Mayagüez S.A. (BVC:MAYAGUEZ)
Colombia flag Colombia · Delayed Price · Currency is COP
14,600
0.00 (0.00%)
At close: Aug 25, 2025

Mayagüez Cash Flow Statement

Millions COP. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
Net Income
34,80767,787123,899219,74975,80152,024
Upgrade
Depreciation & Amortization
234,252231,986217,002189,713151,891138,856
Upgrade
Loss (Gain) From Sale of Assets
-740.97-294.07216.24-323.78469.43-5,372
Upgrade
Asset Writedown & Restructuring Costs
12,49613,181754.06144.11338.862,505
Upgrade
Loss (Gain) From Sale of Investments
-4,334-8,253-606.46-1,167-4,284-888.88
Upgrade
Loss (Gain) on Equity Investments
634.48870.4957.99681.07425.33222.05
Upgrade
Provision & Write-off of Bad Debts
266.1146.98167.122,250-22.8-365.04
Upgrade
Other Operating Activities
165,015141,07496,016179,617125,522106,469
Upgrade
Change in Accounts Receivable
22,449-5,77721,916-63,113-16,52416,620
Upgrade
Change in Inventory
-106,195-181,998-112,731-134,829-107,239-58,112
Upgrade
Change in Accounts Payable
38,08059,16120,89447,44449,5414,981
Upgrade
Change in Other Net Operating Assets
-95,127-69,030-51,261-67,922-39,109-63,673
Upgrade
Operating Cash Flow
301,368250,026320,616378,405240,511191,859
Upgrade
Operating Cash Flow Growth
24.31%-22.02%-15.27%57.33%25.36%-6.13%
Upgrade
Capital Expenditures
-84,279-82,554-114,203-96,750-57,141-50,857
Upgrade
Sale of Property, Plant & Equipment
163.06199.02511.01605.582,2668,598
Upgrade
Cash Acquisitions
-22,132-6,000----
Upgrade
Sale (Purchase) of Intangibles
-1,433-2,186-1,919-1,301-650.29-633.3
Upgrade
Other Investing Activities
2,9854,2492,73514,0622,9291,203
Upgrade
Investing Cash Flow
-104,696-86,292-112,876-83,383-52,596-41,689
Upgrade
Short-Term Debt Issued
-188,058307,088148,496101,80777,082
Upgrade
Long-Term Debt Issued
-668,583119,69873,157327,727576,960
Upgrade
Total Debt Issued
475,043856,641426,786221,654429,534654,042
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
-514,738-856,621-491,262-338,774-482,923-707,028
Upgrade
Net Debt Issued (Repaid)
-39,69620.3-64,477-117,121-53,389-52,986
Upgrade
Common Dividends Paid
-30,757-22,477--84,975-19,962-20,179
Upgrade
Other Financing Activities
-132,415-145,884-150,891-110,832-79,022-92,666
Upgrade
Financing Cash Flow
-202,868-168,341-215,368-312,927-152,373-165,831
Upgrade
Foreign Exchange Rate Adjustments
-279.461,306-3,0084,745135.05128.05
Upgrade
Net Cash Flow
-6,475-3,300-10,636-13,16035,677-15,533
Upgrade
Free Cash Flow
217,089167,472206,413281,655183,370141,002
Upgrade
Free Cash Flow Growth
48.20%-18.87%-26.71%53.60%30.05%9.65%
Upgrade
Free Cash Flow Margin
13.58%10.54%12.97%16.79%16.57%13.63%
Upgrade
Free Cash Flow Per Share
-3397.744187.785714.323720.292860.69
Upgrade
Cash Interest Paid
70,728145,884150,879109,19177,03190,496
Upgrade
Cash Income Tax Paid
12,16282,611141,28660,36830,41611,709
Upgrade
Levered Free Cash Flow
222,198137,512198,975279,062167,333144,768
Upgrade
Unlevered Free Cash Flow
305,203224,326288,388350,661215,309194,100
Upgrade
Change in Working Capital
-140,792-197,645-121,183-218,420-113,330-100,185
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.