BVL:SEALDC1 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	69.88	64.84	80.63	73.5	84.48	73.81
Depreciation & Amortization	35.54	35.14	33.27	33.97	33.49	29.8
Other Operating Activities	40.13	25.01	14.74	4.14	20.32	66.99
Operating Cash Flow	145.55	124.99	128.64	111.61	138.29	170.6
Operating Cash Flow Growth	70.34%	-2.84%	15.26%	-19.29%	-18.94%	2556.54%
Capital Expenditures	-65.91	-61.82	-72.64	-65.03	-62.2	-45.28
Investing Cash Flow	-65.91	-61.82	-72.64	-65.03	-62.2	-45.28
Short-Term Debt Issued	-	274.38	312	147	107	180.9
Total Debt Issued	296.38	274.38	312	147	107	180.9
Short-Term Debt Repaid	-	-208.5	-292	-107.8	-64.66	-184.05
Long-Term Debt Repaid	-	-9.52	-10.29	-10.25	-14.05	-64.02
Total Debt Repaid	-276.59	-218.02	-302.29	-118.05	-78.71	-248.07
Net Debt Issued (Repaid)	19.8	56.36	9.71	28.95	28.29	-67.17
Common Dividends Paid	-63.1	-63.1	-73.5	-85.1	-73.38	-63.41
Other Financing Activities	16.94	-12.11	-6.73	-2.62	-3.21	-1.43
Financing Cash Flow	-26.37	-18.85	-70.52	-58.77	-48.3	-132.01
Net Cash Flow	53.27	44.32	-14.52	-12.19	27.79	-6.69
Free Cash Flow	79.64	63.17	56	46.58	76.09	125.32
Free Cash Flow Growth	725.80%	12.81%	20.22%	-38.78%	-39.29%	-
Free Cash Flow Margin	10.01%	7.81%	7.11%	6.16%	10.56%	19.74%
Free Cash Flow Per Share	0.28	0.23	0.21	0.18	0.29	0.48
Cash Interest Paid	15.61	14.97	14.05	1.86	1.34	1.13
Cash Income Tax Paid	35.45	37.04	43.88	46.07	39.61	31.44
Levered Free Cash Flow	69.68	41.48	64.14	37.04	67.15	81.63
Unlevered Free Cash Flow	77.68	49.29	71.99	45.74	71.33	82.29