(FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | (Q2)Jun 30, 2021 | (Q1)Mar 31, 2021 | (FY)Dec 31, 2020 | (Q4)Dec 31, 2020 | (Q3)Sep 30, 2020 | (Q2)Jun 30, 2020 | (Q1)Mar 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 168.35%265.5M | 78.31%-100.34M | -66.00%125.71M | -36.52%132.31M | 747.62%107.81M | 47.45%98.94M | -311.04%-462.54M | 1,368.79%369.7M | 2,241.22%208.43M | 85.29%-16.65M |
Deferred tax | -58.92%175.69M | -63.02%122.63M | 123.35%19.46M | -106.23%-5.97M | -52.64%39.57M | --427.69M | --331.62M | -230.76%-83.32M | -13.47%95.85M | -5.78%83.54M |
Other non cash items | 2.41%2.76B | 22.20%786.52M | -11.39%626.14M | 18.30%660.44M | -12.62%688.46M | 3.81%2.7B | 6.07%643.66M | -0.18%706.62M | -8.03%558.29M | 16.58%787.94M |
Change In working capital | -181.07%-279.49M | -101.73%-88.15M | 99.94%-3.2M | -2,832.26%-5B | 44,528.28%4.82B | 87.76%-99.44M | 647.53%5.1B | -9,884.33%-5.39B | 3,462.28%183.18M | -84.39%10.79M |
-Change in receivables | -463.49%-334.4M | -103.07%-162.83M | 99.48%-26.93M | -11,740.38%-5.02B | 5,384.23%4.88B | -244.63%-59.34M | 25,477.22%5.3B | -15,839.38%-5.22B | -182.58%-42.41M | -307.74%-92.3M |
-Change in inventory | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 279.80%7.71B | -143.48%-770.47M | 157.07%1.94B | -100.90%-17.09M | 274.01%6.56B | -66.74%2.03B | 26.01%1.77B | -312.43%-3.39B | 20.70%1.9B | 14.73%1.75B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | -644.97%-8.02B | -8,075.97%-7.1B | -60.20%-342.37M | 40.30%-218.32M | 13.10%-356.6M | 47.57%-1.08B | 83.26%-86.89M | 66.51%-213.72M | 27.97%-365.71M | -5.63%-410.38M |
Net intangibles purchase and sale | -120.89%-7.88M | -286.86%-3.33M | -2,213.70%-3.38M | -324.64%-1.17M | --0 | -4,654.67%-3.57M | -1,046.67%-860K | ---146K | 75.90%-276K | -299.48%-2.28M |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Net investment purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -754.02%-7.35B | -441,650.10%-6.96B | -46.04%-185.67M | 110.43%35.34M | 41.44%-231.68M | 56.28%-860.08M | 100.31%1.58M | 79.33%-127.14M | 29.99%-338.86M | -7.64%-395.66M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -73.07%-2.55B | 1,593.70%450M | -73.33%-2.6B | --0 | ---400M | ---1.47B | --26.57M | ---1.5B | --0 | --0 |
Net common stock issuance | -76.71%2.96B | --0 | -108.90%-1.07B | --4.04B | --0 | --12.73B | --691.86M | --12.04B | --0 | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -154.66%-3.8B | -113.53%-489.64M | -153.96%-4.95B | 577.55%3.32B | -28.81%-1.68B | 279.45%6.95B | 64.02%-229.31M | 838.92%9.17B | 2.22%-695.36M | -1.70%-1.3B |
Net cash flow | ||||||||||
Beginning cash position | 657.80%9.35B | 81.19%14.14B | 705.34%17.34B | 985.39%14B | 657.80%9.35B | 27.61%1.23B | 708.36%7.81B | 75.84%2.15B | 52.20%1.29B | 27.61%1.23B |
Current changes in cash | -142.26%-3.43B | -632.44%-8.22B | -156.58%-3.2B | 286.79%3.34B | 8,172.13%4.65B | 2,940.06%8.12B | 475.76%1.54B | 2,283.11%5.65B | 129.03%863.25M | 147.17%56.25M |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
End cash Position | -36.68%5.92B | -36.68%5.92B | 81.19%14.14B | 705.34%17.34B | 985.39%14B | 657.80%9.35B | 657.80%9.35B | 708.36%7.81B | 75.84%2.15B | 52.20%1.29B |
Free cash flow | -133.35%-316.95M | -567.66%-7.88B | 144.11%1.59B | -115.45%-236.59M | 362.44%6.21B | -76.55%950.27M | 89.86%1.68B | -476.06%-3.61B | 43.89%1.53B | 17.63%1.34B |
Currency Unit | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN |
No Data
No Data