a -1.6B -4.37B -7.64B -9.24B -8.45B -7.71B -6.16B -5.87B -6.03B -4.96B -4.1B -3.87B
Owner Earnings
5.21B 6.64B 10.49B 14.12B 18.39B 19.37B 14.23B 8.19B 1.33B -1.88B 1.37B 5.86B 11.59B 14.63B 15.25B 15.24B 16.49B 17.26B 17.64B 16.43B 14.34B 13.58B

© 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.