Agroindustrial Laredo S.A.A. (BVL:LAREDOC1)

Agroindustrial Laredo Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	55.47	55.47	39.18	46.68	23.64	10.41
Depreciation & Amortization	24.99	24.99	21.59	21.14	19.15	19
Other Operating Activities	-14.19	15.46	-9.25	-13.13	8.62	15.06
Operating Cash Flow	66.27	95.92	51.53	54.68	51.4	44.47
Operating Cash Flow Growth	-7.70%	86.15%	-5.77%	6.38%	15.59%	88.98%
Capital Expenditures	-33.91	-39.68	-34.5	-34.98	-29.8	-14.88
Sale of Property, Plant & Equipment	1.89	1.89	0.83	2.1	1.43	4.25
Other Investing Activities	1.13	1.13	1.89	1.91	0.81	1.37
Investing Cash Flow	-29.96	-36.65	-31.78	-30.97	-27.56	-9.26
Long-Term Debt Issued	-	105.23	117.5	86.33	111.1	80.32
Long-Term Debt Repaid	-	-119.34	-118.07	-88.19	-109.46	-104.24
Net Debt Issued (Repaid)	-0.99	-14.11	-0.57	-1.85	1.64	-23.92
Common Dividends Paid	-27.34	-27.34	-20.04	-20.39	-30.19	-
Other Financing Activities	0.07	-	-	-	-	0.01
Financing Cash Flow	-28.26	-41.45	-20.61	-22.24	-28.54	-23.91
Net Cash Flow	8.05	17.82	-0.86	1.47	-4.7	11.3
Free Cash Flow	32.36	56.24	17.03	19.71	21.6	29.59
Free Cash Flow Growth	2.16%	230.21%	-13.57%	-8.76%	-27.00%	184.41%
Free Cash Flow Margin	7.32%	12.81%	4.00%	4.54%	6.35%	10.10%
Free Cash Flow Per Share	2.80	4.86	1.47	1.70	1.87	2.56
Cash Interest Paid	10.78	10.78	10.12	7.65	3.62	7.15
Cash Income Tax Paid	23.7	23.7	24.33	17.16	3.72	-
Levered Free Cash Flow	14.29	49.55	12.08	14.97	15.07	20.38
Unlevered Free Cash Flow	20.04	55.59	18.26	20.03	19.57	25.58
Change in Net Working Capital	26.42	-14.16	11.52	9.84	-2.41	-4.52

Updated Feb 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.