GR Holding S.A. (BVL:GRHOLDC1)
Peru
· Delayed Price · Currency is PEN 0.2970
0.00 (0.00%)
Last updated: Jul 2, 2025
GR Holding Cash Flow Statement
Financials in millions PEN. Fiscal year is January - December.
Millions PEN. 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 | 61.75 | 60.94 | 73.71 | 73.27 | 36.09 | -3.33 | Upgrade
|
| Depreciation & Amortization | 17.82 | 19.68 | 26.76 | 35.1 | 29.05 | 68.1 | Upgrade
|
| Other Amortization | 2.59 | 2.59 | 2.5 | 2.32 | 2.16 | 2.26 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.59 | - | 33.17 | - | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 4.3 | 4.3 | 40.86 | 2.21 | 3.29 | 3.26 | Upgrade
|
| Loss (Gain) From Sale of Investments | -9.17 | -9.17 | 10.69 | -7.12 | 6.77 | 1.29 | Upgrade
|
| Loss (Gain) on Equity Investments | -10.49 | - | 0.15 | 0.35 | -0.41 | -0.48 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.04 | 0.04 | - | 0.71 | 3.64 | 2.97 | Upgrade
|
| Other Operating Activities | 20.49 | 9.54 | 13.22 | 16.36 | -12.33 | -6.28 | Upgrade
|
| Change in Accounts Receivable | -44.5 | -52.15 | -70.22 | -12.44 | -106.28 | -0.18 | Upgrade
|
| Change in Inventory | 221.01 | 173.43 | 159.94 | 158.78 | 148.8 | 139.06 | Upgrade
|
| Change in Accounts Payable | -59.69 | -65.63 | -22.77 | 4.64 | 120.71 | -16.95 | Upgrade
|
| Change in Other Net Operating Assets | -60.34 | 15.91 | -64.87 | -6.91 | 111.52 | -0.13 | Upgrade
|
| Operating Cash Flow | 180.04 | 195.13 | 218.15 | 317.97 | 371.51 | 178.99 | Upgrade
|
| Operating Cash Flow Growth | 17.54% | -10.55% | -31.39% | -14.41% | 107.56% | -37.37% | Upgrade
|
| Capital Expenditures | -17.93 | -14.99 | -17.7 | -18.19 | -7.23 | -51.38 | Upgrade
|
| Sale of Property, Plant & Equipment | -11.3 | - | - | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -2.17 | -1.9 | -9.66 | -44.21 | -2.23 | -1.66 | Upgrade
|
| Investment in Securities | - | - | -10.49 | 8.16 | -8.03 | 0.55 | Upgrade
|
| Other Investing Activities | 38.81 | -1.8 | -1.09 | -12.56 | -15.15 | -0.11 | Upgrade
|
| Investing Cash Flow | -119.12 | -145.21 | -209.78 | -280.74 | -229.7 | -157.6 | Upgrade
|
| Short-Term Debt Issued | - | - | 0 | 25.12 | 10.84 | 89.64 | Upgrade
|
| Long-Term Debt Issued | - | 282.87 | 244.62 | 198.87 | 138.16 | 565.05 | Upgrade
|
| Total Debt Issued | 312.58 | 282.87 | 244.62 | 223.99 | 149 | 654.69 | Upgrade
|
| Short-Term Debt Repaid | - | - | -8.95 | -43.24 | -11.48 | -95.13 | Upgrade
|
| Long-Term Debt Repaid | - | -271.67 | -241.06 | -214.23 | -192.8 | -516.22 | Upgrade
|
| Total Debt Repaid | -271.67 | -271.67 | -250.01 | -257.47 | -204.27 | -611.35 | Upgrade
|
| Net Debt Issued (Repaid) | 40.91 | 11.2 | -5.39 | -33.49 | -55.27 | 43.34 | Upgrade
|
| Issuance of Common Stock | - | - | - | 1.21 | 6.79 | - | Upgrade
|
| Common Dividends Paid | -59.02 | -25.9 | -19.25 | -13.3 | -12 | - | Upgrade
|
| Other Financing Activities | -3.4 | - | - | -0.03 | - | -1.07 | Upgrade
|
| Financing Cash Flow | -21.52 | -14.7 | -24.64 | -45.61 | -60.48 | 42.27 | Upgrade
|
| Net Cash Flow | 39.41 | 35.22 | -16.27 | -8.38 | 81.33 | 63.66 | Upgrade
|
| Free Cash Flow | 162.11 | 180.13 | 200.45 | 299.78 | 364.28 | 127.61 | Upgrade
|
| Free Cash Flow Growth | 19.66% | -10.14% | -33.13% | -17.71% | 185.46% | -35.09% | Upgrade
|
| Free Cash Flow Margin | 16.53% | 18.79% | 19.27% | 28.32% | 42.69% | 18.06% | Upgrade
|
| Free Cash Flow Per Share | 1.09 | 1.21 | 1.35 | 2.04 | 2.59 | 0.91 | Upgrade
|
| Levered Free Cash Flow | 5.14 | 26.41 | -102.27 | 63.62 | 66.13 | 162.5 | Upgrade
|
| Unlevered Free Cash Flow | 41.41 | 63.22 | -65.6 | 92.55 | 214.14 | 192.84 | Upgrade
|
| Change in Net Working Capital | 77.96 | 56.81 | 189.44 | 31.85 | -93.93 | -126.7 | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.