Inmobiliaria SIC Cash Flow Statement

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

Millions PEN. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep '24 Sep 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019
Net Income	29.84	29.33	0.96	4.13	4.38	-11.92
Depreciation & Amortization	0.16	0.16	0.17	4.72	4.27	2.05
Other Operating Activities	-22.95	-23.88	4.8	-3.41	-3.85	-14.11
Operating Cash Flow	7.05	5.61	5.93	5.44	4.8	-23.99
Operating Cash Flow Growth	38.65%	-5.42%	9.03%	13.16%	-	-
Sale (Purchase) of Intangibles	-	-	-	-	-0.01	-
Other Investing Activities	0.66	0.53	0.28	-5.14	-0.07	-
Investing Cash Flow	-0.1	0.53	0.28	-5.14	-0.08	-
Short-Term Debt Issued	-	-	-	4.3	4.5	-
Total Debt Issued	-	-	-	4.3	4.5	24.03
Short-Term Debt Repaid	-	-	-4.3	-4.5	-4.01	-
Total Debt Repaid	-	-	-4.3	-4.5	-4.01	-
Net Debt Issued (Repaid)	-	-	-4.3	-0.2	0.5	24.03
Issuance of Common Stock	-	-	-	-	-	0.01
Other Financing Activities	-	-	-0.09	-0.04	-0.11	-
Financing Cash Flow	-	-	-4.39	-0.24	0.39	24.04
Foreign Exchange Rate Adjustments	0.01	0	-0.01	-	-0.02	-
Net Cash Flow	6.96	6.14	1.81	0.06	5.09	0.05
Free Cash Flow	6.29	5.61	5.93	5.44	4.8	-23.99
Free Cash Flow Growth	33.62%	-5.42%	9.03%	13.16%	-	-
Free Cash Flow Margin	39.16%	38.04%	42.66%	30.24%	28.61%	-200.90%
Free Cash Flow Per Share	0.07	0.06	0.06	0.06	0.05	-
Cash Interest Paid	-	-	0.09	0.04	0.11	-
Cash Income Tax Paid	1.15	0.61	0.04	0.22	1.11	-
Levered Free Cash Flow	7.6	7.09	7.33	2.05	11.8	-
Unlevered Free Cash Flow	7.61	7.09	7.37	2.08	11.86	-
Change in Net Working Capital	-0.49	-0.39	-1.42	5.9	-4.06	-

Source: S&P Capital IQ. Standard template. Financial Sources.