Electro Sur Este Cash Flow Statement

Financials in millions PEN. Fiscal year is January - December.

Millions PEN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	115.02	118.35	127.28	107.25	101.73	85.65
Depreciation & Amortization	47.37	47.18	45.41	43.86	40.5	43.18
Other Amortization	-	-	-	-	0.18	0.18
Other Operating Activities	6.29	-5.13	5.18	29.13	-2.83	70.04
Operating Cash Flow	168.68	160.41	177.86	180.23	139.57	199.05
Operating Cash Flow Growth	-3.42%	-9.81%	-1.32%	29.13%	-29.88%	1169.59%
Capital Expenditures	-110.39	-98.71	-82.85	-92.05	-63.85	-69.85
Sale of Property, Plant & Equipment	1.03	1.03	-	-	-	-
Sale (Purchase) of Intangibles	-0	-0	-	-	-	-
Investing Cash Flow	-109.36	-97.68	-82.85	-92.05	-63.85	-69.85
Long-Term Debt Issued	-	147	99	95	70	60
Total Debt Issued	111	147	99	95	70	60
Long-Term Debt Repaid	-	-136.63	-92.41	-84.31	-71.91	-160.61
Total Debt Repaid	-113.78	-136.63	-92.41	-84.31	-71.91	-160.61
Net Debt Issued (Repaid)	-2.78	10.37	6.59	10.69	-1.91	-100.61
Issuance of Common Stock	-	20	-	-	20	-
Common Dividends Paid	-93.08	-93.08	-96.52	-91.56	-77.08	-50.49
Other Financing Activities	-2.67	-2.67	-3.26	-4.84	0.74	9.77
Financing Cash Flow	-98.53	-65.38	-93.2	-85.7	-58.25	-141.33
Foreign Exchange Rate Adjustments	-	-	-	-0.02	-	-
Net Cash Flow	-39.21	-2.65	1.81	2.46	17.48	-12.13
Free Cash Flow	58.3	61.7	95.01	88.18	75.73	129.2
Free Cash Flow Growth	-45.68%	-35.06%	7.74%	16.45%	-41.39%	-
Free Cash Flow Margin	7.69%	8.16%	13.33%	13.64%	12.31%	24.23%
Free Cash Flow Per Share	0.12	0.13	0.21	0.20	0.17	0.30
Cash Interest Paid	2.67	2.67	3.26	4.84	2.12	-
Cash Income Tax Paid	51.29	51.26	56.59	51.54	45.97	20.53
Levered Free Cash Flow	49.19	59.8	91.83	64.8	79.89	128.86
Unlevered Free Cash Flow	50.98	61.54	93.98	67.9	81.15	129.09