Liberty Latin America Ltd. (LON:0MDR)

Liberty Latin America Cash Flow Statement

Financials in millions USD. 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	-792.9	-657	-73.6	-170.7	-440.6	-687.3
Depreciation & Amortization	949.3	968.3	1,008	910.7	964.7	918.7
Other Amortization	24	23.2	30.2	36.6	33.5	30.4
Asset Writedown & Restructuring Costs	547	546.1	54.3	593.1	645.1	283.8
Loss (Gain) From Sale of Investments	-	-	-	-169.4	-	-
Stock-Based Compensation	74.3	73	88.7	93.5	118.1	97.5
Other Operating Activities	8.3	-157.9	-132.8	-251.7	-150.2	209.8
Change in Accounts Receivable	295.6	295.6	51.9	-85	-48.5	-127.6
Change in Accounts Payable	-335	-335	-130	-88.3	-105.9	-85.2
Operating Cash Flow	757.6	756.3	897	868.8	1,016	640.1
Operating Cash Flow Growth	-11.69%	-15.69%	3.25%	-14.51%	58.76%	-30.29%
Capital Expenditures	-527.4	-540.4	-585	-660.1	-736.3	-565.8
Cash Acquisitions	-95.4	-95.4	-	-230.8	-520.6	-1,886
Investment in Securities	-	-	-	-188.8	-	-
Other Investing Activities	-43.8	-52.7	-30.8	-42.9	-11.7	1.1
Investing Cash Flow	-666.6	-688.5	-615.8	-1,123	-1,269	-2,451
Long-Term Debt Issued	-	1,706	1,093	337.6	1,249	1,319
Long-Term Debt Repaid	-	-1,963	-955.9	-276.7	-632.5	-1,439
Net Debt Issued (Repaid)	-30.3	-257.4	136.9	60.9	616.9	-120.4
Issuance of Common Stock	-	-	-	-	-	347
Repurchase of Common Stock	-26.9	-82.9	-118.3	-170.4	-63	-9.5
Other Financing Activities	-100.1	-46.1	-81	80.3	-127.3	54
Financing Cash Flow	-157.3	-386.4	-62.4	-29.2	426.6	271.1
Foreign Exchange Rate Adjustments	-21.9	-10.9	-7.9	-2.3	-12.5	-4.9
Net Cash Flow	-88.2	-329.5	210.9	-285.3	161.7	-1,545
Free Cash Flow	230.2	215.9	312	208.7	279.9	74.3
Free Cash Flow Growth	-16.98%	-30.80%	49.50%	-25.44%	276.72%	-77.42%
Free Cash Flow Margin	5.18%	4.84%	6.92%	4.34%	5.82%	1.96%
Free Cash Flow Per Share	1.17	1.09	1.49	0.94	1.20	0.38
Cash Interest Paid	578.4	618.9	521.4	506.4	463.3	484.3
Cash Income Tax Paid	131.7	144.9	79.8	115.6	44.3	81.6
Levered Free Cash Flow	380.34	403.46	445.88	459.6	339.53	243.68
Unlevered Free Cash Flow	750.15	772.58	791.74	770.94	635.65	546.65
Change in Net Working Capital	118.5	69.7	106.7	-20.4	137.1	131.5

Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.