Engie Energia Chile Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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	222.84	228.29	-411.05	-388.77	47.37
Depreciation & Amortization	162.76	145.26	181.81	187.38	184.46
Other Operating Activities	304.15	201.97	575.22	-227.32	-99.86
Operating Cash Flow	689.75	575.51	345.98	-428.71	131.97
Operating Cash Flow Growth	19.85%	66.34%	-	-	-42.95%
Capital Expenditures	-1,053	-655.23	-534.61	-197.41	-208.59
Cash Acquisitions	-	-	-	-116.33	-
Investment in Securities	-	-1.19	-	-0	-
Other Investing Activities	14.88	5.72	21.94	-4.35	5.87
Investing Cash Flow	-1,038	-650.7	-512.67	-318.09	-202.73
Short-Term Debt Issued	-	-	125	305	50
Long-Term Debt Issued	222.01	825.12	775	362	125
Total Debt Issued	222.01	825.12	900	667	175
Short-Term Debt Repaid	-	-	-75	-	-
Long-Term Debt Repaid	-233.42	-554.04	-493.95	-4.18	-56.48
Total Debt Repaid	-233.42	-554.04	-568.95	-4.18	-56.48
Net Debt Issued (Repaid)	-11.41	271.07	331.05	662.82	118.53
Issuance of Common Stock	-	-	-	-	60
Repurchase of Common Stock	-	-	-	-	-36
Common Dividends Paid	-53.67	-	-	-	-90.57
Financing Cash Flow	-65.08	271.07	331.05	662.82	51.96
Foreign Exchange Rate Adjustments	1.82	1.43	4.6	0.65	-0.76
Net Cash Flow	-411.56	197.32	168.96	-83.32	-19.56
Free Cash Flow	-363.18	-79.71	-188.63	-626.11	-76.63
Free Cash Flow Margin	-17.49%	-4.34%	-8.62%	-32.61%	-5.18%
Free Cash Flow Per Share	-0.34	-0.08	-0.18	-0.59	-0.07
Cash Interest Paid	95.02	116.31	98.35	55.83	75.92
Cash Income Tax Paid	11.5	28.99	31.8	11.44	0.45
Levered Free Cash Flow	-617.91	-295.36	-178.67	-435.25	-101.41
Unlevered Free Cash Flow	-529.12	-213.54	-98.81	-388.08	-45.91

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