XML 51 R6.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Consolidated Statements of Cash Flow - PEN (S/)
S/ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Operating activities      
(Loss) profit before income tax S/ 336,746 S/ (230,708) S/ (60,373)
Adjustments to profit not affecting cash flows from operating activities:      
Depreciation 76,026 74,988 98,795
Amortization of intangible assets 160,879 102,035 106,512
Impairment (reversal) of inventories (1,972) 2,984
Impairment of accounts receivable and other accounts receivable 182,114 29,389
Reduction of trade payables (407) (5,244)
Impairment of property, plant and equipment 10,187 8,088
Impairment of intangible assets 2,530
Reclassification from other comprehensive income to profit and loss (7,461)
Other provisions 32,997 294,337 62,962
Renegotiation of liability for acquisition of non-controlling Morelco (3,706) (70,322)
Financial expense, net 154,095 159,774 222,453
Impairment of investment 14,804
Incremental cost of acquiring interest in joint operation 12,732
Insurance recovery (7,183)
Share of the profit and loss of associates and joint ventures accounted for using the equity method (3,011) (1,907) 861
Reversal of provisions (17,966) (11,930) (13,027)
Disposal (reversal) of assets (5,980) 137 2,410
Profit on sale of property, plant and equipment (4,991) (3,889) (3,937)
Loss (profit) on remeasurement of accounts receivable and accounts payable, net (2,576) 87,477 106,613
Net variations in assets and liabilities:      
Trade accounts receivable (28,640) (336,106) (143,190)
Other accounts receivable 55,517 (133,349) 42,133
Other accounts receivable from related parties 26,410 22,572 (57,258)
Inventories (15,979) 78,899 59,201
Prepaid expenses and other assets 9,802 16,545 (11,681)
Trade accounts payable 131,664 130,929 (27,375)
Other accounts payable (188,223) (86,194) 73,966
Other accounts payable to related parties (23,120) (4,737) 7,703
Other provisions (9,291) (41,000) (27,964)
Interest paid (161,473) (145,773) (146,369)
Payments for purchases of intangible assets - Concessions (5,900) (5,645) (5,157)
Income tax paid (150,628) (124,047) (75,641)
Net cash provided by operating activities 358,768 33,660 194,508
Investing activities      
Proceeds from sale of property, plant and equipment 9,816 11,274 9,162
Interest received 31,225 12,894 2,474
Dividends received 5,175 380 3,445
Acquisition of investment property (193) (53) (152)
Acquisition of intangible assets (117,856) (159,512) (53,808)
Loss of deconsolidation of investment (11,223)
Acquisition of property, plant and equipment (71,277) (63,155) (38,087)
Net cash applied to investing activities (143,110) (198,172) (88,189)
Financing activities      
Borrowing received 281,653 493,031 281,079
Bonds issued 357,424
Payment of borrowings received (314,335) (216,195) (542,918)
Payment of leases (819) (8,536) (5,442)
Payment of bonds issued (69,694) (56,745) (48,858)
Payment of debt transaction costs (9,959) (13,736) (5,681)
Dividends paid to non-controlling interest (86,926) (34,477) (25,693)
Cash received (return of contributions) from non-controlling shareholders (13,678) (36,879) (27,104)
Acquisition or sale of interest in a subsidiary of non-controlling shareholders, net (33,232)
Capital increase 86,985
Net cash (applied to) provided by financing activities (126,773) 126,463 (50,425)
(Net decrease) net increase in cash 88,885 (38,049) 55,894
Exchange difference (2,551) (1,575) 1,116
Cash and cash equivalents at the beginning of the year 917,554 957,178 900,168
Cash and cash equivalents at the end of the year 1,003,888 917,554 957,178
Non-cash transactions:      
Capitalization of interests 832 937 1,244
Acquisition of right-of-use assets 3,792 21,567 7,988
Dividends declared to non-controlling interest 15,107 1,995 17,281
Acquisition of assets through finance leases 104
Capitalization of convertible bonds S/ 335,580