Value Grupo Financiero SAB de CV
BMV:VALUEGFO
Cash Flow Statement
Cash Flow Statement
Value Grupo Financiero 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 | Mar-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
163
|
132
|
163
|
180
|
185
|
203
|
213
|
195
|
212
|
221
|
230
|
263
|
269
|
290
|
411
|
399
|
356
|
343
|
233
|
247
|
302
|
289
|
252
|
332
|
473
|
525
|
678
|
686
|
714
|
941
|
1 058
|
1 147
|
1 226
|
1 202
|
1 030
|
961
|
1 061
|
880
|
887
|
795
|
740
|
849
|
1 005
|
1 007
|
671
|
738
|
766
|
842
|
750
|
1 058
|
1 093
|
1 066
|
1 311
|
755
|
293
|
223
|
(109)
|
(86)
|
536
|
224
|
472
|
51
|
(172)
|
93
|
233
|
640
|
517
|
585
|
611
|
193
|
(522)
|
(1 571)
|
(1 806)
|
(1 314)
|
(920)
|
(93)
|
516
|
358
|
392
|
785
|
(302)
|
222
|
|
| Depreciation & Amortization |
28
|
29
|
31
|
34
|
36
|
41
|
46
|
51
|
57
|
63
|
68
|
73
|
81
|
95
|
116
|
141
|
164
|
188
|
205
|
203
|
12
|
(18)
|
(99)
|
(68)
|
0
|
65
|
104
|
46
|
60
|
58
|
55
|
58
|
63
|
67
|
73
|
75
|
80
|
84
|
95
|
105
|
116
|
122
|
121
|
123
|
132
|
144
|
156
|
176
|
196
|
199
|
190
|
166
|
161
|
107
|
121
|
146
|
185
|
214
|
231
|
251
|
297
|
288
|
320
|
380
|
439
|
501
|
547
|
568
|
521
|
380
|
262
|
124
|
348
|
66
|
57
|
60
|
258
|
39
|
38
|
34
|
170
|
169
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
(8)
|
4
|
6
|
7
|
7
|
2
|
5
|
(0)
|
(5)
|
12
|
20
|
47
|
77
|
139
|
140
|
0
|
164
|
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
|
|
| Other Non-Cash Items |
(9)
|
(13)
|
(18)
|
(19)
|
(9)
|
(7)
|
(9)
|
(6)
|
(12)
|
(17)
|
(10)
|
4
|
118
|
3
|
(34)
|
(57)
|
1
|
(36)
|
29
|
93
|
108
|
120
|
82
|
26
|
362
|
380
|
482
|
368
|
250
|
561
|
424
|
737
|
827
|
536
|
617
|
548
|
356
|
370
|
377
|
271
|
201
|
261
|
425
|
347
|
216
|
344
|
575
|
306
|
352
|
852
|
900
|
856
|
1 037
|
168
|
(889)
|
(412)
|
(734)
|
(820)
|
531
|
291
|
935
|
(469)
|
(683)
|
1 341
|
(1 040)
|
338
|
(191)
|
(2 245)
|
73
|
1 396
|
5 475
|
6 813
|
413
|
2 289
|
745
|
(1 291)
|
(77)
|
1 297
|
(2 148)
|
(21)
|
1 730
|
(728)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
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
|
24
|
85
|
15
|
165
|
164
|
129
|
105
|
261
|
265
|
251
|
0
|
(35)
|
|
| 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
|
7
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Working Capital |
(206)
|
(156)
|
(468)
|
(152)
|
(197)
|
(179)
|
104
|
(315)
|
(300)
|
(351)
|
(345)
|
(271)
|
(190)
|
(28)
|
(183)
|
(263)
|
(412)
|
(378)
|
(457)
|
(477)
|
(446)
|
(482)
|
(198)
|
(281)
|
(823)
|
(880)
|
(1 156)
|
(903)
|
(929)
|
(1 442)
|
(634)
|
(1 109)
|
(1 245)
|
145
|
(544)
|
(381)
|
408
|
498
|
510
|
988
|
379
|
(845)
|
(1 181)
|
(1 220)
|
(776)
|
(966)
|
(1 250)
|
(1 094)
|
(1 091)
|
(1 903)
|
(1 954)
|
(1 903)
|
(1 950)
|
(53)
|
1 564
|
1 602
|
1 870
|
1 531
|
(360)
|
(245)
|
(915)
|
768
|
1 547
|
(838)
|
1 380
|
(150)
|
(134)
|
2 011
|
(627)
|
(1 699)
|
(5 171)
|
(5 598)
|
1 131
|
(877)
|
548
|
1 909
|
(386)
|
(1 243)
|
1 318
|
(1 523)
|
(1 855)
|
6
|
|
| Cash from Operating Activities |
(24)
N/A
|
(8)
+68%
|
(292)
-3 792%
|
43
N/A
|
8
-81%
|
50
+528%
|
346
+598%
|
(83)
N/A
|
(39)
+53%
|
(77)
-99%
|
(50)
+35%
|
75
N/A
|
279
+274%
|
364
+30%
|
310
-15%
|
216
-30%
|
122
-44%
|
138
+13%
|
58
-58%
|
142
+144%
|
115
-19%
|
49
-57%
|
143
+191%
|
160
+12%
|
12
-93%
|
5
-61%
|
36
+676%
|
52
+46%
|
95
+82%
|
118
+25%
|
902
+661%
|
833
-8%
|
871
+5%
|
1 949
+124%
|
1 176
-40%
|
1 203
+2%
|
1 905
+58%
|
1 833
-4%
|
1 870
+2%
|
2 158
+15%
|
1 436
-33%
|
386
-73%
|
369
-4%
|
257
-30%
|
243
-6%
|
260
+7%
|
247
-5%
|
231
-6%
|
207
-11%
|
207
0%
|
228
+10%
|
185
-19%
|
559
+203%
|
977
+75%
|
1 089
+11%
|
1 559
+43%
|
1 212
-22%
|
838
-31%
|
938
+12%
|
521
-45%
|
789
+52%
|
638
-19%
|
1 012
+59%
|
976
-4%
|
1 012
+4%
|
1 329
+31%
|
739
-44%
|
918
+24%
|
578
-37%
|
270
-53%
|
44
-84%
|
(232)
N/A
|
86
N/A
|
164
+90%
|
430
+162%
|
585
+36%
|
417
-29%
|
451
+8%
|
(400)
N/A
|
(725)
-81%
|
(257)
+65%
|
(331)
-29%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
(76)
|
(96)
|
(124)
|
(148)
|
(91)
|
0
|
0
|
(159)
|
(211)
|
0
|
0
|
0
|
(137)
|
(137)
|
(149)
|
(146)
|
(14)
|
(33)
|
(39)
|
(52)
|
(13)
|
(12)
|
(5)
|
(44)
|
(93)
|
(117)
|
(116)
|
(66)
|
(131)
|
(96)
|
(116)
|
(136)
|
(119)
|
(172)
|
(249)
|
(237)
|
(182)
|
(136)
|
(65)
|
(303)
|
(254)
|
(259)
|
(277)
|
(150)
|
(221)
|
(215)
|
(199)
|
(208)
|
(452)
|
(924)
|
(1 085)
|
(1 210)
|
(772)
|
(327)
|
(358)
|
(195)
|
(781)
|
(707)
|
(1 138)
|
(1 166)
|
(1 111)
|
(1 189)
|
(612)
|
(841)
|
(431)
|
(474)
|
(389)
|
(42)
|
(132)
|
(22)
|
(20)
|
(159)
|
(731)
|
(260)
|
(156)
|
(17)
|
(410)
|
(354)
|
|
| Other Items |
(27)
|
(15)
|
(45)
|
(86)
|
(7)
|
(20)
|
31
|
115
|
51
|
11
|
(35)
|
71
|
(56)
|
(109)
|
(150)
|
(262)
|
(6)
|
(49)
|
146
|
109
|
(90)
|
33
|
(91)
|
(81)
|
0
|
2
|
(1)
|
(6)
|
0
|
0
|
0
|
0
|
51
|
53
|
66
|
66
|
0
|
(2)
|
0
|
0
|
35
|
35
|
33
|
33
|
11
|
11
|
17
|
17
|
15
|
15
|
13
|
13
|
17
|
18
|
21
|
21
|
(459)
|
21
|
25
|
25
|
25
|
73
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
50
|
282
|
247
|
0
|
(19)
|
(239)
|
(204)
|
379
|
(3)
|
219
|
300
|
761
|
759
|
|
| Cash from Investing Activities |
(27)
N/A
|
(15)
+43%
|
(45)
-192%
|
(86)
-91%
|
(83)
+3%
|
(116)
-39%
|
(94)
+19%
|
(34)
+64%
|
(40)
-20%
|
(61)
-51%
|
(78)
-29%
|
(89)
-14%
|
(266)
-199%
|
(320)
-20%
|
(361)
-13%
|
(331)
+8%
|
(143)
+57%
|
(186)
-30%
|
(3)
+98%
|
(37)
-1 236%
|
(104)
-178%
|
0
N/A
|
(130)
N/A
|
(133)
-2%
|
(13)
+90%
|
(10)
+25%
|
(6)
+38%
|
(50)
-749%
|
(93)
-86%
|
(117)
-25%
|
(116)
+0%
|
(66)
+43%
|
(80)
-21%
|
(43)
+47%
|
(50)
-16%
|
(70)
-40%
|
(119)
-71%
|
(174)
-46%
|
(249)
-43%
|
(236)
+5%
|
(147)
+38%
|
(101)
+32%
|
(32)
+68%
|
(270)
-744%
|
(243)
+10%
|
(248)
-2%
|
(260)
-5%
|
(133)
+49%
|
(206)
-55%
|
(200)
+3%
|
(186)
+7%
|
(195)
-5%
|
(435)
-123%
|
(907)
-108%
|
(1 064)
-17%
|
(1 189)
-12%
|
(1 231)
-4%
|
(305)
+75%
|
(333)
-9%
|
(169)
+49%
|
(756)
-346%
|
(634)
+16%
|
(1 138)
-80%
|
(1 166)
-2%
|
(1 111)
+5%
|
(1 225)
-10%
|
(612)
+50%
|
(841)
-38%
|
(431)
+49%
|
(424)
+2%
|
(107)
+75%
|
204
N/A
|
(132)
N/A
|
(41)
+69%
|
(259)
-531%
|
(363)
-40%
|
(352)
+3%
|
(263)
+25%
|
63
N/A
|
283
+349%
|
351
+24%
|
405
+15%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
54
|
48
|
333
|
38
|
63
|
56
|
(261)
|
166
|
87
|
132
|
178
|
285
|
0
|
(24)
|
30
|
(175)
|
0
|
31
|
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
|
(16)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(81)
|
0
|
|
| 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
|
(800)
|
(800)
|
(800)
|
(1 920)
|
(1 120)
|
(1 120)
|
(1 761)
|
(1 601)
|
(1 601)
|
(1 921)
|
(1 280)
|
(320)
|
(320)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(320)
|
0
|
0
|
0
|
(160)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
6
|
0
|
0
|
0
|
5
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(298)
|
(12)
|
(298)
|
0
|
0
|
26
|
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
|
37
|
10
|
(7)
|
(139)
|
(210)
|
(228)
|
(146)
|
(147)
|
352
|
349
|
0
|
354
|
|
| Cash from Financing Activities |
59
N/A
|
53
-10%
|
339
+538%
|
43
-87%
|
67
+56%
|
60
-11%
|
(256)
N/A
|
120
N/A
|
87
-28%
|
132
+52%
|
178
+34%
|
37
-79%
|
(12)
N/A
|
(24)
-91%
|
30
N/A
|
122
+307%
|
26
-78%
|
31
+16%
|
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
|
(800)
N/A
|
(800)
N/A
|
(800)
N/A
|
(1 920)
-140%
|
(1 120)
+42%
|
(1 120)
N/A
|
(1 761)
-57%
|
(1 601)
+9%
|
(1 601)
N/A
|
(1 921)
-20%
|
(1 280)
+33%
|
(320)
+75%
|
(320)
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
|
(320)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(160)
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
|
37
N/A
|
10
-73%
|
(23)
N/A
|
(139)
-502%
|
(210)
-51%
|
(228)
-9%
|
(49)
+78%
|
(147)
-200%
|
352
N/A
|
349
-1%
|
(81)
N/A
|
(110)
-36%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
9
N/A
|
30
+251%
|
2
-94%
|
(0)
N/A
|
(8)
-7 600%
|
(6)
+22%
|
(4)
+37%
|
4
N/A
|
9
+102%
|
(5)
N/A
|
49
N/A
|
23
-53%
|
1
-96%
|
21
+2 000%
|
(21)
N/A
|
7
N/A
|
5
-26%
|
(18)
N/A
|
(22)
-21%
|
(8)
+62%
|
11
N/A
|
17
+55%
|
12
-27%
|
28
+123%
|
(1)
N/A
|
(5)
-364%
|
30
N/A
|
2
-93%
|
2
-5%
|
2
-5%
|
(15)
N/A
|
(33)
-129%
|
(9)
+73%
|
(14)
-53%
|
6
N/A
|
13
+120%
|
25
+87%
|
58
+130%
|
21
-64%
|
1
-96%
|
9
+900%
|
(34)
N/A
|
17
N/A
|
(13)
N/A
|
0
N/A
|
12
N/A
|
(14)
N/A
|
98
N/A
|
1
-99%
|
7
+590%
|
42
+514%
|
(11)
N/A
|
124
N/A
|
71
-43%
|
26
-64%
|
51
+97%
|
(19)
N/A
|
53
N/A
|
126
+137%
|
191
+52%
|
33
-83%
|
5
-86%
|
(126)
N/A
|
(191)
-52%
|
(99)
+48%
|
104
N/A
|
127
+23%
|
77
-39%
|
147
+90%
|
(154)
N/A
|
(26)
+83%
|
(17)
+32%
|
(69)
-296%
|
(16)
+77%
|
(39)
-149%
|
(6)
+85%
|
16
N/A
|
42
+160%
|
14
-65%
|
(93)
N/A
|
13
N/A
|
(36)
N/A
|
|