Almacenes Éxito S.A. (BVC:EXITO)
Colombia
· Delayed Price · Currency is COP 2,650.00
+145.00 (5.79%)
At close: Jun 5, 2025
Almacenes Éxito Cash Flow Statement
Financials in millions COP. Fiscal year is January - December.
Millions COP. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 185,796 | 54,786 | 125,998 | 99,072 | 474,681 | 230,872 | Upgrade
|
| Depreciation & Amortization | 640,873 | 639,265 | 611,921 | 557,165 | 510,507 | 505,011 | Upgrade
|
| Other Amortization | 33,690 | 34,142 | 30,602 | 26,737 | 17,684 | - | Upgrade
|
| Loss (Gain) From Sale of Assets | 6,136 | 14,069 | -12,721 | -10,870 | 17,971 | 9,186 | Upgrade
|
| Asset Writedown & Restructuring Costs | 47,792 | 79,624 | 32,638 | 16,492 | 4,527 | 16,895 | Upgrade
|
| Loss (Gain) on Equity Investments | 39,742 | 71,872 | 114,419 | 34,720 | -7,234 | -19,668 | Upgrade
|
| Provision & Write-off of Bad Debts | 7,888 | 10,529 | 5,377 | 4,709 | 8,027 | - | Upgrade
|
| Other Operating Activities | 560,563 | 557,066 | 402,069 | 540,190 | 253,987 | 304,308 | Upgrade
|
| Change in Accounts Receivable | 104,230 | 52,445 | -14,380 | -111,257 | -186,956 | -114,551 | Upgrade
|
| Change in Inventory | -165,405 | -351,152 | 86,910 | -586,328 | -150,859 | -65,222 | Upgrade
|
| Change in Accounts Payable | -465,978 | -804,676 | 147,098 | 338,754 | 391,311 | -89,422 | Upgrade
|
| Change in Income Taxes | -2,015 | 12,367 | 20,872 | 19,099 | 7,594 | 5,315 | Upgrade
|
| Change in Other Net Operating Assets | -54,928 | -85,864 | -9,723 | -20,859 | 14,326 | -19,523 | Upgrade
|
| Operating Cash Flow | 946,007 | 275,336 | 1,527,067 | 901,429 | 1,343,626 | 630,301 | Upgrade
|
| Operating Cash Flow Growth | -42.09% | -81.97% | 69.41% | -32.91% | 113.17% | - | Upgrade
|
| Capital Expenditures | -231,879 | -284,669 | -432,717 | -380,815 | -330,450 | -193,327 | Upgrade
|
| Sale of Property, Plant & Equipment | 13,554 | 6,912 | 36,642 | 23,095 | 4,396 | 4,886 | Upgrade
|
| Cash Acquisitions | - | - | -38,032 | - | - | -37,002 | Upgrade
|
| Sale (Purchase) of Intangibles | -9,185 | -14,857 | -30,798 | -27,519 | -42,774 | -37,853 | Upgrade
|
| Investment in Securities | -40,245 | -78,549 | -64,090 | -55,850 | -24,500 | - | Upgrade
|
| Other Investing Activities | - | - | -1,820 | -7,002 | -708 | -34 | Upgrade
|
| Investing Cash Flow | -295,463 | -403,595 | -587,503 | -529,929 | -480,185 | -273,926 | Upgrade
|
| Long-Term Debt Issued | - | 1,749,014 | 1,241,024 | 876,798 | 370,620 | 761,099 | Upgrade
|
| Long-Term Debt Repaid | - | -973,972 | -1,490,569 | -1,262,222 | -721,664 | -32,011 | Upgrade
|
| Net Debt Issued (Repaid) | -245,473 | 775,042 | -249,545 | -385,424 | -351,044 | 729,088 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -316,756 | - | - | Upgrade
|
| Common Dividends Paid | -51,955 | -65,502 | -217,293 | -397,022 | -303,483 | -1,182,231 | Upgrade
|
| Other Financing Activities | -763,099 | -747,680 | -567,552 | -136,619 | -98,547 | -16,327 | Upgrade
|
| Financing Cash Flow | -1,060,527 | -38,140 | -1,034,390 | -1,235,821 | -753,074 | -469,470 | Upgrade
|
| Foreign Exchange Rate Adjustments | -15,202 | 3,904 | -130,642 | 56,415 | 21,821 | -40,188 | Upgrade
|
| Net Cash Flow | -425,185 | -162,495 | -225,468 | -807,906 | 132,188 | -153,283 | Upgrade
|
| Free Cash Flow | 714,128 | -9,333 | 1,094,350 | 520,614 | 1,013,176 | 436,974 | Upgrade
|
| Free Cash Flow Growth | -43.04% | - | 110.20% | -48.62% | 131.86% | - | Upgrade
|
| Free Cash Flow Margin | 3.25% | -0.04% | 5.18% | 2.53% | 5.99% | 2.78% | Upgrade
|
| Free Cash Flow Per Share | 550.23 | -7.19 | 843.19 | 401.13 | 780.65 | 325.42 | Upgrade
|
| Cash Interest Paid | 387,894 | 356,391 | 352,290 | 195,831 | 149,087 | 85,888 | Upgrade
|
| Cash Income Tax Paid | 112,903 | 114,155 | 98,915 | 201,804 | 136,915 | - | Upgrade
|
| Levered Free Cash Flow | 169,006 | -561,851 | 511,447 | 402,407 | 755,899 | 479,978 | Upgrade
|
| Unlevered Free Cash Flow | 384,738 | -342,051 | 732,504 | 534,005 | 847,867 | 636,448 | Upgrade
|
| Change in Net Working Capital | 636,666 | 1,253,608 | 7,622 | 263,267 | -96,821 | 58,316 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.