Mayagüez S.A. (BVC:MAYAGUEZ)
Colombia · Delayed Price · Currency is COP 14,600
0.00 (0.00%)
At close: Jul 24, 2025
Mayagüez 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 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
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 | 2016 - 2020 |
Net Income | 39,262 | 67,787 | 123,899 | 219,749 | 75,801 | 52,024 | Upgrade |
Depreciation & Amortization | 238,265 | 231,986 | 217,002 | 189,713 | 151,891 | 138,856 | Upgrade |
Loss (Gain) From Sale of Assets | -294.07 | -294.07 | 216.24 | -323.78 | 469.43 | -5,372 | Upgrade |
Asset Writedown & Restructuring Costs | 13,173 | 13,181 | 754.06 | 144.11 | 338.86 | 2,505 | Upgrade |
Loss (Gain) From Sale of Investments | -8,216 | -8,253 | -606.46 | -1,167 | -4,284 | -888.88 | Upgrade |
Loss (Gain) on Equity Investments | 778.5 | 870.4 | 957.99 | 681.07 | 425.33 | 222.05 | Upgrade |
Provision & Write-off of Bad Debts | 109.36 | 46.98 | 167.12 | 2,250 | -22.8 | -365.04 | Upgrade |
Other Operating Activities | 141,874 | 141,074 | 96,016 | 179,617 | 125,522 | 106,469 | Upgrade |
Change in Accounts Receivable | -5,431 | -5,777 | 21,916 | -63,113 | -16,524 | 16,620 | Upgrade |
Change in Inventory | -107,058 | -181,998 | -112,731 | -134,829 | -107,239 | -58,112 | Upgrade |
Change in Accounts Payable | 33,597 | 59,161 | 20,894 | 47,444 | 49,541 | 4,981 | Upgrade |
Change in Other Net Operating Assets | -68,889 | -69,030 | -51,261 | -67,922 | -39,109 | -63,673 | Upgrade |
Operating Cash Flow | 276,450 | 250,026 | 320,616 | 378,405 | 240,511 | 191,859 | Upgrade |
Operating Cash Flow Growth | 11.48% | -22.02% | -15.27% | 57.33% | 25.36% | -6.13% | Upgrade |
Capital Expenditures | -90,953 | -82,554 | -114,203 | -96,750 | -57,141 | -50,857 | Upgrade |
Sale of Property, Plant & Equipment | 199.02 | 199.02 | 511.01 | 605.58 | 2,266 | 8,598 | Upgrade |
Cash Acquisitions | -6,800 | -6,000 | - | - | - | - | Upgrade |
Sale (Purchase) of Intangibles | -1,333 | -2,186 | -1,919 | -1,301 | -650.29 | -633.3 | Upgrade |
Other Investing Activities | 4,854 | 4,249 | 2,735 | 14,062 | 2,929 | 1,203 | Upgrade |
Investing Cash Flow | -94,033 | -86,292 | -112,876 | -83,383 | -52,596 | -41,689 | Upgrade |
Short-Term Debt Issued | - | 188,058 | 307,088 | 148,496 | 101,807 | 77,082 | Upgrade |
Long-Term Debt Issued | - | 668,583 | 119,698 | 73,157 | 327,727 | 576,960 | Upgrade |
Total Debt Issued | 855,090 | 856,641 | 426,786 | 221,654 | 429,534 | 654,042 | Upgrade |
Short-Term Debt Repaid | - | -226,130 | -258,983 | -223,167 | -122,260 | -119,713 | Upgrade |
Long-Term Debt Repaid | - | -630,491 | -232,279 | -115,608 | -360,663 | -587,315 | Upgrade |
Total Debt Repaid | -878,196 | -856,621 | -491,262 | -338,774 | -482,923 | -707,028 | Upgrade |
Net Debt Issued (Repaid) | -23,106 | 20.3 | -64,477 | -117,121 | -53,389 | -52,986 | Upgrade |
Common Dividends Paid | -29,969 | -22,477 | - | -84,975 | -19,962 | -20,179 | Upgrade |
Other Financing Activities | -137,474 | -145,884 | -150,891 | -110,832 | -79,022 | -92,666 | Upgrade |
Financing Cash Flow | -190,549 | -168,341 | -215,368 | -312,927 | -152,373 | -165,831 | Upgrade |
Foreign Exchange Rate Adjustments | 712.4 | 1,306 | -3,008 | 4,745 | 135.05 | 128.05 | Upgrade |
Net Cash Flow | -7,420 | -3,300 | -10,636 | -13,160 | 35,677 | -15,533 | Upgrade |
Free Cash Flow | 185,496 | 167,472 | 206,413 | 281,655 | 183,370 | 141,002 | Upgrade |
Free Cash Flow Growth | 26.49% | -18.87% | -26.71% | 53.60% | 30.05% | 9.65% | Upgrade |
Free Cash Flow Margin | 11.49% | 10.54% | 12.97% | 16.79% | 16.57% | 13.63% | Upgrade |
Free Cash Flow Per Share | 3763.42 | 3397.74 | 4187.78 | 5714.32 | 3720.29 | 2860.69 | Upgrade |
Cash Interest Paid | 137,474 | 145,884 | 150,879 | 109,191 | 77,031 | 90,496 | Upgrade |
Cash Income Tax Paid | 63,688 | 82,611 | 141,286 | 60,368 | 30,416 | 11,709 | Upgrade |
Levered Free Cash Flow | 187,157 | 137,512 | 198,975 | 279,062 | 167,333 | 144,768 | Upgrade |
Unlevered Free Cash Flow | 270,711 | 224,326 | 288,388 | 350,661 | 215,309 | 194,100 | Upgrade |
Change in Net Working Capital | 8,471 | 84,620 | 17,841 | 30,155 | 12,493 | 1,657 | Upgrade |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.