CFECapital S de RL de CV
BMV:FCFE18
Cash Flow Statement
Cash Flow Statement
CFECapital S de RL de CV
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||
| Net Income |
(21 244)
|
4 166
|
3 012
|
3 701
|
10 109
|
6 277
|
5 570
|
4 836
|
(696)
|
2 009
|
4 227
|
5 967
|
3 497
|
5 611
|
3 469
|
7 681
|
9 733
|
6 266
|
5 773
|
(2 116)
|
(1 614)
|
(1 368)
|
(849)
|
1 392
|
(444)
|
5 998
|
6 420
|
7 258
|
10 313
|
|
| Other Non-Cash Items |
(20)
|
(4 225)
|
(4 940)
|
(5 646)
|
(12 056)
|
(6 353)
|
(5 649)
|
(4 902)
|
636
|
(2 078)
|
(4 303)
|
(6 047)
|
(3 593)
|
(5 713)
|
(3 568)
|
(7 778)
|
(9 814)
|
(6 328)
|
(5 836)
|
2 065
|
1 566
|
1 319
|
801
|
(1 436)
|
402
|
(6 058)
|
(6 483)
|
(7 350)
|
(10 386)
|
|
| 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
|
2
|
7
|
26
|
|
| Change in Working Capital |
(4 047)
|
(12 714)
|
3 954
|
3 986
|
4 011
|
3 183
|
3 413
|
3 450
|
3 407
|
3 579
|
3 301
|
3 394
|
3 560
|
3 450
|
3 691
|
3 780
|
3 799
|
3 769
|
3 575
|
3 527
|
3 542
|
3 437
|
3 441
|
3 391
|
3 217
|
(35)
|
3 156
|
3 114
|
3 256
|
|
| Cash from Operating Activities |
(32 313)
N/A
|
(12 774)
+60%
|
2 027
N/A
|
2 042
+1%
|
2 064
+1%
|
3 108
+51%
|
3 334
+7%
|
3 384
+1%
|
3 348
-1%
|
3 510
+5%
|
3 225
-8%
|
3 313
+3%
|
3 465
+5%
|
3 348
-3%
|
3 592
+7%
|
3 683
+3%
|
3 718
+1%
|
3 706
0%
|
3 512
-5%
|
3 476
-1%
|
3 494
+1%
|
3 389
-3%
|
3 393
+0%
|
3 347
-1%
|
3 175
-5%
|
(94)
N/A
|
3 092
N/A
|
3 022
-2%
|
3 182
+5%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||
| Other Items |
0
|
14
|
1 876
|
1 885
|
1 888
|
15
|
16
|
10
|
9
|
7
|
8
|
8
|
8
|
9
|
7
|
8
|
14
|
23
|
26
|
34
|
37
|
38
|
39
|
38
|
39
|
3 361
|
31
|
28
|
34
|
|
| Cash from Investing Activities |
3 811
N/A
|
14
-100%
|
1 876
+13 510%
|
1 885
+0%
|
1 888
+0%
|
15
-99%
|
16
+13%
|
10
-40%
|
9
-13%
|
7
-16%
|
8
+12%
|
8
-4%
|
8
+3%
|
9
+7%
|
7
-14%
|
8
+9%
|
14
+81%
|
23
+61%
|
26
+12%
|
34
+31%
|
37
+9%
|
38
+2%
|
39
+3%
|
38
-3%
|
39
+1%
|
3 361
+8 603%
|
31
-99%
|
28
-12%
|
34
+25%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
16 211
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 258)
|
0
|
0
|
0
|
(1 523)
|
0
|
0
|
0
|
(1 355)
|
0
|
0
|
0
|
(1 569)
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
13 174
|
|
| Cash Paid for Dividends |
(1 146)
|
(1 146)
|
(2 664)
|
(2 942)
|
(2 057)
|
(2 935)
|
(1 702)
|
(2 174)
|
(1 661)
|
(2 209)
|
(2 007)
|
(2 226)
|
(2 840)
|
(2 311)
|
(2 282)
|
(2 433)
|
(2 186)
|
(2 203)
|
(2 149)
|
(1 983)
|
(3 482)
|
(2 072)
|
(2 566)
|
(2 031)
|
(1 859)
|
(1 698)
|
(3 126)
|
(3 052)
|
(3 209)
|
|
| Other |
10 428
|
(1 231)
|
(1 231)
|
(983)
|
(1 891)
|
(1 216)
|
(1 652)
|
0
|
(1 209)
|
(1 095)
|
(1 663)
|
0
|
(2 121)
|
(1 258)
|
(1 882)
|
(1 258)
|
(1 542)
|
(1 523)
|
(1 389)
|
0
|
(539)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
21
|
|
| Cash from Financing Activities |
28 730
N/A
|
13 834
-52%
|
(3 895)
N/A
|
(3 925)
-1%
|
(3 949)
-1%
|
(4 151)
-5%
|
(3 354)
+19%
|
(3 391)
-1%
|
(2 434)
+28%
|
(3 304)
-36%
|
(3 234)
+2%
|
(3 321)
-3%
|
(4 393)
-32%
|
(3 569)
+19%
|
(3 597)
-1%
|
(3 691)
-3%
|
(3 728)
-1%
|
(3 726)
+0%
|
(3 537)
+5%
|
(3 506)
+1%
|
(3 530)
-1%
|
(3 427)
+3%
|
(3 431)
0%
|
(3 386)
+1%
|
(3 214)
+5%
|
(3 267)
-2%
|
(3 126)
+4%
|
(3 052)
+2%
|
9 986
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||
| Net Change in Cash |
228
N/A
|
1 074
+370%
|
8
-99%
|
2
-78%
|
3
+78%
|
(1 029)
N/A
|
(3)
+100%
|
3
N/A
|
922
+26 532%
|
214
-77%
|
(1)
N/A
|
(0)
+98%
|
(921)
-6 720 416%
|
(212)
+77%
|
2
N/A
|
0
-86%
|
4
+1 228%
|
4
-16%
|
1
-74%
|
5
+371%
|
1
-69%
|
0
-78%
|
2
+483%
|
(1)
N/A
|
(1)
+27%
|
0
N/A
|
(3)
N/A
|
(2)
+15%
|
13 203
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow |
(32 313)
N/A
|
(12 774)
+60%
|
2 027
N/A
|
2 042
+1%
|
2 064
+1%
|
3 108
+51%
|
3 334
+7%
|
3 384
+1%
|
3 348
-1%
|
3 510
+5%
|
3 225
-8%
|
3 313
+3%
|
3 465
+5%
|
3 348
-3%
|
3 592
+7%
|
3 683
+3%
|
3 718
+1%
|
3 706
0%
|
3 512
-5%
|
3 476
-1%
|
3 494
+1%
|
3 389
-3%
|
3 393
+0%
|
3 347
-1%
|
3 175
-5%
|
(94)
N/A
|
3 092
N/A
|
3 022
-2%
|
3 182
+5%
|
|