Sociedad Minera El Brocal 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	2020 - 2016
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	2020 - 2016
Net Income	124.71	35.33	31.45	0.36	5.79	Upgrade
Depreciation & Amortization	47.37	62.09	36.09	50.4	54.79	Upgrade
Other Amortization	-	-	51.12	21.77	14.04	Upgrade
Other Operating Activities	-26.89	37.61	28.53	4.69	30.24	Upgrade
Operating Cash Flow	145.19	135.03	147.2	77.22	104.86	Upgrade
Operating Cash Flow Growth	7.53%	-8.27%	90.61%	-26.36%	96.72%	Upgrade
Capital Expenditures	-52.71	-24.92	-61.77	-62.59	-37.65	Upgrade
Sale of Property, Plant & Equipment	0.22	0.01	-	0.01	0.03	Upgrade
Investing Cash Flow	-52.48	-24.91	-61.77	-62.58	-37.62	Upgrade
Short-Term Debt Repaid	-	-	-	-	-30.79	Upgrade
Long-Term Debt Repaid	-0.98	-74.2	-25.25	-22.64	-22.97	Upgrade
Total Debt Repaid	-0.98	-74.2	-25.25	-22.64	-53.76	Upgrade
Net Debt Issued (Repaid)	-0.98	-74.2	-25.25	-22.64	-53.76	Upgrade
Common Dividends Paid	-28.1	-17.89	-4	-1.14	-3.41	Upgrade
Financing Cash Flow	-29.08	-92.09	-29.25	-23.78	-57.18	Upgrade
Net Cash Flow	63.63	18.03	56.18	-9.13	10.06	Upgrade
Free Cash Flow	92.49	110.11	85.43	14.63	67.21	Upgrade
Free Cash Flow Growth	-16.00%	28.89%	483.92%	-78.23%	135.08%	Upgrade
Free Cash Flow Margin	17.36%	25.14%	19.75%	3.65%	16.38%	Upgrade
Free Cash Flow Per Share	0.57	0.68	0.53	0.09	0.41	Upgrade
Cash Interest Paid	-	4	4.51	4.04	5.55	Upgrade
Cash Income Tax Paid	43.25	31.42	15.73	9.57	10.31	Upgrade
Levered Free Cash Flow	78.13	78.11	91.19	2.69	57.67	Upgrade
Unlevered Free Cash Flow	78.19	80.3	93.85	5.54	60.62	Upgrade

Source: S&P Capital IQ. Standard template. Financial Sources.