MXN 14.88
(-1.26%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Operating Cash Flow | 25.57 Billion | 27.65 Billion | 26.37 Billion | 29.35 Billion | 30.56 Billion | 35.05 Billion |
Net Income | -7.22 Billion | 24.98 Billion | 15.64 Billion | 9.49 Billion | 14.35 Billion | 27.08 Billion |
Depreciation & Amortization | 8.94 Billion | 8.87 Billion | 12.5 Billion | 13.17 Billion | 19.44 Billion | 18.95 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 8.87 Billion | -9 Billion | -8.82 Billion | 4.17 Billion | -606 Million | -4.71 Billion |
Other non-cash items | 14.98 Billion | 2.8 Billion | 7.06 Billion | 2.5 Billion | -2.62 Billion | -6.27 Billion |
Investing Cash Flow | -9.52 Billion | -22.29 Billion | -11.19 Billion | -15.15 Billion | 861 Million | -25.99 Billion |
Investments in PPE | -6.63 Billion | -7.98 Billion | -11.49 Billion | -7.72 Billion | -16.58 Billion | -17.61 Billion |
Acquisitions | -5.02 Billion | -11.02 Billion | -150 Million | -7.24 Billion | 14.32 Billion | -8.3 Billion |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | 2.12 Billion | -3.28 Billion | 447 Million | -187 Million | 3.11 Billion | -80 Million |
Financing Cash Flow | -14.91 Billion | -12.53 Billion | -16.28 Billion | -6.6 Billion | -31.44 Billion | -14.38 Billion |
Debt repayment | -47.26 Billion | -9.55 Billion | -15.93 Billion | -26.91 Billion | -45.27 Billion | -38.95 Billion |
Dividends payments | -1.82 Billion | -4.08 Billion | -2.48 Billion | -1.98 Billion | -3.92 Billion | -3.15 Billion |
Common Stock Repurchased | -10 Million | -1.27 Billion | -118 Million | -1.32 Billion | -830 Million | - |
Common Stock Issuance | 36.97 Billion | - | 2.34 Billion | 20.15 Billion | 18.25 Billion | - |
Other Financing Activities | -2.78 Billion | 2.38 Billion | -98 Million | 3.45 Billion | 329 Million | 27.72 Billion |
Accounts receivables | 2.48 Billion | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | 7.48 Billion | -8.35 Billion | -11.4 Billion | 4.8 Billion | 4.18 Billion | -7.22 Billion |
Other working capital | 1.39 Billion | -646 Million | 2.58 Billion | -625 Million | -4.79 Billion | 2.5 Billion |
Cash at beginning of period | 21.81 Billion | 30.97 Billion | 32.14 Billion | 25.19 Billion | 26.41 Billion | 32.81 Billion |
Cash at end of period | 19.74 Billion | 21.81 Billion | 30.97 Billion | 32.14 Billion | 25.19 Billion | 26.41 Billion |
Capital Expenditure | -6.63 Billion | -7.98 Billion | -11.49 Billion | -7.72 Billion | -16.58 Billion | -17.61 Billion |
Effect of forex changes on cash | -3.19 Billion | -1.99 Billion | -56 Million | -647 Million | -1.2 Billion | -1.07 Billion |
Net cash flow / Change in cash | -2.06 Billion | -9.16 Billion | -1.16 Billion | 6.94 Billion | -1.21 Billion | -6.4 Billion |
Free Cash Flow | 18.93 Billion | 19.67 Billion | 14.88 Billion | 21.62 Billion | 13.98 Billion | 17.43 Billion |
Breakdown | 2023 FY | 2022 FY | 2021 FY | 2020 FY | 2019 FY | 2018 FY |
---|---|---|---|---|---|---|
Operating Cash Flow | - | - | - | - | - | - |
Net Income | -7.22 Billion | 24.98 Billion | 15.64 Billion | 9.49 Billion | 14.35 Billion | 27.08 Billion |
Depreciation & Amortization | 8.94 Billion | 8.87 Billion | 12.5 Billion | 13.17 Billion | 19.44 Billion | 18.95 Billion |
Deferred income taxes | - | - | - | - | - | - |
Stock-based compensation | - | - | - | - | - | - |
Change in working capital | 8.87 Billion | -9 Billion | -8.82 Billion | 4.17 Billion | -606 Million | -4.71 Billion |
Other non-cash items | 14.98 Billion | 2.8 Billion | 7.06 Billion | 2.5 Billion | -2.62 Billion | -6.27 Billion |
Investing Cash Flow | -9.52 Billion | -22.29 Billion | -11.19 Billion | -15.15 Billion | 861 Million | -25.99 Billion |
Investments in PPE | -6.63 Billion | -7.98 Billion | -11.49 Billion | -7.72 Billion | -16.58 Billion | -17.61 Billion |
Acquisitions | -5.02 Billion | -11.02 Billion | -150 Million | -7.24 Billion | 14.32 Billion | -8.3 Billion |
Investment purchases | - | - | - | - | - | - |
Sales/Maturities of investments | - | - | - | - | - | - |
Other Investing Activities | 2.12 Billion | -3.28 Billion | 447 Million | -187 Million | 3.11 Billion | -80 Million |
Financing Cash Flow | -14.91 Billion | -12.53 Billion | -16.28 Billion | -6.6 Billion | -31.44 Billion | -14.38 Billion |
Debt repayment | -47.26 Billion | -9.55 Billion | -15.93 Billion | -26.91 Billion | -45.27 Billion | -38.95 Billion |
Dividends payments | -1.82 Billion | -4.08 Billion | -2.48 Billion | -1.98 Billion | -3.92 Billion | -3.15 Billion |
Common Stock Repurchased | -10 Million | -1.27 Billion | -118 Million | -1.32 Billion | -830 Million | - |
Common Stock Issuance | 36.97 Billion | - | 2.34 Billion | 20.15 Billion | 18.25 Billion | - |
Other Financing Activities | -2.78 Billion | 2.38 Billion | -98 Million | 3.45 Billion | 329 Million | 27.72 Billion |
Accounts receivables | - | - | - | - | - | - |
Accounts payables | - | - | - | - | - | - |
Inventory | 7.48 Billion | -8.35 Billion | -11.4 Billion | 4.8 Billion | 4.18 Billion | -7.22 Billion |
Other working capital | 1.39 Billion | -646 Million | 2.58 Billion | -625 Million | -4.79 Billion | 2.5 Billion |
Cash at beginning of period | 21.81 Billion | 30.97 Billion | 32.14 Billion | 25.19 Billion | 26.41 Billion | 32.81 Billion |
Cash at end of period | 19.74 Billion | 21.81 Billion | 30.97 Billion | 32.14 Billion | 25.19 Billion | 26.41 Billion |
Capital Expenditure | -6.63 Billion | -7.98 Billion | -11.49 Billion | -7.72 Billion | -16.58 Billion | -17.61 Billion |
Effect of forex changes on cash | -3.19 Billion | -1.99 Billion | -56 Million | -647 Million | -1.2 Billion | -1.07 Billion |
Net cash flow / Change in cash | -2.06 Billion | -9.16 Billion | -1.16 Billion | 6.94 Billion | -1.21 Billion | -6.4 Billion |
Free Cash Flow | 18.93 Billion | 19.67 Billion | 14.88 Billion | 21.62 Billion | 13.98 Billion | 17.43 Billion |
LISN
WAR
NARF
UBAAF
GODAVARI
ALPHAIND