Sociedad Minera Cerro Verde S.A.A. (BVL:CVERDEC1)
Peru
· Delayed Price · Currency is PEN · Price in USD 39.50
0.00 (0.00%)
At close: May 23, 2025, 2:52 PM PET
BVL:CVERDEC1 Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 | 1,073 | 953.18 | 778.96 | 925.35 | 1,191 | 274.54 | Upgrade
|
| Depreciation & Amortization | 357.23 | 394.28 | 409.85 | 370.56 | 370.69 | 359.93 | Upgrade
|
| Other Amortization | 244.89 | 191.07 | 133.81 | 134.19 | 113.53 | 124.31 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.41 | 0.37 | 0.14 | -0.28 | -0.26 | -0.01 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.02 | 0.02 | 3.55 | 4.05 | - | - | Upgrade
|
| Stock-Based Compensation | 2.08 | 2.17 | 2.78 | 2.5 | 2.89 | 2.26 | Upgrade
|
| Other Operating Activities | 30.5 | 24.21 | -34.7 | -422.73 | 3.05 | 82.18 | Upgrade
|
| Change in Accounts Receivable | -10.2 | 78.5 | 113.42 | -95.42 | -4.48 | -139.58 | Upgrade
|
| Change in Inventory | 33.77 | 35.94 | -22.31 | -58.11 | -23.17 | -60.55 | Upgrade
|
| Change in Accounts Payable | 49.02 | -9.95 | -31.38 | 60.57 | 34.74 | -28.68 | Upgrade
|
| Change in Other Net Operating Assets | -27.91 | 28.82 | 13.13 | -53.63 | 4.86 | 23.9 | Upgrade
|
| Operating Cash Flow | 1,752 | 1,699 | 1,367 | 867.06 | 1,693 | 638.31 | Upgrade
|
| Operating Cash Flow Growth | 66.76% | 24.23% | 57.69% | -48.80% | 165.28% | -22.16% | Upgrade
|
| Capital Expenditures | -670.88 | -658.41 | -656.26 | -510.55 | -370.1 | -271.88 | Upgrade
|
| Sale of Property, Plant & Equipment | 1 | 0.27 | 2.28 | 0.38 | 0.42 | 0.19 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -6.95 | - | Upgrade
|
| Other Investing Activities | 8.46 | - | - | - | - | - | Upgrade
|
| Investing Cash Flow | -661.43 | -658.14 | -653.98 | -510.17 | -376.63 | -271.69 | Upgrade
|
| Short-Term Debt Issued | - | - | - | 325 | - | - | Upgrade
|
| Total Debt Issued | - | - | - | 325 | - | - | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -325 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -10.4 | -7.42 | -337.33 | -212.75 | -314.38 | Upgrade
|
| Total Debt Repaid | -8.59 | -10.4 | -7.42 | -662.33 | -212.75 | -314.38 | Upgrade
|
| Net Debt Issued (Repaid) | -8.59 | -10.4 | -7.42 | -337.33 | -212.75 | -314.38 | Upgrade
|
| Common Dividends Paid | -850 | -850 | -750 | -400 | -700 | - | Upgrade
|
| Other Financing Activities | - | - | - | -3.48 | - | - | Upgrade
|
| Financing Cash Flow | -858.59 | -860.4 | -757.42 | -740.81 | -912.75 | -314.38 | Upgrade
|
| Net Cash Flow | 232.39 | 180.06 | -44.15 | -383.92 | 403.95 | 52.24 | Upgrade
|
| Free Cash Flow | 1,082 | 1,040 | 711 | 356.51 | 1,323 | 366.43 | Upgrade
|
| Free Cash Flow Growth | 174.05% | 46.30% | 99.43% | -73.06% | 261.12% | 7.92% | Upgrade
|
| Free Cash Flow Margin | 24.48% | 24.54% | 17.16% | 8.97% | 31.51% | 14.43% | Upgrade
|
| Free Cash Flow Per Share | 3.09 | 2.97 | 2.03 | 1.02 | 3.78 | 1.05 | Upgrade
|
| Cash Interest Paid | 5.09 | 5.09 | 5.46 | 7.85 | 14.05 | 26.14 | Upgrade
|
| Cash Income Tax Paid | 605.75 | 547.9 | 599.67 | 934.1 | 315.86 | 86.61 | Upgrade
|
| Levered Free Cash Flow | 1,157 | 1,017 | 685.57 | 378.15 | 1,845 | 564.77 | Upgrade
|
| Unlevered Free Cash Flow | 1,161 | 1,021 | 735.08 | 383.75 | 1,853 | 595.43 | Upgrade
|
| Change in Net Working Capital | -192.44 | -159.52 | -8.29 | 536.25 | -480.98 | 59.2 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.