Credito Real SAB de CV SOFOM ENR
BMV:CREAL
Cash Flow Statement
Cash Flow Statement
Credito Real SAB de CV SOFOM ENR
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
416
|
539
|
535
|
567
|
614
|
699
|
807
|
887
|
1 004
|
1 098
|
1 148
|
1 173
|
1 239
|
1 252
|
1 302
|
1 359
|
1 370
|
1 449
|
1 491
|
1 739
|
1 819
|
1 810
|
1 857
|
1 673
|
1 815
|
1 841
|
1 878
|
2 045
|
2 013
|
2 238
|
2 307
|
2 196
|
2 101
|
1 773
|
1 428
|
1 154
|
805
|
526
|
533
|
552
|
41
|
|
| Depreciation & Amortization |
6
|
6
|
6
|
3
|
4
|
5
|
4
|
4
|
7
|
8
|
11
|
13
|
14
|
27
|
12
|
13
|
48
|
32
|
64
|
73
|
160
|
119
|
157
|
148
|
137
|
144
|
154
|
196
|
84
|
140
|
102
|
125
|
67
|
13
|
75
|
422
|
619
|
624
|
566
|
243
|
181
|
|
| Change in Deffered Taxes |
99
|
148
|
113
|
121
|
138
|
159
|
180
|
190
|
242
|
280
|
316
|
331
|
335
|
325
|
342
|
391
|
422
|
469
|
526
|
615
|
504
|
521
|
462
|
(386)
|
528
|
250
|
428
|
1 364
|
651
|
1 045
|
944
|
763
|
673
|
273
|
565
|
312
|
(620)
|
(494)
|
(1 034)
|
(792)
|
(126)
|
|
| Other Non-Cash Items |
326
|
134
|
228
|
231
|
236
|
281
|
252
|
324
|
(115)
|
(170)
|
(378)
|
(579)
|
(32)
|
(72)
|
126
|
233
|
(85)
|
52
|
(35)
|
(60)
|
(72)
|
(224)
|
(147)
|
(223)
|
(53)
|
(43)
|
(30)
|
(17)
|
(114)
|
(77)
|
(69)
|
(35)
|
(48)
|
(63)
|
(82)
|
26
|
(2 753)
|
(2 698)
|
(2 711)
|
(2 801)
|
101
|
|
| Change in Working Capital |
(482)
|
(488)
|
(918)
|
(572)
|
(2 193)
|
(2 264)
|
(2 519)
|
(2 712)
|
(1 016)
|
(1 217)
|
(888)
|
(788)
|
(1 639)
|
(1 559)
|
(1 907)
|
(1 626)
|
(1 661)
|
(1 427)
|
(2 206)
|
(2 709)
|
(1 509)
|
(993)
|
212
|
(228)
|
(5 724)
|
(6 330)
|
(7 151)
|
(7 015)
|
(2 434)
|
(3 119)
|
(1 815)
|
(1 622)
|
(1 018)
|
(580)
|
741
|
541
|
2 888
|
(533)
|
1 731
|
1 955
|
(520)
|
|
| Cash from Operating Activities |
366
N/A
|
340
-7%
|
(36)
N/A
|
349
N/A
|
(1 201)
N/A
|
(1 120)
+7%
|
(1 276)
-14%
|
(1 308)
-2%
|
122
N/A
|
(1)
N/A
|
208
N/A
|
150
-28%
|
(84)
N/A
|
(27)
+68%
|
(126)
-364%
|
369
N/A
|
93
-75%
|
587
+533%
|
(159)
N/A
|
(342)
-115%
|
902
N/A
|
1 275
+41%
|
2 581
+102%
|
984
-62%
|
(3 297)
N/A
|
(4 138)
-26%
|
(4 721)
-14%
|
(3 427)
+27%
|
200
N/A
|
227
+13%
|
1 468
+548%
|
1 428
-3%
|
1 774
+24%
|
1 417
-20%
|
2 727
+92%
|
2 455
-10%
|
939
-62%
|
(2 575)
N/A
|
(915)
+64%
|
(843)
+8%
|
(321)
+62%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(5)
|
(5)
|
(5)
|
(5)
|
(8)
|
(11)
|
(11)
|
(9)
|
(14)
|
(17)
|
(21)
|
(27)
|
(76)
|
(75)
|
(102)
|
(98)
|
(107)
|
(191)
|
(192)
|
(207)
|
(230)
|
(146)
|
(147)
|
(106)
|
(217)
|
(212)
|
(274)
|
(270)
|
(47)
|
0
|
(360)
|
(394)
|
(48)
|
(92)
|
(2 570)
|
(2 652)
|
(763)
|
0
|
0
|
0
|
0
|
|
| Other Items |
(328)
|
0
|
(296)
|
0
|
(263)
|
(258)
|
(119)
|
(119)
|
158
|
214
|
88
|
99
|
126
|
139
|
148
|
133
|
189
|
556
|
576
|
645
|
(756)
|
(1 179)
|
(1 367)
|
(1 086)
|
(112)
|
(98)
|
96
|
(44)
|
293
|
195
|
41
|
(156)
|
(121)
|
123
|
154
|
81
|
(168)
|
2 737
|
(15)
|
271
|
961
|
|
| Cash from Investing Activities |
(332)
N/A
|
(333)
0%
|
(301)
+10%
|
(332)
-10%
|
(271)
+18%
|
(301)
-11%
|
(161)
+46%
|
(128)
+21%
|
145
N/A
|
197
+36%
|
67
-66%
|
72
+9%
|
50
-31%
|
64
+27%
|
45
-29%
|
36
-22%
|
82
+129%
|
365
+347%
|
384
+5%
|
438
+14%
|
(986)
N/A
|
(1 325)
-34%
|
(1 515)
-14%
|
(1 191)
+21%
|
(328)
+72%
|
(310)
+6%
|
(178)
+42%
|
(314)
-76%
|
246
N/A
|
149
-39%
|
(366)
N/A
|
(597)
-63%
|
(168)
+72%
|
32
N/A
|
(2 416)
N/A
|
(2 571)
-6%
|
(931)
+64%
|
2 019
N/A
|
2 202
+9%
|
2 576
+17%
|
961
-63%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
1 493
|
1 473
|
1 468
|
1 466
|
(28)
|
(9)
|
(30)
|
(50)
|
10
|
(5)
|
33
|
42
|
(37)
|
(21)
|
(78)
|
(65)
|
(26)
|
(27)
|
19
|
(50)
|
(46)
|
(49)
|
(87)
|
(22)
|
(92)
|
(88)
|
(109)
|
87
|
(110)
|
(9)
|
6
|
(159)
|
215
|
52
|
32
|
(198)
|
(263)
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 207
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
0
|
0
|
0
|
(97)
|
(97)
|
0
|
(290)
|
(193)
|
(446)
|
0
|
(64)
|
(385)
|
(926)
|
0
|
(668)
|
(347)
|
(374)
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
5
|
32
|
0
|
31
|
30
|
0
|
0
|
(8)
|
20
|
40
|
35
|
45
|
(7)
|
(31)
|
84
|
0
|
0
|
0
|
140
|
(305)
|
(385)
|
67
|
130
|
302
|
656
|
204
|
0
|
274
|
(293)
|
(8)
|
0
|
(8)
|
136
|
(147)
|
(2)
|
(319)
|
(699)
|
(659)
|
(892)
|
|
| Cash from Financing Activities |
0
N/A
|
0
N/A
|
5
N/A
|
32
+540%
|
1 493
+4 564%
|
1 472
-1%
|
1 466
0%
|
1 434
-2%
|
(225)
N/A
|
(214)
+5%
|
(208)
+3%
|
(207)
+1%
|
(40)
+81%
|
(45)
-14%
|
(59)
-31%
|
(74)
-24%
|
(110)
-49%
|
(94)
+15%
|
(126)
-34%
|
(112)
+11%
|
115
N/A
|
(332)
N/A
|
(366)
-10%
|
(81)
+78%
|
4 194
N/A
|
4 362
+4%
|
4 486
+3%
|
4 195
-6%
|
(538)
N/A
|
(260)
+52%
|
(913)
-251%
|
(751)
+18%
|
(1 036)
-38%
|
(935)
+10%
|
(518)
+45%
|
(646)
-25%
|
(156)
+76%
|
(266)
-70%
|
(667)
-150%
|
(858)
-29%
|
(1 156)
-35%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
(33)
|
51
|
112
|
165
|
(81)
|
(140)
|
(183)
|
(74)
|
(24)
|
102
|
(48)
|
(143)
|
(51)
|
(98)
|
119
|
36
|
995
|
825
|
503
|
64
|
(682)
|
(700)
|
(364)
|
36
|
|
| Net Change in Cash |
34
N/A
|
7
-79%
|
(332)
N/A
|
49
N/A
|
21
-57%
|
51
+145%
|
29
-43%
|
(1)
N/A
|
42
N/A
|
(18)
N/A
|
67
N/A
|
15
-77%
|
(73)
N/A
|
(9)
+88%
|
(140)
-1 523%
|
331
N/A
|
67
-80%
|
826
+1 131%
|
149
-82%
|
96
-36%
|
195
+103%
|
(463)
N/A
|
560
N/A
|
(471)
N/A
|
495
N/A
|
(110)
N/A
|
(312)
-184%
|
407
N/A
|
(235)
N/A
|
64
N/A
|
91
+41%
|
199
+119%
|
605
+205%
|
1 509
+149%
|
618
-59%
|
(259)
N/A
|
(83)
+68%
|
(1 505)
-1 703%
|
(80)
+95%
|
511
N/A
|
(481)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
361
N/A
|
335
-7%
|
(41)
N/A
|
345
N/A
|
(1 208)
N/A
|
(1 132)
+6%
|
(1 287)
-14%
|
(1 317)
-2%
|
108
N/A
|
(18)
N/A
|
187
N/A
|
123
-34%
|
(160)
N/A
|
(102)
+36%
|
(228)
-123%
|
272
N/A
|
(14)
N/A
|
396
N/A
|
(351)
N/A
|
(549)
-56%
|
672
N/A
|
1 129
+68%
|
2 434
+116%
|
878
-64%
|
(3 513)
N/A
|
(4 350)
-24%
|
(4 995)
-15%
|
(3 697)
+26%
|
153
N/A
|
227
+48%
|
1 108
+389%
|
1 034
-7%
|
1 726
+67%
|
1 326
-23%
|
157
-88%
|
(198)
N/A
|
177
N/A
|
(2 575)
N/A
|
(915)
+64%
|
(843)
+8%
|
(321)
+62%
|
|