Grupo Financiero Multiva SAB de CV
BMV:GFMULTIO
Cash Flow Statement
Cash Flow Statement
Grupo Financiero Multiva SAB de CV
| 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 | 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 |
21
|
5
|
6
|
7
|
(19)
|
(22)
|
(21)
|
(21)
|
(37)
|
(59)
|
(89)
|
(153)
|
(225)
|
(254)
|
(127)
|
(178)
|
(121)
|
(138)
|
(196)
|
(95)
|
(117)
|
(21)
|
(56)
|
(47)
|
5
|
(95)
|
(37)
|
(9)
|
105
|
286
|
275
|
354
|
306
|
303
|
296
|
317
|
368
|
376
|
384
|
408
|
430
|
420
|
495
|
571
|
784
|
841
|
833
|
693
|
576
|
589
|
567
|
571
|
547
|
431
|
392
|
366
|
497
|
570
|
585
|
545
|
230
|
271
|
242
|
270
|
107
|
41
|
26
|
16
|
255
|
304
|
448
|
661
|
642
|
745
|
860
|
888
|
753
|
814
|
764
|
873
|
1 215
|
|
| Depreciation & Amortization |
19
|
19
|
18
|
20
|
20
|
20
|
20
|
18
|
26
|
25
|
27
|
40
|
28
|
31
|
37
|
34
|
47
|
49
|
55
|
56
|
56
|
60
|
55
|
55
|
55
|
67
|
73
|
73
|
75
|
80
|
78
|
82
|
71
|
69
|
78
|
79
|
70
|
110
|
103
|
102
|
76
|
104
|
106
|
109
|
79
|
81
|
81
|
83
|
0
|
68
|
72
|
78
|
107
|
113
|
119
|
122
|
123
|
121
|
119
|
119
|
119
|
121
|
122
|
123
|
125
|
124
|
123
|
121
|
114
|
112
|
110
|
101
|
193
|
119
|
117
|
125
|
188
|
207
|
213
|
223
|
235
|
|
| Change in Deffered Taxes |
13
|
(9)
|
(5)
|
(12)
|
(16)
|
(1)
|
(6)
|
0
|
(15)
|
(21)
|
(34)
|
(59)
|
(69)
|
(76)
|
(30)
|
(52)
|
(40)
|
(51)
|
(75)
|
(23)
|
(61)
|
(31)
|
(35)
|
(45)
|
3
|
(21)
|
(4)
|
5
|
(3)
|
86
|
97
|
164
|
200
|
214
|
224
|
164
|
114
|
79
|
76
|
98
|
163
|
161
|
184
|
254
|
20
|
12
|
(2)
|
(98)
|
0
|
109
|
8
|
23
|
0
|
(73)
|
(30)
|
(67)
|
76
|
159
|
215
|
218
|
90
|
264
|
216
|
258
|
170
|
4
|
15
|
3
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(6)
|
6
|
37
|
10
|
31
|
(30)
|
121
|
(300)
|
(246)
|
(141)
|
(268)
|
7
|
30
|
61
|
0
|
(1 046)
|
(56)
|
(51)
|
(134)
|
1 014
|
(75)
|
(141)
|
(92)
|
(70)
|
(125)
|
(14)
|
32
|
53
|
75
|
89
|
114
|
119
|
76
|
71
|
61
|
68
|
52
|
66
|
101
|
153
|
143
|
349
|
359
|
313
|
406
|
441
|
397
|
362
|
71
|
(82)
|
(43)
|
(29)
|
66
|
2
|
(59)
|
(54)
|
70
|
179
|
337
|
303
|
136
|
28
|
(362)
|
(490)
|
326
|
(218)
|
118
|
281
|
159
|
100
|
17
|
64
|
13
|
209
|
233
|
(236)
|
13
|
53
|
(35)
|
286
|
133
|
|
| 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
|
1
|
1
|
1
|
68
|
27
|
58
|
58
|
103
|
97
|
110
|
115
|
67
|
49
|
6
|
2
|
3
|
211
|
362
|
214
|
476
|
383
|
327
|
525
|
0
|
203
|
207
|
186
|
0
|
108
|
11
|
(20)
|
0
|
52
|
152
|
231
|
0
|
245
|
179
|
124
|
0
|
139
|
118
|
117
|
107
|
120
|
77
|
61
|
35
|
158
|
311
|
402
|
527
|
441
|
397
|
401
|
372
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
133
|
|
| Change in Working Capital |
(17)
|
(21)
|
(33)
|
(28)
|
(16)
|
(4)
|
(5)
|
29
|
11
|
(12)
|
18
|
300
|
187
|
(312)
|
(581)
|
825
|
174
|
731
|
953
|
(411)
|
(409)
|
(462)
|
(439)
|
(809)
|
133
|
(161)
|
248
|
2 766
|
(571)
|
225
|
(219)
|
(3 843)
|
(659)
|
(618)
|
(1 347)
|
395
|
928
|
(1 453)
|
(1 137)
|
(1 512)
|
(884)
|
(621)
|
1 934
|
118
|
1 585
|
(1 468)
|
(3 577)
|
(1 035)
|
(1 890)
|
(124)
|
990
|
(1 469)
|
(2 229)
|
473
|
(1 506)
|
575
|
(451)
|
(978)
|
(864)
|
(943)
|
(1 684)
|
(1 253)
|
(1 020)
|
(1 353)
|
(491)
|
(820)
|
482
|
(557)
|
(245)
|
676
|
(1 184)
|
(351)
|
904
|
(588)
|
514
|
305
|
(855)
|
1 724
|
2 725
|
2 420
|
3 841
|
|
| Cash from Operating Activities |
30
N/A
|
1
-98%
|
23
+3 700%
|
(3)
N/A
|
(1)
+83%
|
(37)
-7 300%
|
109
N/A
|
(274)
N/A
|
(261)
+5%
|
(208)
+20%
|
(345)
-66%
|
135
N/A
|
(49)
N/A
|
(550)
-1 020%
|
(700)
-27%
|
(417)
+40%
|
3
N/A
|
541
+17 943%
|
603
+11%
|
541
-10%
|
(606)
N/A
|
(594)
+2%
|
(567)
+5%
|
(915)
-61%
|
70
N/A
|
(233)
N/A
|
302
N/A
|
2 878
+853%
|
(319)
N/A
|
766
N/A
|
346
-55%
|
(3 124)
N/A
|
(6)
+100%
|
40
N/A
|
(688)
N/A
|
1 023
N/A
|
1 532
+50%
|
(860)
N/A
|
(512)
+40%
|
(791)
-54%
|
(72)
+91%
|
385
N/A
|
3 050
+693%
|
1 336
-56%
|
2 874
+115%
|
(94)
N/A
|
(2 267)
-2 306%
|
4
N/A
|
(1 243)
N/A
|
406
N/A
|
1 439
+254%
|
(980)
N/A
|
(1 509)
-54%
|
946
N/A
|
(1 083)
N/A
|
942
N/A
|
315
-67%
|
51
-84%
|
392
+666%
|
242
-38%
|
(1 109)
N/A
|
(569)
+49%
|
(801)
-41%
|
(1 192)
-49%
|
237
N/A
|
(870)
N/A
|
763
N/A
|
(136)
N/A
|
315
N/A
|
1 198
+280%
|
(613)
N/A
|
456
N/A
|
1 701
+273%
|
484
-72%
|
1 725
+256%
|
1 082
-37%
|
99
-91%
|
2 721
+2 649%
|
3 591
+32%
|
3 725
+4%
|
5 424
+46%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(317)
|
(2)
|
(6)
|
0
|
(29)
|
(5)
|
(4)
|
(6)
|
(31)
|
(9)
|
(11)
|
(14)
|
(136)
|
(50)
|
(48)
|
(64)
|
(68)
|
(66)
|
(75)
|
(83)
|
(76)
|
(75)
|
(85)
|
(82)
|
(91)
|
(117)
|
(118)
|
(104)
|
(121)
|
(113)
|
(116)
|
(177)
|
(96)
|
(108)
|
(145)
|
(109)
|
(207)
|
(208)
|
(199)
|
(200)
|
(169)
|
(165)
|
(128)
|
(125)
|
(160)
|
(136)
|
(134)
|
(98)
|
(153)
|
(43)
|
(66)
|
(86)
|
(104)
|
(111)
|
(88)
|
(98)
|
(98)
|
(111)
|
(107)
|
(114)
|
(123)
|
(219)
|
(352)
|
(399)
|
(515)
|
|
| Other Items |
(18)
|
20
|
28
|
42
|
43
|
74
|
(5)
|
(22)
|
(45)
|
(89)
|
(25)
|
(45)
|
(161)
|
(145)
|
(230)
|
(467)
|
0
|
(354)
|
(250)
|
(20)
|
(70)
|
(99)
|
(98)
|
(57)
|
(20)
|
(56)
|
(84)
|
(92)
|
10
|
(86)
|
(61)
|
(25)
|
1
|
5
|
(1)
|
(2)
|
311
|
319
|
330
|
311
|
5
|
5
|
5
|
8
|
1
|
1
|
1
|
18
|
345
|
343
|
343
|
326
|
13
|
1
|
1
|
(1)
|
(1)
|
(0)
|
(1)
|
1
|
0
|
3
|
4
|
4
|
0
|
2
|
1
|
1
|
(1)
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
2
|
0
|
|
| Cash from Investing Activities |
(18)
N/A
|
20
N/A
|
28
+42%
|
42
+51%
|
43
+2%
|
74
+73%
|
(5)
N/A
|
(22)
-327%
|
(45)
-101%
|
(89)
-99%
|
(25)
+72%
|
(45)
-84%
|
(161)
-254%
|
(145)
+10%
|
(230)
-59%
|
(467)
-103%
|
(317)
+32%
|
(355)
-12%
|
(256)
+28%
|
(20)
+92%
|
(99)
-409%
|
(98)
+2%
|
(95)
+2%
|
(63)
+34%
|
(51)
+19%
|
(58)
-15%
|
(89)
-52%
|
(100)
-13%
|
(125)
-25%
|
(136)
-9%
|
(109)
+20%
|
(90)
+17%
|
(68)
+25%
|
(61)
+11%
|
(76)
-25%
|
(85)
-11%
|
235
N/A
|
244
+4%
|
245
+0%
|
229
-7%
|
(86)
N/A
|
(112)
-30%
|
(113)
-1%
|
(96)
+15%
|
(120)
-24%
|
(112)
+6%
|
(115)
-3%
|
(159)
-38%
|
249
N/A
|
235
-6%
|
198
-16%
|
217
+10%
|
(194)
N/A
|
(207)
-7%
|
(199)
+4%
|
(201)
-1%
|
(170)
+15%
|
(165)
+3%
|
(129)
+22%
|
(125)
+3%
|
(160)
-28%
|
(133)
+17%
|
(130)
+2%
|
(94)
+28%
|
(153)
-64%
|
(41)
+73%
|
(65)
-59%
|
(85)
-32%
|
(105)
-23%
|
(110)
-5%
|
(87)
+21%
|
(97)
-12%
|
(98)
-1%
|
(111)
-13%
|
(107)
+3%
|
(113)
-6%
|
(123)
-9%
|
(219)
-78%
|
(351)
-61%
|
(399)
-14%
|
(515)
-29%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
438
|
445
|
445
|
445
|
8
|
270
|
769
|
1 050
|
1 056
|
785
|
0
|
0
|
140
|
640
|
0
|
0
|
0
|
146
|
244
|
244
|
374
|
303
|
255
|
330
|
250
|
175
|
125
|
50
|
0
|
161
|
321
|
451
|
451
|
290
|
130
|
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
|
358
|
358
|
358
|
0
|
100
|
1 100
|
1 000
|
|
| Net Issuance of Debt |
13
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
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
|
(73)
|
0
|
0
|
0
|
(71)
|
0
|
0
|
0
|
(85)
|
|
| Cash Paid for Dividends |
(26)
|
0
|
(51)
|
(52)
|
(52)
|
0
|
(128)
|
(129)
|
(130)
|
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
|
(29)
|
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
|
|
| Other |
0
|
(18)
|
0
|
(15)
|
0
|
4
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
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
|
(13)
|
0
|
0
|
0
|
(15)
|
0
|
982
|
0
|
(133)
|
|
| Cash from Financing Activities |
(13)
N/A
|
(28)
-112%
|
(52)
-83%
|
(52)
N/A
|
(51)
+0%
|
(33)
+35%
|
(90)
-168%
|
307
N/A
|
315
+3%
|
315
N/A
|
400
+27%
|
5
-99%
|
270
+5 100%
|
769
+184%
|
1 050
+37%
|
1 085
+3%
|
785
-28%
|
0
N/A
|
0
N/A
|
111
N/A
|
640
+477%
|
0
N/A
|
0
N/A
|
0
N/A
|
146
N/A
|
244
+67%
|
259
+6%
|
374
+44%
|
303
-19%
|
255
-16%
|
315
+24%
|
250
-21%
|
175
-30%
|
125
-29%
|
50
-60%
|
0
N/A
|
132
N/A
|
292
+121%
|
422
+45%
|
422
N/A
|
290
-31%
|
130
-55%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(86)
N/A
|
0
N/A
|
358
N/A
|
358
N/A
|
272
-24%
|
0
N/A
|
1 037
N/A
|
1 040
+0%
|
782
-25%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(2)
N/A
|
(8)
-400%
|
(1)
+89%
|
(13)
-1 289%
|
(9)
+26%
|
3
N/A
|
14
+306%
|
10
-26%
|
10
-7%
|
19
+95%
|
30
+64%
|
95
+212%
|
61
-36%
|
75
+23%
|
120
+60%
|
200
+67%
|
471
+135%
|
472
+0%
|
352
-26%
|
633
+80%
|
(65)
N/A
|
(52)
+21%
|
(22)
+57%
|
(478)
-2 072%
|
165
N/A
|
(48)
N/A
|
472
N/A
|
3 151
+568%
|
(142)
N/A
|
885
N/A
|
552
-38%
|
(2 964)
N/A
|
101
N/A
|
104
+3%
|
(714)
N/A
|
939
N/A
|
1 899
+102%
|
(324)
N/A
|
155
N/A
|
(140)
N/A
|
132
N/A
|
403
+205%
|
2 937
+629%
|
1 240
-58%
|
2 754
+122%
|
(207)
N/A
|
(2 382)
-1 053%
|
(155)
+93%
|
(994)
-542%
|
641
N/A
|
1 637
+155%
|
(764)
N/A
|
(1 703)
-123%
|
739
N/A
|
(1 282)
N/A
|
741
N/A
|
145
-80%
|
(114)
N/A
|
263
N/A
|
117
-56%
|
(1 269)
N/A
|
(703)
+45%
|
(931)
-33%
|
(1 285)
-38%
|
84
N/A
|
(910)
N/A
|
698
N/A
|
(221)
N/A
|
210
N/A
|
1 088
+418%
|
(699)
N/A
|
359
N/A
|
1 517
+322%
|
374
-75%
|
1 976
+429%
|
1 327
-33%
|
248
-81%
|
2 901
+1 070%
|
4 276
+47%
|
4 366
+2%
|
5 691
+30%
|
|