Banco del Bajio SA Institucion de Banca Multiple
OTC:BBAJF
Cash Flow Statement
Cash Flow Statement
Banco del Bajio SA Institucion de Banca Multiple
| 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 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Income |
3 043
|
2 989
|
3 422
|
3 848
|
4 198
|
4 482
|
4 771
|
5 076
|
5 330
|
5 518
|
5 579
|
5 607
|
5 435
|
4 728
|
4 098
|
3 437
|
3 144
|
3 509
|
4 000
|
4 814
|
5 865
|
7 116
|
8 565
|
10 489
|
12 148
|
13 636
|
14 695
|
15 144
|
15 317
|
15 473
|
15 174
|
14 582
|
14 188
|
13 159
|
12 781
|
|
| Depreciation & Amortization |
377
|
317
|
316
|
227
|
322
|
331
|
344
|
272
|
380
|
397
|
414
|
338
|
465
|
482
|
442
|
370
|
177
|
414
|
489
|
332
|
488
|
366
|
237
|
646
|
263
|
425
|
623
|
783
|
822
|
848
|
868
|
882
|
892
|
905
|
923
|
|
| Other Non-Cash Items |
1 020
|
945
|
1 028
|
1 104
|
1 190
|
1 346
|
1 483
|
2 245
|
2 557
|
2 767
|
3 034
|
2 784
|
2 649
|
2 207
|
1 735
|
1 321
|
1 098
|
1 301
|
1 446
|
1 362
|
1 308
|
1 133
|
3 131
|
3 568
|
5 352
|
6 259
|
4 639
|
4 288
|
6 695
|
3 420
|
4 186
|
4 621
|
1 866
|
5 072
|
4 627
|
|
| Cash Taxes Paid |
1 045
|
1 045
|
1 051
|
1 381
|
1 507
|
1 329
|
1 344
|
1 492
|
1 394
|
1 722
|
1 719
|
2 165
|
2 751
|
2 799
|
3 108
|
1 819
|
1 132
|
769
|
1 250
|
1 289
|
1 748
|
2 406
|
2 125
|
1 330
|
1 333
|
3 123
|
3 597
|
5 061
|
5 595
|
4 568
|
4 549
|
4 161
|
4 293
|
3 678
|
3 467
|
|
| 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
|
143
|
182
|
226
|
274
|
176
|
184
|
191
|
194
|
205
|
215
|
224
|
232
|
|
| Change in Working Capital |
(454)
|
(5 273)
|
(3 441)
|
(7 711)
|
(4 227)
|
(4 570)
|
(6 051)
|
(3 257)
|
(3 998)
|
4 842
|
2 761
|
6 536
|
875
|
(12 589)
|
(3 683)
|
(6 785)
|
(3 711)
|
3 142
|
(12 020)
|
(14 517)
|
(16 303)
|
(10 318)
|
(4 208)
|
(943)
|
(1 388)
|
(8 804)
|
(16 776)
|
(18 987)
|
(24 674)
|
(24 722)
|
(15 302)
|
(17 194)
|
(14 952)
|
(11 545)
|
(7 726)
|
|
| Cash from Operating Activities |
3 895
N/A
|
(1 111)
N/A
|
1 235
N/A
|
(2 532)
N/A
|
1 395
N/A
|
1 500
+8%
|
457
-70%
|
4 336
+849%
|
4 176
-4%
|
13 432
+222%
|
11 696
-13%
|
15 265
+31%
|
9 313
-39%
|
(5 284)
N/A
|
2 480
N/A
|
(1 657)
N/A
|
907
N/A
|
8 283
+813%
|
(6 203)
N/A
|
(8 009)
-29%
|
(8 742)
-9%
|
(1 703)
+81%
|
7 725
N/A
|
13 760
+78%
|
16 333
+19%
|
11 474
-30%
|
3 181
-72%
|
1 151
-64%
|
(1 917)
N/A
|
(5 058)
-164%
|
4 849
N/A
|
2 891
-40%
|
1 994
-31%
|
7 591
+281%
|
10 605
+40%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(231)
|
(229)
|
(216)
|
(331)
|
(390)
|
(416)
|
(561)
|
(530)
|
(549)
|
(552)
|
(464)
|
(494)
|
(474)
|
(484)
|
(449)
|
(404)
|
(389)
|
(386)
|
(561)
|
(522)
|
(496)
|
(466)
|
(318)
|
(324)
|
(403)
|
(494)
|
(549)
|
(1 045)
|
(984)
|
(936)
|
(919)
|
(553)
|
(570)
|
(575)
|
(590)
|
|
| Other Items |
9
|
48
|
62
|
15
|
15
|
60
|
64
|
(138)
|
(138)
|
(138)
|
(150)
|
(22)
|
(22)
|
(20)
|
(87)
|
(24)
|
(24)
|
(94)
|
(76)
|
(89)
|
(167)
|
(174)
|
(145)
|
(317)
|
(350)
|
(316)
|
(477)
|
(363)
|
(260)
|
(223)
|
(174)
|
(341)
|
(352)
|
(396)
|
(317)
|
|
| Cash from Investing Activities |
(222)
N/A
|
(183)
+18%
|
(153)
+16%
|
(316)
-107%
|
(375)
-19%
|
(355)
+5%
|
(498)
-40%
|
(668)
-34%
|
(687)
-3%
|
(691)
-1%
|
(614)
+11%
|
(516)
+16%
|
(496)
+4%
|
(504)
-2%
|
(536)
-6%
|
(428)
+20%
|
(412)
+4%
|
(479)
-16%
|
(637)
-33%
|
(611)
+4%
|
(664)
-9%
|
(640)
+4%
|
(463)
+28%
|
(641)
-38%
|
(753)
-17%
|
(810)
-8%
|
(1 026)
-27%
|
(1 408)
-37%
|
(1 244)
+12%
|
(1 159)
+7%
|
(1 093)
+6%
|
(894)
+18%
|
(922)
-3%
|
(971)
-5%
|
(907)
+7%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
3 396
|
3 396
|
3 390
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(18)
|
(2)
|
(10)
|
(32)
|
6
|
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
|
(108)
|
1 966
|
4 728
|
(1 466)
|
2 309
|
(45)
|
122
|
5 093
|
3 563
|
5 972
|
4 894
|
6 400
|
155
|
(4 501)
|
|
| Cash Paid for Dividends |
0
|
(445)
|
(445)
|
(445)
|
0
|
(770)
|
(770)
|
(770)
|
0
|
(2 031)
|
(2 031)
|
(2 031)
|
0
|
0
|
0
|
0
|
0
|
(2 261)
|
(2 261)
|
(2 262)
|
0
|
(4 669)
|
(9 269)
|
(9 268)
|
0
|
(9 433)
|
(4 833)
|
(6 444)
|
0
|
(6 017)
|
(8 220)
|
(6 609)
|
0
|
(4 875)
|
(5 332)
|
|
| Other |
(48)
|
(107)
|
(139)
|
(40)
|
(52)
|
29
|
80
|
47
|
107
|
(221)
|
(480)
|
(190)
|
(314)
|
23
|
273
|
61
|
172
|
143
|
138
|
(28)
|
(32)
|
28
|
44
|
(78)
|
(73)
|
(112)
|
(80)
|
161
|
228
|
238
|
(73)
|
(235)
|
(368)
|
(428)
|
(228)
|
|
| Cash from Financing Activities |
387
N/A
|
2 844
+635%
|
2 812
-1%
|
2 905
+3%
|
2 893
0%
|
(745)
N/A
|
(695)
+7%
|
(723)
-4%
|
(663)
+8%
|
(2 253)
-240%
|
(2 510)
-11%
|
(2 221)
+12%
|
(2 345)
-6%
|
23
N/A
|
272
+1 083%
|
61
-78%
|
172
+182%
|
(2 118)
N/A
|
(2 123)
0%
|
(2 290)
-8%
|
(2 294)
0%
|
(4 749)
-107%
|
(7 259)
-53%
|
(4 618)
+36%
|
(10 807)
-134%
|
(7 236)
+33%
|
(4 958)
+31%
|
(6 163)
-24%
|
(1 125)
+82%
|
(2 234)
-99%
|
(2 323)
-4%
|
(1 960)
+16%
|
(609)
+69%
|
(5 142)
-744%
|
(10 071)
-96%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
141
|
(716)
|
(958)
|
(510)
|
(248)
|
978
|
244
|
(31)
|
532
|
(362)
|
586
|
(598)
|
4 332
|
4 018
|
2 770
|
1 099
|
(3 147)
|
(3 220)
|
(1 727)
|
461
|
(91)
|
415
|
(141)
|
(196)
|
(738)
|
(1 318)
|
(1 182)
|
(1 268)
|
(796)
|
482
|
978
|
1 646
|
1 844
|
1 171
|
558
|
|
| Net Change in Cash |
4 201
N/A
|
834
-80%
|
2 936
+252%
|
(453)
N/A
|
3 665
N/A
|
1 378
-62%
|
(492)
N/A
|
2 914
N/A
|
3 358
+15%
|
10 126
+202%
|
9 158
-10%
|
11 930
+30%
|
10 804
-9%
|
(1 747)
N/A
|
4 986
N/A
|
(925)
N/A
|
(2 480)
-168%
|
2 466
N/A
|
(10 690)
N/A
|
(10 449)
+2%
|
(11 791)
-13%
|
(6 677)
+43%
|
(138)
+98%
|
8 305
N/A
|
4 035
-51%
|
2 110
-48%
|
(3 985)
N/A
|
(7 688)
-93%
|
(5 082)
+34%
|
(7 969)
-57%
|
2 411
N/A
|
1 683
-30%
|
2 307
+37%
|
2 649
+15%
|
185
-93%
|
|