XML 48 R6.htm IDEA: XBRL DOCUMENT v3.23.1
Consolidated Statement of Cash Flows - PEN (S/)
S/ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
OPERATING ACTIVITIES      
Loss before income tax S/ (230,708) S/ (60,373) S/ (164,770)
Adjustments to profit not affecting cash flows from operating activities:      
Depreciation 74,988 98,795 98,504
Amortization of intangible assets 102,035 106,512 98,621
Impairment (reversal) of inventories (1,972) 2,984 (30)
Impairment of accounts receivable and other accounts receivable 182,114 29,389 134,964
Debt condonation (5,244) (9,451)
Impairment of property, plant and equipment 10,187 8,088
Impairment of intangible assets 2,530
Other comprehensive income recycled (7,461)
Other provisions 294,337 62,962 126,896
Change in the fair value of the liability for put option 245
Renegotiation of liability for acquisition of non-controlling Morelco (3,706) (70,322)
Financial expense,net 159,774 222,453 225,212
Impairment of investment 14,804 38
Incremental cost accrued 8,875
Incremental cost of acquiring interest in joint operation 12,732
Share of the profit and loss of associates and joint ventures accounted for using the equity method (1,907) 861 (770)
Reversal of provisions (11,930) (13,027) (33,264)
Disposal (reversal) of assets 137 2,410 8,895
Profit on sale of property, plant and equipment (3,889) (3,937) (2,322)
Loss on remeasurement of accounts receivable and accounts payable 87,477 106,613 (25,888)
Net variations in assets and liabilities:      
Trade accounts receivable (336,106) (143,190) 209,400
Other accounts receivable (133,349) 42,133 (50,680)
Other accounts receivable from related parties 22,572 (57,258) (20,641)
Inventories 78,899 59,201 22,578
Prepaid expenses and other assets 16,545 (11,681) (823)
Trade accounts payable 130,929 (27,375) (78,218)
Other accounts payable (86,194) 73,966 (62,148)
Other accounts payable to related parties (4,737) 7,703 3,591
Other provisions (41,000) (27,964) (9,051)
Interest paid (145,773) (146,369) (137,369)
Payments for purchases of intangible assets - Concessions (5,645) (5,157) (3,519)
Income tax paid (124,047) (75,641) (112,851)
Net cash provided by operating activities 33,660 194,508 226,024
INVESTING ACTIVITIES      
Proceeds from sale of property, plant and equipment 11,274 9,162 9,118
Interest received 12,894 2,474 4,292
Dividends received 380 3,445 2,318
Acquisition of investment property (53) (152) (98)
Acquisition of intangible assets (159,512) (53,808) (46,767)
Loss of deconsolidation of investment (11,223)
Acquisition of property, plant and equipment (63,155) (38,087) (33,596)
Net cash applied to investing activities (198,172) (88,189) (64,733)
FINANCING ACTIVITIES      
Borrowing received 493,031 281,079 185,644
Bonds issued 357,424
Amortization of borrowings received (216,195) (542,918) (262,474)
Amortization of leases (8,536) (5,442) (12,689)
Amortization of bonds issued (56,745) (48,858) (37,981)
Payment for debt transaction costs (13,736) (5,681)
Dividends paid to non-controlling interest (34,477) (25,693) (82,412)
Cash received (return of contributions) from non-controlling shareholders (36,879) (27,104) (15,725)
Acquisition or sale of interest in a subsidiary of non-controlling shareholders, net (33,232)
Net cash (applied to) provided by financing activities 126,463 (50,425) (225,637)
(Net decrease) net increase in cash (38,049) 55,894 (64,346)
Exchange difference (1,575) 1,116 13,813
Cash and cash equivalents at the beginning of the year 957,178 900,168 950,701
Cash and cash equivalents at the end of the year 917,554 957,178 900,168
NON-CASH TRANSACTIONS:      
Capitalization of interests 937 1,244 4,887
Acquisition of assets through finance leases 104 71
Dividends declared to non-controlling interest 17,281
Acquisition of right-of-use assets 21,567 7,988 12,075
Capitalization of convertible bonds 335,580
Reclassification to other accounts receivable by Concesionaria Via Expresa Sur 24,157
Acquisition of supplier bonds S/ 25,871