Flour Mills Kepenos SA
ATHEX:KEPEN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
F
|
Flour Mills Kepenos SA
ATHEX:KEPEN
|
GR |
|
Grupo Pochteca SAB de CV
BMV:POCHTECB
|
MX |
Cash Flow Statement
Cash Flow Statement
Flour Mills Kepenos SA
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(0)
|
1
|
1
|
2
|
1
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other Non-Cash Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
0
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
|
| Change in Working Capital |
1
|
1
|
2
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(2)
|
(5)
|
(5)
|
(6)
|
(10)
|
(4)
|
(2)
|
1
|
3
|
3
|
2
|
3
|
6
|
1
|
1
|
(3)
|
(1)
|
(2)
|
1
|
1
|
(1)
|
(2)
|
(4)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(0)
|
(2)
|
(3)
|
(4)
|
(5)
|
(1)
|
2
|
(1)
|
(3)
|
(5)
|
(3)
|
1
|
(3)
|
0
|
(2)
|
(8)
|
(14)
|
(14)
|
(9)
|
3
|
8
|
(1)
|
1
|
|
| Cash from Operating Activities |
3
N/A
|
3
-9%
|
4
+61%
|
3
-38%
|
(0)
N/A
|
(0)
-1 150%
|
(0)
-56%
|
1
N/A
|
(2)
N/A
|
(3)
-5%
|
(2)
+30%
|
(4)
-104%
|
(3)
+7%
|
(3)
+6%
|
(7)
-114%
|
(2)
+65%
|
0
N/A
|
2
+1 867%
|
4
+116%
|
5
+26%
|
3
-33%
|
5
+46%
|
8
+68%
|
3
-61%
|
3
-11%
|
(2)
N/A
|
(0)
+83%
|
(1)
-138%
|
3
N/A
|
4
+38%
|
2
-63%
|
1
-43%
|
(2)
N/A
|
1
N/A
|
0
-90%
|
1
+909%
|
1
+28%
|
2
+15%
|
3
+81%
|
2
-42%
|
(0)
N/A
|
(0)
-156%
|
(2)
-704%
|
2
N/A
|
5
+138%
|
0
-98%
|
(2)
N/A
|
(3)
-112%
|
(1)
+84%
|
3
N/A
|
0
-91%
|
3
+983%
|
2
-52%
|
(5)
N/A
|
(11)
-133%
|
(11)
+7%
|
(5)
+53%
|
7
N/A
|
13
+87%
|
3
-75%
|
5
+66%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(0)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
0
|
|
| Cash from Investing Activities |
(0)
N/A
|
(0)
+50%
|
(0)
-100%
|
(0)
+38%
|
(0)
-20%
|
(0)
-17%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
-6%
|
(0)
N/A
|
(1)
-121%
|
(1)
-11%
|
(1)
-12%
|
(1)
+35%
|
(0)
+18%
|
(1)
-8%
|
(0)
+9%
|
(1)
-13%
|
(0)
+50%
|
(0)
+19%
|
(0)
+32%
|
(1)
-273%
|
(0)
+32%
|
(0)
+13%
|
(0)
+18%
|
0
N/A
|
0
-29%
|
0
+40%
|
0
-21%
|
0
+45%
|
0
-50%
|
0
-13%
|
(0)
N/A
|
(0)
-150%
|
(0)
-160%
|
(0)
-254%
|
(1)
-13%
|
(1)
-10%
|
(1)
-25%
|
(1)
+9%
|
(1)
+18%
|
(1)
+4%
|
(0)
+31%
|
(0)
+66%
|
(0)
+90%
|
(1)
-7 143%
|
(2)
-84%
|
(1)
+19%
|
(1)
+47%
|
(0)
+32%
|
(1)
-23%
|
(1)
-58%
|
(3)
-229%
|
(3)
-1%
|
(1)
+72%
|
(0)
+72%
|
(1)
-166%
|
(0)
+94%
|
(0)
-91%
|
(1)
-1 333%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(3)
|
(2)
|
(3)
|
(3)
|
0
|
0
|
(0)
|
(1)
|
2
|
2
|
1
|
4
|
5
|
5
|
8
|
3
|
1
|
1
|
(1)
|
2
|
2
|
1
|
(2)
|
(1)
|
(2)
|
0
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(6)
|
(4)
|
(2)
|
(3)
|
(2)
|
1
|
4
|
6
|
4
|
2
|
(2)
|
1
|
5
|
5
|
0
|
(1)
|
(4)
|
(3)
|
1
|
4
|
18
|
18
|
5
|
(9)
|
(13)
|
(3)
|
(2)
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(1)
|
0
|
(4)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
(3)
N/A
|
(3)
+18%
|
(3)
-38%
|
(3)
+12%
|
0
N/A
|
0
-50%
|
(0)
N/A
|
(1)
-917%
|
2
N/A
|
2
+21%
|
1
-40%
|
4
+210%
|
5
+4%
|
5
+5%
|
8
+65%
|
3
-63%
|
1
-57%
|
1
-29%
|
(1)
N/A
|
2
N/A
|
2
+29%
|
1
-62%
|
(2)
N/A
|
(2)
+13%
|
(2)
-15%
|
0
N/A
|
1
+3 250%
|
1
-34%
|
(1)
N/A
|
(2)
-63%
|
(2)
-16%
|
(4)
-119%
|
(6)
-57%
|
(6)
0%
|
(7)
-2%
|
(3)
+49%
|
(2)
+33%
|
(3)
-55%
|
(5)
-39%
|
(2)
+52%
|
1
N/A
|
3
+137%
|
4
+48%
|
2
-56%
|
(1)
N/A
|
1
N/A
|
5
+626%
|
4
-9%
|
(5)
N/A
|
(6)
-33%
|
(0)
+98%
|
1
N/A
|
0
-95%
|
3
+3 974%
|
14
+352%
|
14
-6%
|
5
-65%
|
(7)
N/A
|
(13)
-76%
|
(5)
+63%
|
(2)
+49%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
(0)
+87%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+14%
|
(0)
-11%
|
(0)
+30%
|
0
N/A
|
(1)
N/A
|
0
N/A
|
0
+925%
|
1
+83%
|
1
-21%
|
0
-88%
|
1
+1 071%
|
2
+167%
|
2
+8%
|
6
+165%
|
5
-17%
|
5
+3%
|
6
+2%
|
1
-79%
|
1
-46%
|
(2)
N/A
|
1
N/A
|
0
-75%
|
2
+660%
|
3
+24%
|
(0)
N/A
|
(3)
-2 980%
|
(8)
-155%
|
(5)
+32%
|
(6)
-22%
|
(2)
+63%
|
(1)
+46%
|
(2)
-83%
|
(2)
-3%
|
(1)
+46%
|
1
N/A
|
2
+321%
|
2
-9%
|
4
+74%
|
3
-12%
|
1
-76%
|
2
+218%
|
(1)
N/A
|
(6)
-1 026%
|
(3)
+45%
|
(0)
+91%
|
4
N/A
|
1
-83%
|
(5)
N/A
|
0
N/A
|
2
+5 008%
|
(0)
N/A
|
(1)
-135%
|
0
N/A
|
(2)
N/A
|
2
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
2
-10%
|
4
+63%
|
2
-39%
|
(0)
N/A
|
(0)
-113%
|
(0)
-26%
|
1
N/A
|
(2)
N/A
|
(3)
-5%
|
(2)
+16%
|
(4)
-104%
|
(4)
+4%
|
(4)
+2%
|
(7)
-80%
|
(3)
+61%
|
(0)
+83%
|
1
N/A
|
3
+164%
|
4
+37%
|
3
-35%
|
4
+52%
|
7
+62%
|
2
-65%
|
2
-13%
|
(2)
N/A
|
(0)
+78%
|
(1)
-85%
|
3
N/A
|
4
+39%
|
1
-64%
|
1
-48%
|
(2)
N/A
|
1
N/A
|
(0)
N/A
|
1
N/A
|
1
N/A
|
1
+17%
|
2
+117%
|
1
-58%
|
(1)
N/A
|
(1)
-2%
|
(2)
-217%
|
2
N/A
|
4
+183%
|
0
-98%
|
(2)
N/A
|
(5)
-102%
|
(2)
+62%
|
2
N/A
|
(0)
N/A
|
3
N/A
|
1
-77%
|
(8)
N/A
|
(14)
-84%
|
(12)
+20%
|
(5)
+54%
|
6
N/A
|
11
+83%
|
2
-86%
|
4
+163%
|
|