Grupo Radio Centro SAB de CV
BMV:RCENTROA
Cash Flow Statement
Cash Flow Statement
Grupo Radio Centro SAB de CV
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(58)
|
(120)
|
(58)
|
42
|
114
|
218
|
(72)
|
(122)
|
(53)
|
(36)
|
209
|
181
|
174
|
185
|
263
|
311
|
135
|
109
|
133
|
75
|
70
|
70
|
1
|
(633)
|
(362)
|
(475)
|
(264)
|
311
|
(93)
|
83
|
(186)
|
(792)
|
(936)
|
(899)
|
(855)
|
(203)
|
(99)
|
(249)
|
(251)
|
(275)
|
(436)
|
|
Depreciation & Amortization |
24
|
47
|
23
|
23
|
25
|
25
|
71
|
96
|
121
|
124
|
128
|
129
|
53
|
111
|
17
|
2
|
200
|
153
|
259
|
293
|
192
|
192
|
191
|
178
|
145
|
131
|
114
|
107
|
103
|
97
|
98
|
89
|
89
|
85
|
79
|
76
|
83
|
82
|
81
|
79
|
73
|
|
Other Non-Cash Items |
58
|
55
|
69
|
65
|
(34)
|
44
|
(2)
|
(84)
|
35
|
50
|
106
|
111
|
228
|
257
|
240
|
376
|
105
|
(142)
|
(136)
|
(291)
|
254
|
(5)
|
42
|
642
|
372
|
143
|
(200)
|
(674)
|
(169)
|
(164)
|
244
|
731
|
976
|
968
|
878
|
335
|
196
|
323
|
351
|
400
|
604
|
|
Cash Taxes Paid |
0
|
3
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
140
|
0
|
0
|
0
|
207
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
215
|
263
|
320
|
371
|
193
|
86
|
97
|
85
|
156
|
157
|
149
|
145
|
164
|
171
|
127
|
91
|
47
|
|
Change in Working Capital |
99
|
123
|
44
|
(100)
|
91
|
(107)
|
(74)
|
123
|
(66)
|
92
|
(287)
|
(337)
|
(297)
|
(339)
|
(77)
|
(238)
|
138
|
328
|
382
|
546
|
(43)
|
146
|
174
|
(60)
|
(213)
|
142
|
112
|
287
|
(51)
|
(182)
|
(113)
|
(54)
|
(44)
|
31
|
41
|
15
|
35
|
77
|
8
|
(52)
|
(136)
|
|
Cash from Operating Activities |
123
N/A
|
105
-15%
|
78
-26%
|
29
-63%
|
195
+578%
|
180
-8%
|
(76)
N/A
|
13
N/A
|
37
+194%
|
231
+530%
|
156
-33%
|
84
-46%
|
158
+87%
|
214
+36%
|
444
+107%
|
451
+2%
|
578
+28%
|
448
-23%
|
638
+42%
|
623
-2%
|
473
-24%
|
403
-15%
|
408
+1%
|
127
-69%
|
(58)
N/A
|
(59)
-2%
|
(238)
-302%
|
32
N/A
|
(210)
N/A
|
(166)
+21%
|
43
N/A
|
(26)
N/A
|
85
N/A
|
184
+117%
|
143
-22%
|
224
+56%
|
216
-4%
|
233
+8%
|
189
-19%
|
152
-19%
|
105
-31%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(16)
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(6)
|
(10)
|
(26)
|
(10)
|
0
|
(9)
|
0
|
(13)
|
(111)
|
(150)
|
(151)
|
0
|
(49)
|
(45)
|
0
|
(45)
|
(51)
|
(114)
|
(113)
|
(113)
|
(108)
|
(14)
|
(7)
|
(12)
|
(9)
|
(20)
|
(17)
|
(12)
|
(13)
|
(4)
|
(2)
|
(2)
|
(3)
|
(2)
|
|
Other Items |
(105)
|
(92)
|
(87)
|
(76)
|
(1 233)
|
(1 223)
|
(1 213)
|
(1 166)
|
112
|
131
|
371
|
319
|
215
|
192
|
(49)
|
(5)
|
(654)
|
(671)
|
(630)
|
(731)
|
(77)
|
(48)
|
(70)
|
530
|
620
|
584
|
956
|
408
|
460
|
408
|
39
|
187
|
235
|
235
|
201
|
52
|
22
|
12
|
9
|
9
|
3
|
|
Cash from Investing Activities |
(121)
N/A
|
(98)
+19%
|
(102)
-4%
|
(86)
+16%
|
(1 234)
-1 342%
|
(1 224)
+1%
|
(1 214)
+1%
|
(1 171)
+4%
|
101
N/A
|
105
+4%
|
361
+242%
|
313
-13%
|
206
-34%
|
198
-4%
|
(62)
N/A
|
(116)
-88%
|
(804)
-592%
|
(822)
-2%
|
(777)
+5%
|
(822)
-6%
|
(121)
+85%
|
(93)
+24%
|
(115)
-24%
|
521
N/A
|
506
-3%
|
471
-7%
|
844
+79%
|
301
-64%
|
446
+49%
|
401
-10%
|
26
-93%
|
178
+580%
|
215
+21%
|
218
+1%
|
189
-13%
|
38
-80%
|
18
-52%
|
9
-49%
|
7
-27%
|
6
-13%
|
1
-82%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Debt |
0
|
0
|
0
|
0
|
1 086
|
1 066
|
1 311
|
1 255
|
(39)
|
0
|
(264)
|
0
|
(153)
|
(90)
|
81
|
(5)
|
173
|
187
|
(74)
|
126
|
(292)
|
(177)
|
(97)
|
(168)
|
(58)
|
3
|
(0)
|
(234)
|
(216)
|
(268)
|
(292)
|
(99)
|
(244)
|
(247)
|
(220)
|
(238)
|
(55)
|
(81)
|
(82)
|
(70)
|
(73)
|
|
Cash Paid for Dividends |
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 |
(7)
|
(6)
|
(6)
|
(6)
|
(28)
|
(24)
|
(72)
|
(106)
|
(111)
|
(162)
|
(169)
|
(213)
|
(140)
|
(116)
|
(121)
|
(69)
|
(62)
|
(158)
|
(175)
|
(206)
|
(26)
|
(167)
|
(162)
|
(175)
|
(237)
|
(293)
|
(277)
|
(257)
|
(174)
|
(86)
|
(97)
|
(85)
|
(156)
|
(163)
|
(155)
|
(151)
|
(164)
|
(171)
|
(127)
|
(91)
|
(47)
|
|
Cash from Financing Activities |
(7)
N/A
|
(6)
+3%
|
(6)
+9%
|
(6)
-2%
|
1 057
N/A
|
1 042
-1%
|
1 239
+19%
|
1 149
-7%
|
(150)
N/A
|
(181)
-20%
|
(433)
-139%
|
(421)
+3%
|
(292)
+31%
|
(206)
+30%
|
(41)
+80%
|
(74)
-83%
|
111
N/A
|
29
-74%
|
(248)
N/A
|
(80)
+68%
|
(318)
-299%
|
(344)
-8%
|
(259)
+25%
|
(344)
-33%
|
(295)
+14%
|
(290)
+2%
|
(278)
+4%
|
(491)
-77%
|
(390)
+21%
|
(354)
+9%
|
(389)
-10%
|
(185)
+53%
|
(399)
-116%
|
(410)
-3%
|
(375)
+8%
|
(389)
-4%
|
(219)
+44%
|
(252)
-15%
|
(208)
+17%
|
(161)
+23%
|
(120)
+26%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(4)
|
0
|
0
|
0
|
37
|
0
|
43
|
(36)
|
27
|
0
|
69
|
179
|
(98)
|
(171)
|
(208)
|
(212)
|
(4)
|
59
|
64
|
29
|
(4)
|
3
|
(15)
|
(4)
|
(25)
|
(36)
|
(37)
|
(37)
|
42
|
7
|
9
|
5
|
2
|
(1)
|
2
|
1
|
(0)
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(9)
N/A
|
1
N/A
|
(30)
N/A
|
(63)
-113%
|
55
N/A
|
(2)
N/A
|
(9)
-372%
|
(46)
-439%
|
15
N/A
|
156
+965%
|
153
-2%
|
155
+2%
|
(27)
N/A
|
36
N/A
|
134
+267%
|
49
-63%
|
(119)
N/A
|
(287)
-141%
|
(323)
-13%
|
(249)
+23%
|
29
N/A
|
(31)
N/A
|
18
N/A
|
301
+1 559%
|
128
-57%
|
86
-33%
|
291
+237%
|
(196)
N/A
|
(111)
+43%
|
(112)
0%
|
(312)
-179%
|
(28)
+91%
|
(98)
-252%
|
(8)
+92%
|
(41)
-405%
|
(126)
-208%
|
16
N/A
|
(10)
N/A
|
(12)
-27%
|
(3)
+78%
|
(14)
-398%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
107
N/A
|
105
-2%
|
78
-26%
|
29
-63%
|
194
+574%
|
180
-7%
|
(78)
N/A
|
7
N/A
|
26
+282%
|
206
+682%
|
146
-29%
|
84
-42%
|
149
+76%
|
214
+44%
|
431
+101%
|
340
-21%
|
427
+26%
|
297
-31%
|
638
+115%
|
574
-10%
|
429
-25%
|
403
-6%
|
362
-10%
|
76
-79%
|
(172)
N/A
|
(172)
+0%
|
(350)
-104%
|
(76)
+78%
|
(223)
-193%
|
(173)
+22%
|
30
N/A
|
(35)
N/A
|
65
N/A
|
168
+158%
|
131
-22%
|
210
+60%
|
212
+1%
|
230
+9%
|
187
-19%
|
149
-20%
|
103
-31%
|