Vitro SAB de CV
BMV:VITROA
Cash Flow Statement
Cash Flow Statement
Vitro SAB de CV
| 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 |
222
|
130
|
77
|
176
|
76
|
49
|
(45)
|
(178)
|
(126)
|
(145)
|
(107)
|
(88)
|
(71)
|
(82)
|
17
|
35
|
62
|
92
|
175
|
165
|
76
|
27
|
(97)
|
(113)
|
(5)
|
64
|
|
| Depreciation & Amortization |
187
|
130
|
137
|
138
|
142
|
139
|
145
|
146
|
146
|
147
|
148
|
146
|
146
|
145
|
146
|
147
|
147
|
150
|
16
|
(17)
|
(50)
|
(86)
|
15
|
15
|
15
|
15
|
|
| Other Non-Cash Items |
104
|
53
|
79
|
(98)
|
(99)
|
(93)
|
107
|
170
|
203
|
205
|
164
|
178
|
160
|
185
|
115
|
121
|
123
|
99
|
137
|
110
|
132
|
152
|
101
|
109
|
20
|
(53)
|
|
| Cash Taxes Paid |
98
|
57
|
53
|
54
|
40
|
42
|
44
|
50
|
65
|
65
|
65
|
92
|
75
|
99
|
102
|
70
|
59
|
43
|
20
|
28
|
11
|
1
|
19
|
12
|
7
|
7
|
|
| Cash Interest Paid |
61
|
40
|
40
|
44
|
44
|
43
|
42
|
44
|
46
|
45
|
35
|
41
|
33
|
48
|
57
|
66
|
79
|
68
|
29
|
21
|
42
|
35
|
54
|
55
|
28
|
24
|
|
| Change in Working Capital |
(245)
|
(140)
|
(4)
|
106
|
179
|
203
|
17
|
(43)
|
(126)
|
(171)
|
(230)
|
(232)
|
(109)
|
(77)
|
(4)
|
(6)
|
(73)
|
(85)
|
(154)
|
(94)
|
(46)
|
13
|
56
|
83
|
84
|
70
|
|
| Cash from Operating Activities |
268
N/A
|
173
-35%
|
289
+67%
|
323
+12%
|
297
-8%
|
298
+0%
|
224
-25%
|
95
-57%
|
97
+2%
|
36
-63%
|
(25)
N/A
|
5
N/A
|
127
+2 208%
|
172
+36%
|
275
+60%
|
297
+8%
|
260
-12%
|
256
-1%
|
121
-53%
|
111
-8%
|
59
-46%
|
55
-8%
|
77
+40%
|
94
+23%
|
114
+21%
|
97
-15%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||
| Capital Expenditures |
(243)
|
(130)
|
(168)
|
(155)
|
(139)
|
(120)
|
(104)
|
(97)
|
(104)
|
(111)
|
(101)
|
(109)
|
(117)
|
(128)
|
(163)
|
(186)
|
(198)
|
(188)
|
(17)
|
27
|
73
|
97
|
(15)
|
(11)
|
(17)
|
(18)
|
|
| Other Items |
106
|
112
|
(9)
|
(5)
|
(3)
|
0
|
4
|
20
|
22
|
22
|
20
|
8
|
4
|
6
|
(24)
|
(14)
|
(11)
|
(8)
|
(66)
|
(64)
|
(23)
|
(16)
|
87
|
87
|
5
|
(19)
|
|
| Cash from Investing Activities |
(137)
N/A
|
(18)
+87%
|
(177)
-895%
|
(160)
+10%
|
(141)
+12%
|
(119)
+16%
|
(100)
+16%
|
(77)
+23%
|
(82)
-6%
|
(90)
-10%
|
(81)
+10%
|
(101)
-26%
|
(112)
-11%
|
(122)
-9%
|
(186)
-53%
|
(201)
-8%
|
(209)
-4%
|
(196)
+6%
|
(83)
+57%
|
(37)
+55%
|
50
N/A
|
81
+61%
|
72
-11%
|
75
+5%
|
(12)
N/A
|
(37)
-204%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(13)
|
0
|
0
|
(0)
|
(0)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(32)
|
(35)
|
(72)
|
(96)
|
(31)
|
4
|
170
|
70
|
5
|
(29)
|
(210)
|
12
|
(9)
|
29
|
(7)
|
100
|
121
|
50
|
(145)
|
(274)
|
(269)
|
(232)
|
(60)
|
45
|
45
|
45
|
|
| Cash Paid for Dividends |
(82)
|
(50)
|
(50)
|
0
|
0
|
(0)
|
0
|
0
|
(17)
|
(17)
|
(17)
|
0
|
(0)
|
(0)
|
(10)
|
0
|
(40)
|
(40)
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(80)
|
(60)
|
(40)
|
(55)
|
(49)
|
(44)
|
(42)
|
(47)
|
(48)
|
(48)
|
(35)
|
(41)
|
(33)
|
(49)
|
(57)
|
(67)
|
(79)
|
(68)
|
54
|
51
|
23
|
(14)
|
(96)
|
(168)
|
(117)
|
(99)
|
|
| Cash from Financing Activities |
(195)
N/A
|
(145)
+25%
|
(174)
-20%
|
(151)
+14%
|
(80)
+47%
|
(40)
+50%
|
128
N/A
|
23
-82%
|
(66)
N/A
|
(99)
-52%
|
(266)
-168%
|
(50)
+81%
|
(42)
+16%
|
(20)
+53%
|
(74)
-274%
|
23
N/A
|
2
-92%
|
(57)
N/A
|
(120)
-110%
|
(253)
-111%
|
(246)
+3%
|
(245)
+0%
|
(157)
+36%
|
(122)
+22%
|
(72)
+41%
|
(55)
+25%
|
|
| Change in Cash | |||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
4
|
9
|
1
|
(6)
|
(6)
|
(1)
|
2
|
7
|
8
|
5
|
(2)
|
(1)
|
(4)
|
(4)
|
(2)
|
(5)
|
(5)
|
(4)
|
(3)
|
0
|
5
|
(0)
|
(2)
|
1
|
(2)
|
4
|
|
| Net Change in Cash |
(59)
N/A
|
20
N/A
|
(61)
N/A
|
7
N/A
|
71
+981%
|
137
+94%
|
254
+86%
|
49
-81%
|
(42)
N/A
|
(148)
-252%
|
(374)
-152%
|
(147)
+61%
|
(32)
+78%
|
27
N/A
|
13
-53%
|
114
+806%
|
47
-59%
|
(1)
N/A
|
(85)
-13 515%
|
(179)
-111%
|
(131)
+27%
|
(110)
+16%
|
(11)
+90%
|
48
N/A
|
28
-42%
|
10
-65%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow |
25
N/A
|
43
+72%
|
122
+182%
|
168
+39%
|
159
-6%
|
178
+12%
|
119
-33%
|
(1)
N/A
|
(7)
-373%
|
(75)
-979%
|
(126)
-68%
|
(104)
+18%
|
10
N/A
|
44
+340%
|
112
+153%
|
110
-2%
|
61
-44%
|
69
+12%
|
104
+51%
|
137
+33%
|
133
-3%
|
152
+15%
|
61
-60%
|
83
+35%
|
97
+17%
|
79
-19%
|
|