Aleatica SAB de CV
BMV:ALEATIC
Cash Flow Statement
Cash Flow Statement
Aleatica SAB de CV
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
10 055
|
8 618
|
8 687
|
7 667
|
7 559
|
10 443
|
9 835
|
10 329
|
11 649
|
13 197
|
14 872
|
15 428
|
16 980
|
16 328
|
15 557
|
16 496
|
17 099
|
16 745
|
17 133
|
16 176
|
16 447
|
17 467
|
16 965
|
18 134
|
(1 472)
|
5 164
|
2 783
|
(1 195)
|
(2 253)
|
(2 139)
|
(1 357)
|
(1 916)
|
277
|
693
|
1 625
|
2 211
|
1 070
|
1 446
|
10 833
|
17 462
|
25 188
|
|
| Depreciation & Amortization |
760
|
757
|
768
|
781
|
101
|
640
|
814
|
819
|
80
|
66
|
(280)
|
(463)
|
78
|
82
|
76
|
72
|
70
|
85
|
100
|
116
|
134
|
0
|
0
|
0
|
1 371
|
558
|
1 206
|
1 529
|
2 017
|
2 037
|
1 943
|
2 167
|
1 707
|
1 702
|
1 698
|
1 728
|
2 143
|
2 203
|
1 163
|
626
|
148
|
|
| Other Non-Cash Items |
(7 975)
|
(3 915)
|
(2 451)
|
1 176
|
5 431
|
(7 079)
|
(6 542)
|
(6 471)
|
(7 581)
|
(6 285)
|
(6 339)
|
(6 183)
|
(11 953)
|
(1 208)
|
(861)
|
(353)
|
(10 857)
|
(738)
|
(284)
|
(396)
|
(9 573)
|
0
|
0
|
0
|
5 322
|
6 695
|
8 395
|
9 622
|
6 670
|
7 213
|
7 202
|
8 192
|
7 006
|
7 475
|
7 329
|
7 481
|
7 691
|
8 788
|
694
|
(5 076)
|
(11 902)
|
|
| Cash Taxes Paid |
93
|
103
|
98
|
94
|
81
|
1 474
|
1 534
|
1 544
|
1 543
|
140
|
159
|
156
|
171
|
193
|
1 898
|
1 978
|
2 026
|
2 078
|
633
|
578
|
548
|
0
|
0
|
0
|
432
|
489
|
566
|
631
|
1 132
|
1 177
|
1 256
|
1 232
|
911
|
1 200
|
1 177
|
1 800
|
1 268
|
958
|
1 388
|
900
|
1 825
|
|
| Cash Interest Paid |
2 507
|
2 524
|
2 597
|
2 717
|
2 542
|
2 644
|
2 459
|
2 459
|
2 447
|
2 414
|
2 494
|
2 508
|
2 519
|
2 504
|
2 519
|
2 531
|
2 616
|
2 614
|
2 643
|
2 625
|
2 585
|
0
|
0
|
0
|
2 533
|
3 030
|
3 678
|
4 170
|
2 295
|
2 319
|
2 383
|
2 561
|
2 788
|
3 169
|
3 548
|
3 719
|
4 060
|
4 101
|
4 189
|
4 263
|
4 216
|
|
| Change in Working Capital |
585
|
(2 231)
|
(4 313)
|
(7 326)
|
(10 771)
|
(2 620)
|
(2 511)
|
(2 431)
|
(1 639)
|
(2 779)
|
(3 892)
|
(4 642)
|
(262)
|
(10 240)
|
(10 428)
|
(11 464)
|
(1 901)
|
(11 356)
|
(11 125)
|
(10 241)
|
(1 236)
|
0
|
0
|
0
|
(1 120)
|
(3 063)
|
(3 662)
|
(3 813)
|
(1 515)
|
(1 744)
|
(1 931)
|
(1 911)
|
(2 577)
|
(2 756)
|
(1 620)
|
(2 542)
|
(2 166)
|
(3 796)
|
(5 306)
|
(4 220)
|
(3 869)
|
|
| Cash from Operating Activities |
3 424
N/A
|
3 229
-6%
|
2 691
-17%
|
2 299
-15%
|
2 320
+1%
|
1 383
-40%
|
1 596
+15%
|
2 245
+41%
|
2 509
+12%
|
4 199
+67%
|
4 361
+4%
|
4 141
-5%
|
4 843
+17%
|
4 963
+2%
|
4 345
-12%
|
4 752
+9%
|
4 410
-7%
|
4 736
+7%
|
5 824
+23%
|
5 654
-3%
|
5 772
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
4 101
N/A
|
4 933
+20%
|
5 946
+21%
|
7 442
+25%
|
4 918
-34%
|
5 366
+9%
|
5 857
+9%
|
6 532
+12%
|
6 414
-2%
|
7 114
+11%
|
9 032
+27%
|
8 878
-2%
|
9 934
+12%
|
8 641
-13%
|
7 384
-15%
|
8 792
+19%
|
9 564
+9%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(2 183)
|
(2 246)
|
(1 537)
|
(816)
|
(421)
|
(514)
|
(939)
|
(783)
|
(1 013)
|
(981)
|
(1 294)
|
(1 413)
|
(1 241)
|
(1 218)
|
(687)
|
(953)
|
(1 086)
|
(1 282)
|
(1 030)
|
(508)
|
(352)
|
0
|
0
|
0
|
(417)
|
(684)
|
(1 017)
|
(2 066)
|
(3 358)
|
(4 118)
|
(4 655)
|
(4 043)
|
(2 545)
|
(1 566)
|
(1 573)
|
(1 274)
|
(1 576)
|
(1 658)
|
(1 292)
|
(2 087)
|
(2 775)
|
|
| Other Items |
(771)
|
(810)
|
(751)
|
(583)
|
(1 131)
|
(1 076)
|
(1 248)
|
(1 219)
|
(870)
|
(109)
|
(989)
|
(70)
|
(88)
|
(362)
|
847
|
313
|
1 864
|
1 821
|
2 374
|
1 691
|
26
|
0
|
0
|
0
|
286
|
(246)
|
521
|
582
|
177
|
830
|
430
|
(51)
|
33
|
(586)
|
(819)
|
(1 654)
|
21
|
461
|
1 883
|
3 093
|
1 737
|
|
| Cash from Investing Activities |
(2 953)
N/A
|
(3 056)
-3%
|
(2 288)
+25%
|
(1 399)
+39%
|
(1 553)
-11%
|
(1 590)
-2%
|
(2 188)
-38%
|
(2 002)
+8%
|
(1 883)
+6%
|
(1 090)
+42%
|
(2 284)
-109%
|
(1 483)
+35%
|
(1 329)
+10%
|
(1 580)
-19%
|
160
N/A
|
(641)
N/A
|
778
N/A
|
539
-31%
|
1 344
+149%
|
1 183
-12%
|
(326)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(130)
N/A
|
(930)
-613%
|
(496)
+47%
|
(1 484)
-199%
|
(3 181)
-114%
|
(3 287)
-3%
|
(4 225)
-29%
|
(4 094)
+3%
|
(2 512)
+39%
|
(2 151)
+14%
|
(2 391)
-11%
|
(2 928)
-22%
|
(1 555)
+47%
|
(1 198)
+23%
|
591
N/A
|
1 006
+70%
|
(1 038)
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(202)
|
(450)
|
(475)
|
(552)
|
(351)
|
(103)
|
(284)
|
(277)
|
(281)
|
178
|
0
|
0
|
459
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(169)
|
0
|
(169)
|
(169)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
2 649
|
6 725
|
92
|
(110)
|
(2 761)
|
(6 903)
|
(202)
|
(531)
|
(441)
|
(725)
|
(907)
|
(626)
|
(1 063)
|
(797)
|
(821)
|
(658)
|
(622)
|
(714)
|
(1 380)
|
(1 752)
|
(1 782)
|
0
|
0
|
0
|
(767)
|
(1 137)
|
(1 501)
|
(1 930)
|
(1 462)
|
(528)
|
105
|
708
|
897
|
57
|
1 012
|
438
|
302
|
926
|
(262)
|
(696)
|
418
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(685)
|
0
|
0
|
0
|
(685)
|
0
|
0
|
0
|
(771)
|
0
|
0
|
(2 628)
|
(2 600)
|
(2 600)
|
(2 692)
|
(880)
|
(769)
|
0
|
(763)
|
52
|
0
|
0
|
6
|
(12)
|
0
|
0
|
0
|
99
|
(346)
|
0
|
(1 152)
|
(1 152)
|
(2 048)
|
|
| Other |
(3 277)
|
(3 331)
|
5 905
|
5 655
|
6 407
|
6 622
|
(2 346)
|
(2 364)
|
(2 460)
|
(2 428)
|
2 601
|
2 250
|
6 042
|
5 836
|
203
|
(197)
|
(3 582)
|
(4 350)
|
(6 801)
|
(3 308)
|
(3 180)
|
0
|
0
|
0
|
(2 644)
|
(3 141)
|
(3 789)
|
(4 281)
|
(2 381)
|
(2 406)
|
(2 469)
|
(2 648)
|
(2 887)
|
(3 268)
|
(3 647)
|
(3 817)
|
(4 406)
|
(4 101)
|
(4 189)
|
(4 263)
|
(4 216)
|
|
| Cash from Financing Activities |
(627)
N/A
|
3 394
N/A
|
5 796
+71%
|
5 096
-12%
|
3 171
-38%
|
(834)
N/A
|
(2 899)
-248%
|
(2 998)
-3%
|
(3 870)
-29%
|
(4 114)
-6%
|
728
N/A
|
1 117
+53%
|
4 294
+284%
|
4 354
+1%
|
(1 299)
N/A
|
(1 995)
-54%
|
(4 974)
-149%
|
(5 065)
-2%
|
(8 182)
-62%
|
(7 688)
+6%
|
(7 562)
+2%
|
0
N/A
|
0
N/A
|
0
N/A
|
(4 349)
N/A
|
(5 217)
-20%
|
(6 314)
-21%
|
(7 236)
-15%
|
(3 843)
+47%
|
(2 933)
+24%
|
(2 358)
+20%
|
(1 952)
+17%
|
(1 990)
-2%
|
(3 211)
-61%
|
(2 555)
+20%
|
(3 280)
-28%
|
(4 104)
-25%
|
(3 521)
+14%
|
(5 603)
-59%
|
(6 111)
-9%
|
(5 846)
+4%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(156)
N/A
|
3 567
N/A
|
6 199
+74%
|
5 996
-3%
|
3 938
-34%
|
(1 041)
N/A
|
(3 491)
-235%
|
(2 754)
+21%
|
(3 245)
-18%
|
(1 005)
+69%
|
2 806
N/A
|
3 775
+35%
|
7 808
+107%
|
7 736
-1%
|
3 206
-59%
|
2 116
-34%
|
214
-90%
|
211
-2%
|
(1 014)
N/A
|
(851)
+16%
|
(2 116)
-149%
|
0
N/A
|
0
N/A
|
0
N/A
|
(378)
N/A
|
(1 213)
-221%
|
(864)
+29%
|
(1 277)
-48%
|
(2 106)
-65%
|
(854)
+59%
|
(726)
+15%
|
487
N/A
|
1 912
+293%
|
1 751
-8%
|
4 086
+133%
|
2 670
-35%
|
4 275
+60%
|
3 923
-8%
|
2 373
-40%
|
3 687
+55%
|
2 681
-27%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1 241
N/A
|
983
-21%
|
1 155
+17%
|
1 483
+28%
|
1 898
+28%
|
869
-54%
|
656
-24%
|
1 463
+123%
|
1 496
+2%
|
3 218
+115%
|
3 067
-5%
|
2 728
-11%
|
3 601
+32%
|
3 745
+4%
|
3 658
-2%
|
3 798
+4%
|
3 324
-12%
|
3 454
+4%
|
4 794
+39%
|
5 146
+7%
|
5 420
+5%
|
0
N/A
|
0
N/A
|
0
N/A
|
3 685
N/A
|
4 249
+15%
|
4 929
+16%
|
5 376
+9%
|
1 560
-71%
|
1 249
-20%
|
1 203
-4%
|
2 489
+107%
|
3 869
+55%
|
5 548
+43%
|
7 459
+34%
|
7 604
+2%
|
8 358
+10%
|
6 983
-16%
|
6 092
-13%
|
6 705
+10%
|
6 790
+1%
|
|