Engie Energia Chile Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2015 - 2019
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2015 - 2019
Net Income	260.06	228.29	-411.05	-388.77	47.37	163.53	Upgrade
Depreciation & Amortization	141.41	145.26	181.81	187.38	184.46	178.96	Upgrade
Other Operating Activities	291.78	201.97	575.22	-227.32	-99.86	-111.16	Upgrade
Operating Cash Flow	693.26	575.51	345.98	-428.71	131.97	231.33	Upgrade
Operating Cash Flow Growth	96.80%	66.34%	-	-	-42.95%	-51.59%	Upgrade
Capital Expenditures	-727.96	-655.23	-534.61	-197.41	-208.59	-185.09	Upgrade
Cash Acquisitions	1.16	-	-	-116.33	-	-56.65	Upgrade
Investment in Securities	-1.19	-1.19	-	-0	-	0.39	Upgrade
Other Investing Activities	11.41	5.72	21.94	-4.35	5.87	-0.17	Upgrade
Investing Cash Flow	-716.59	-650.7	-512.67	-318.09	-202.73	-241.53	Upgrade
Short-Term Debt Issued	-	-	125	305	50	50	Upgrade
Long-Term Debt Issued	-	825.12	775	362	125	500	Upgrade
Total Debt Issued	775.12	825.12	900	667	175	550	Upgrade
Short-Term Debt Repaid	-	-	-75	-	-	-	Upgrade
Long-Term Debt Repaid	-	-554.04	-493.95	-4.18	-56.48	-482.33	Upgrade
Total Debt Repaid	-630.5	-554.04	-568.95	-4.18	-56.48	-482.33	Upgrade
Net Debt Issued (Repaid)	144.62	271.07	331.05	662.82	118.53	67.67	Upgrade
Issuance of Common Stock	-	-	-	-	60	-	Upgrade
Repurchase of Common Stock	-	-	-	-	-36	-	Upgrade
Common Dividends Paid	-	-	-	-	-90.57	-64.81	Upgrade
Financing Cash Flow	144.62	271.07	331.05	662.82	51.96	2.86	Upgrade
Foreign Exchange Rate Adjustments	4.85	1.43	4.6	0.65	-0.76	1.12	Upgrade
Net Cash Flow	126.13	197.32	168.96	-83.32	-19.56	-6.21	Upgrade
Free Cash Flow	-34.7	-79.71	-188.63	-626.11	-76.63	46.24	Upgrade
Free Cash Flow Growth	-	-	-	-	-	-85.69%	Upgrade
Free Cash Flow Margin	-1.82%	-4.34%	-8.62%	-32.61%	-5.18%	3.42%	Upgrade
Free Cash Flow Per Share	-0.03	-0.08	-0.18	-0.59	-0.07	0.04	Upgrade
Cash Interest Paid	108.41	116.31	98.35	55.83	75.92	55.68	Upgrade
Cash Income Tax Paid	33.11	28.99	31.8	11.44	0.45	61.09	Upgrade
Levered Free Cash Flow	-371.7	-295.36	-178.67	-435.25	-101.41	146.09	Upgrade
Unlevered Free Cash Flow	-290.61	-213.54	-98.81	-388.08	-45.91	183.27	Upgrade
Change in Net Working Capital	-52.81	-68.53	-117.97	353.1	102.96	-20.16	Upgrade

Updated Jan 31, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.