Almacenes Éxito S.A. (EXTO)
NYSE: EXTO · Real-Time Price · USD
3.820
+0.020 (0.53%)
Nov 22, 2024, 4:00 PM EST - Market closed

Almacenes Éxito Cash Flow Statement

Millions COP. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
27,418125,99899,072474,681230,87257,602
Upgrade
Depreciation & Amortization
632,117611,921557,165510,507505,0111,476,405
Upgrade
Other Amortization
31,54930,60226,73717,684--
Upgrade
Loss (Gain) From Sale of Assets
-11,625-12,721-10,87017,9719,1869,762
Upgrade
Asset Writedown & Restructuring Costs
66,09132,63816,4924,52716,8956,768
Upgrade
Loss (Gain) on Equity Investments
106,512114,41934,720-7,234-19,66810,123
Upgrade
Stock-Based Compensation
-----20,315
Upgrade
Provision & Write-off of Bad Debts
13,3785,3774,7098,027--
Upgrade
Other Operating Activities
134,144496,053540,190253,987304,3081,395,632
Upgrade
Change in Accounts Receivable
56,570-9,514-111,257-186,956-114,5512,682,047
Upgrade
Change in Inventory
-286,73386,910-586,328-150,859-65,222-319,404
Upgrade
Change in Accounts Payable
284,46348,248338,754391,311-89,422-1,775,318
Upgrade
Change in Income Taxes
8,87120,87219,0997,5945,315-38,226
Upgrade
Change in Other Net Operating Assets
-19,907-9,723-20,85914,326-19,523-2,803,251
Upgrade
Operating Cash Flow
1,036,6811,527,067901,4291,343,626630,301-462,317
Upgrade
Operating Cash Flow Growth
-23.93%69.41%-32.91%113.17%--
Upgrade
Capital Expenditures
-286,432-432,717-380,815-330,450-193,327-1,831,459
Upgrade
Sale of Property, Plant & Equipment
33,91136,64223,0954,3964,8866,584
Upgrade
Cash Acquisitions
-874-38,032---37,002-27,928
Upgrade
Divestitures
------4,608,124
Upgrade
Sale (Purchase) of Intangibles
-18,066-30,798-27,519-42,774-37,853-220,923
Upgrade
Investment in Securities
-130,684-64,090-55,850-24,500--
Upgrade
Other Investing Activities
-1,820-1,820-7,002-708-34-
Upgrade
Investing Cash Flow
-448,780-587,503-529,929-480,185-273,926-6,734,779
Upgrade
Long-Term Debt Issued
-1,241,024876,798370,620761,0998,187,196
Upgrade
Long-Term Debt Repaid
--1,490,569-1,262,222-721,664-32,011-3,619,571
Upgrade
Net Debt Issued (Repaid)
-71,203-249,545-385,424-351,044729,0884,567,625
Upgrade
Repurchase of Common Stock
---316,756---
Upgrade
Common Dividends Paid
-172,318-357,028-397,022-303,483-1,182,231-202,168
Upgrade
Other Financing Activities
-513,094-427,817-136,619-98,547-16,327-387,677
Upgrade
Financing Cash Flow
-756,615-1,034,390-1,235,821-753,074-469,4703,977,780
Upgrade
Foreign Exchange Rate Adjustments
-48,690-130,64256,41521,821-40,188-191,690
Upgrade
Net Cash Flow
-217,404-225,468-807,906132,188-153,283-3,411,006
Upgrade
Free Cash Flow
750,2491,094,350520,6141,013,176436,974-2,293,776
Upgrade
Free Cash Flow Growth
-11.94%110.20%-48.62%131.86%--
Upgrade
Free Cash Flow Margin
3.57%5.18%2.52%5.99%2.78%-15.00%
Upgrade
Free Cash Flow Per Share
578.06843.19401.13780.65325.42-1708.19
Upgrade
Cash Interest Paid
366,583352,290195,831149,08785,888755,189
Upgrade
Cash Income Tax Paid
385,38698,915201,804136,915--
Upgrade
Levered Free Cash Flow
314,133513,890402,407755,899479,978555,931
Upgrade
Unlevered Free Cash Flow
544,238734,947534,005847,867636,448818,122
Upgrade
Change in Net Working Capital
277,4737,622263,267-96,82158,316-927,181
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.