Corporacion Actinver SAB de CV
BMV:ACTINVRB
Cash Flow Statement
Cash Flow Statement
Corporacion Actinver SAB de CV
| 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 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(528)
|
(381)
|
(21)
|
152
|
310
|
217
|
174
|
284
|
239
|
336
|
269
|
235
|
210
|
141
|
208
|
256
|
351
|
355
|
419
|
396
|
382
|
445
|
447
|
491
|
470
|
464
|
339
|
284
|
295
|
244
|
333
|
351
|
370
|
407
|
468
|
537
|
566
|
604
|
648
|
647
|
1 010
|
947
|
877
|
957
|
630
|
669
|
708
|
633
|
615
|
715
|
787
|
867
|
961
|
868
|
1 047
|
1 363
|
1 695
|
1 874
|
1 655
|
1 611
|
1 485
|
1 534
|
1 811
|
1 927
|
2 223
|
2 436
|
|
| Depreciation & Amortization |
20
|
21
|
1
|
14
|
15
|
37
|
27
|
35
|
39
|
54
|
41
|
208
|
270
|
307
|
365
|
124
|
150
|
133
|
150
|
196
|
226
|
224
|
224
|
228
|
266
|
264
|
269
|
278
|
325
|
328
|
324
|
232
|
289
|
289
|
287
|
228
|
237
|
178
|
192
|
240
|
286
|
334
|
315
|
200
|
294
|
305
|
287
|
263
|
189
|
177
|
191
|
239
|
248
|
257
|
300
|
271
|
347
|
352
|
322
|
376
|
113
|
111
|
110
|
419
|
118
|
151
|
|
| Other Non-Cash Items |
262
|
185
|
285
|
70
|
(79)
|
190
|
335
|
297
|
434
|
1 228
|
1 469
|
195
|
1 669
|
4 851
|
3 410
|
363
|
(671)
|
(3 657)
|
(1 707)
|
380
|
(288)
|
(817)
|
(1 381)
|
528
|
2 599
|
2 369
|
2 269
|
490
|
1 696
|
3 124
|
3 314
|
706
|
(1 446)
|
(3 135)
|
(1 821)
|
828
|
3 125
|
4 630
|
3 054
|
698
|
(1 403)
|
(3 061)
|
(3 601)
|
1 371
|
621
|
1 016
|
1 974
|
(651)
|
1 767
|
467
|
459
|
1 090
|
391
|
1 079
|
470
|
89
|
108
|
192
|
681
|
141
|
1 164
|
1 209
|
907
|
58
|
548
|
755
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
124
|
231
|
0
|
164
|
0
|
238
|
194
|
90
|
147
|
98
|
231
|
152
|
68
|
169
|
134
|
138
|
377
|
288
|
277
|
328
|
182
|
230
|
168
|
146
|
166
|
127
|
182
|
277
|
107
|
394
|
421
|
459
|
542
|
501
|
610
|
729
|
896
|
870
|
860
|
388
|
661
|
425
|
278
|
158
|
143
|
277
|
402
|
265
|
498
|
159
|
180
|
689
|
284
|
525
|
537
|
606
|
491
|
1 069
|
|
| Cash Interest 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
78
|
0
|
0
|
|
| Change in Working Capital |
(930)
|
7 914
|
(2 070)
|
299
|
366
|
(9 197)
|
351
|
(1 021)
|
(1 222)
|
(1 184)
|
(537)
|
448
|
(1 343)
|
(4 351)
|
(3 197)
|
(425)
|
685
|
3 336
|
1 202
|
(640)
|
226
|
540
|
436
|
(1 365)
|
(3 332)
|
(3 242)
|
(2 645)
|
(633)
|
(2 235)
|
(2 733)
|
(3 930)
|
(494)
|
2 099
|
1 945
|
1 460
|
(583)
|
(2 357)
|
(2 940)
|
(1 449)
|
815
|
458
|
2 653
|
3 216
|
(1 856)
|
4 080
|
5 069
|
4 053
|
6 682
|
(250)
|
(1 278)
|
2 448
|
(6 687)
|
(6 069)
|
(5 448)
|
(4 105)
|
2 287
|
5 606
|
(575)
|
(5 762)
|
(4 079)
|
(8 646)
|
(2 741)
|
(628)
|
3 929
|
7 289
|
13 392
|
|
| Cash from Operating Activities |
(1 177)
N/A
|
7 740
N/A
|
(1 805)
N/A
|
534
N/A
|
611
+14%
|
(8 753)
N/A
|
888
N/A
|
(405)
N/A
|
(510)
-26%
|
433
N/A
|
1 242
+187%
|
1 086
-13%
|
792
-27%
|
933
+18%
|
772
-17%
|
318
-59%
|
494
+55%
|
146
-70%
|
44
-70%
|
332
+656%
|
512
+54%
|
358
-30%
|
(309)
N/A
|
(118)
+62%
|
(37)
+69%
|
(185)
-401%
|
192
N/A
|
419
+118%
|
36
-91%
|
918
+2 450%
|
(5)
N/A
|
795
N/A
|
1 256
+58%
|
(550)
N/A
|
338
N/A
|
1 011
+199%
|
1 501
+49%
|
2 404
+60%
|
2 444
+2%
|
2 400
-2%
|
351
-85%
|
874
+149%
|
740
-15%
|
672
-9%
|
5 541
+725%
|
6 975
+26%
|
6 939
-1%
|
6 927
0%
|
2 321
-66%
|
82
-96%
|
3 884
+4 648%
|
(4 491)
N/A
|
(4 500)
0%
|
(3 308)
+26%
|
(2 383)
+28%
|
4 010
N/A
|
7 683
+92%
|
1 769
-77%
|
(3 177)
N/A
|
(1 961)
+38%
|
(5 884)
-200%
|
112
N/A
|
2 200
+1 856%
|
6 261
+185%
|
10 177
+63%
|
16 734
+64%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
62
|
53
|
(9)
|
(668)
|
(670)
|
(695)
|
(736)
|
(71)
|
(159)
|
(224)
|
(1 197)
|
(122)
|
(1 391)
|
(1 610)
|
(817)
|
(45)
|
16
|
205
|
398
|
(200)
|
(255)
|
(163)
|
(138)
|
0
|
(20)
|
(20)
|
(131)
|
(180)
|
(193)
|
(214)
|
(113)
|
(67)
|
(51)
|
(9)
|
(9)
|
(86)
|
0
|
(34)
|
(37)
|
(106)
|
(161)
|
(242)
|
(350)
|
(315)
|
(293)
|
(246)
|
(123)
|
(155)
|
(122)
|
0
|
0
|
(70)
|
(92)
|
(85)
|
(170)
|
(57)
|
(94)
|
(152)
|
(113)
|
(319)
|
(251)
|
(219)
|
(204)
|
(113)
|
(275)
|
(447)
|
|
| Other Items |
(39)
|
(55)
|
(27)
|
160
|
99
|
153
|
274
|
0
|
127
|
(23)
|
241
|
(1 181)
|
63
|
476
|
(174)
|
(10)
|
(6)
|
(281)
|
42
|
(84)
|
0
|
0
|
(168)
|
0
|
46
|
45
|
50
|
18
|
4
|
(46)
|
(48)
|
(274)
|
(296)
|
(193)
|
(167)
|
(42)
|
(186)
|
(102)
|
(112)
|
19
|
133
|
(26)
|
(13)
|
0
|
(43)
|
(22)
|
7
|
0
|
28
|
454
|
148
|
(435)
|
0
|
0
|
(563)
|
(21)
|
0
|
0
|
0
|
(42)
|
1
|
43
|
20
|
(14)
|
0
|
0
|
|
| Cash from Investing Activities |
23
N/A
|
(2)
N/A
|
(35)
-1 976%
|
(508)
-1 340%
|
(571)
-12%
|
(541)
+5%
|
(462)
+15%
|
(71)
+85%
|
(121)
-70%
|
(336)
-178%
|
(1 045)
-211%
|
(1 303)
-25%
|
(1 329)
-2%
|
(1 134)
+15%
|
(991)
+13%
|
(55)
+94%
|
11
N/A
|
(76)
N/A
|
439
N/A
|
(284)
N/A
|
(339)
-19%
|
(273)
+19%
|
(306)
-12%
|
(67)
+78%
|
26
N/A
|
25
-3%
|
(81)
N/A
|
(162)
-99%
|
(189)
-17%
|
(260)
-38%
|
(161)
+38%
|
(341)
-112%
|
(347)
-2%
|
(201)
+42%
|
(176)
+13%
|
(128)
+27%
|
(175)
-36%
|
(91)
+48%
|
(105)
-15%
|
(87)
+17%
|
(28)
+68%
|
(267)
-859%
|
(363)
-36%
|
(315)
+13%
|
(328)
-4%
|
(260)
+21%
|
(107)
+59%
|
(155)
-45%
|
(94)
+39%
|
406
N/A
|
106
-74%
|
(505)
N/A
|
(510)
-1%
|
(954)
-87%
|
(733)
+23%
|
(78)
+89%
|
(115)
-48%
|
(173)
-50%
|
(161)
+7%
|
(361)
-125%
|
(249)
+31%
|
(176)
+29%
|
(184)
-4%
|
(127)
+31%
|
(268)
-111%
|
(482)
-80%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
18
|
0
|
0
|
11
|
(11)
|
(19)
|
(25)
|
563
|
548
|
560
|
(40)
|
383
|
(17)
|
(60)
|
16
|
(415)
|
22
|
31
|
618
|
633
|
583
|
580
|
228
|
192
|
110
|
170
|
(150)
|
(114)
|
(78)
|
21
|
(81)
|
0
|
(47)
|
(192)
|
(101)
|
(138)
|
(120)
|
(168)
|
(130)
|
(123)
|
(193)
|
(155)
|
(149)
|
(232)
|
(135)
|
(106)
|
(100)
|
0
|
0
|
1
|
(13)
|
(14)
|
(21)
|
(46)
|
(41)
|
16
|
(79)
|
9
|
11
|
(37)
|
9
|
(74)
|
(174)
|
(207)
|
(137)
|
|
| Net Issuance of Debt |
0
|
0
|
148
|
150
|
0
|
0
|
699
|
694
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
800
|
800
|
150
|
875
|
0
|
0
|
0
|
0
|
(72)
|
528
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(192)
|
0
|
0
|
0
|
0
|
974
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
(212)
|
0
|
0
|
|
| Cash Paid for Dividends |
(215)
|
(294)
|
(79)
|
(79)
|
(106)
|
(27)
|
(27)
|
(27)
|
0
|
(26)
|
0
|
(52)
|
0
|
(78)
|
(52)
|
(52)
|
0
|
(52)
|
(104)
|
(227)
|
0
|
(201)
|
(175)
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
(81)
|
0
|
0
|
0
|
(57)
|
(57)
|
0
|
(57)
|
0
|
(68)
|
0
|
(84)
|
(169)
|
(165)
|
0
|
0
|
4
|
0
|
0
|
0
|
(108)
|
(108)
|
0
|
(295)
|
(187)
|
(200)
|
0
|
(147)
|
(173)
|
(187)
|
(214)
|
(288)
|
(315)
|
(289)
|
(288)
|
(293)
|
|
| Other |
(3)
|
150
|
0
|
10
|
164
|
707
|
0
|
(5)
|
690
|
0
|
0
|
203
|
183
|
0
|
182
|
(88)
|
(88)
|
0
|
(87)
|
(62)
|
0
|
0
|
28
|
0
|
(54)
|
(54)
|
(97)
|
0
|
52
|
187
|
469
|
0
|
389
|
301
|
(6)
|
(23)
|
47
|
22
|
0
|
0
|
21
|
2
|
4
|
(5)
|
(2)
|
(6)
|
(11)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(1 154)
|
(55)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
|
| Cash from Financing Activities |
(568)
N/A
|
(475)
+16%
|
69
N/A
|
81
+18%
|
51
-37%
|
650
+1 176%
|
662
+2%
|
637
-4%
|
663
+4%
|
(74)
N/A
|
(35)
+53%
|
111
N/A
|
514
+363%
|
135
-74%
|
91
-33%
|
(90)
N/A
|
(502)
-457%
|
(84)
+83%
|
(126)
-50%
|
329
N/A
|
344
+5%
|
320
-7%
|
433
+35%
|
172
-60%
|
138
-20%
|
57
-59%
|
72
+28%
|
(150)
N/A
|
(110)
+26%
|
(22)
+80%
|
360
N/A
|
(81)
N/A
|
(236)
-191%
|
666
N/A
|
157
-76%
|
(32)
N/A
|
(68)
-113%
|
(1 064)
-1 458%
|
(1 104)
-4%
|
(198)
+82%
|
(170)
+14%
|
(301)
-78%
|
281
N/A
|
(319)
N/A
|
(399)
-25%
|
(150)
+62%
|
(641)
-327%
|
(100)
+84%
|
(2)
+98%
|
(0)
+83%
|
(298)
-83 520%
|
(121)
+59%
|
(122)
-1%
|
(316)
-158%
|
(1 195)
-278%
|
678
N/A
|
735
+8%
|
693
-6%
|
1 909
+175%
|
(398)
N/A
|
(250)
+37%
|
(279)
-11%
|
(389)
-39%
|
(753)
-94%
|
(495)
+34%
|
(430)
+13%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1 722)
N/A
|
7 262
N/A
|
(1 771)
N/A
|
107
N/A
|
91
-14%
|
(8 645)
N/A
|
1 088
N/A
|
161
-85%
|
32
-80%
|
24
-26%
|
163
+591%
|
(106)
N/A
|
(22)
+79%
|
(66)
-201%
|
(129)
-94%
|
173
N/A
|
3
-98%
|
(13)
N/A
|
357
N/A
|
377
+6%
|
517
+37%
|
404
-22%
|
(181)
N/A
|
(13)
+93%
|
127
N/A
|
(104)
N/A
|
183
N/A
|
107
-42%
|
(263)
N/A
|
636
N/A
|
195
-69%
|
373
+92%
|
672
+80%
|
(85)
N/A
|
319
N/A
|
850
+166%
|
1 258
+48%
|
1 248
-1%
|
1 235
-1%
|
2 115
+71%
|
153
-93%
|
305
+99%
|
657
+116%
|
38
-94%
|
4 814
+12 569%
|
6 565
+36%
|
6 191
-6%
|
6 672
+8%
|
2 224
-67%
|
487
-78%
|
3 692
+657%
|
(5 117)
N/A
|
(5 132)
0%
|
(4 578)
+11%
|
(4 311)
+6%
|
4 610
N/A
|
8 302
+80%
|
2 290
-72%
|
(1 430)
N/A
|
(2 720)
-90%
|
(6 384)
-135%
|
(343)
+95%
|
1 627
N/A
|
5 381
+231%
|
9 414
+75%
|
15 822
+68%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(1 115)
N/A
|
7 792
N/A
|
(1 813)
N/A
|
(134)
+93%
|
(59)
+56%
|
(9 448)
-15 940%
|
153
N/A
|
(476)
N/A
|
(669)
-41%
|
209
N/A
|
45
-78%
|
964
+2 037%
|
(599)
N/A
|
(676)
-13%
|
(45)
+93%
|
273
N/A
|
510
+87%
|
351
-31%
|
442
+26%
|
132
-70%
|
257
+94%
|
194
-24%
|
(447)
N/A
|
(118)
+74%
|
(57)
+52%
|
(206)
-261%
|
61
N/A
|
239
+290%
|
(157)
N/A
|
704
N/A
|
(118)
N/A
|
728
N/A
|
1 205
+65%
|
(558)
N/A
|
329
N/A
|
925
+181%
|
1 501
+62%
|
2 370
+58%
|
2 407
+2%
|
2 294
-5%
|
189
-92%
|
632
+234%
|
390
-38%
|
357
-8%
|
5 248
+1 370%
|
6 728
+28%
|
6 816
+1%
|
6 772
-1%
|
2 198
-68%
|
82
-96%
|
3 884
+4 648%
|
(4 561)
N/A
|
(4 591)
-1%
|
(3 393)
+26%
|
(2 553)
+25%
|
3 953
N/A
|
7 588
+92%
|
1 618
-79%
|
(3 291)
N/A
|
(2 280)
+31%
|
(6 135)
-169%
|
(107)
+98%
|
1 996
N/A
|
6 148
+208%
|
9 903
+61%
|
16 288
+64%
|
|