Bristol-Myers Squibb Co
XMUN:BRM
Decide a qué precio te sentirías cómodo comprando y te ayudaremos a estar preparado.
|
B
|
Bristol-Myers Squibb Co
XMUN:BRM
|
US |
|
P
|
Promotora de Informaciones SA
SWB:PZ41
|
ES |
|
H
|
Humana Inc
DUS:HUM
|
US |
|
Zhonghang Electronic Measuring Instruments Co Ltd
SZSE:300114
|
CN |
|
M
|
Mensch und Maschine Software SE
XBER:MUM
|
DE |
|
A
|
AUTO1 Group SE
XMUN:AG1
|
DE |
Estado de flujo de caja
Estado de flujo de caja
Bristol-Myers Squibb Co
| Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 | Jun-2025 | Sep-2025 | Dec-2025 | Mar-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Flujo de caja operativo | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Beneficio neto |
3.643
|
2.784
|
2.137
|
2.062
|
2.487
|
3.065
|
3.106
|
3.278
|
2.903
|
2.755
|
2.388
|
1.957
|
2.434
|
2.640
|
3.000
|
3.181
|
2.844
|
2.218
|
1.585
|
1.561
|
1.600
|
2.120
|
2.928
|
3.129
|
3.428
|
5.407
|
6.243
|
6.273
|
6.566
|
5.019
|
11.862
|
12.042
|
12.012
|
12.024
|
4.513
|
4.779
|
4.818
|
4.871
|
5.260
|
5.375
|
4.876
|
2.808
|
2.501
|
1.642
|
1.364
|
2.769
|
2.580
|
2.893
|
2.697
|
2.737
|
2.029
|
2.292
|
1.848
|
1.846
|
1.631
|
1.638
|
2.936
|
3.421
|
4.507
|
4.827
|
4.561
|
4.202
|
975
|
944
|
404
|
1.460
|
4.947
|
5.167
|
6.224
|
5.678
|
3.460
|
979
|
(540)
|
(28)
|
(8.995)
|
(6.200)
|
(5.059)
|
(5.385)
|
7.014
|
6.268
|
6.636
|
6.692
|
6.345
|
7.329
|
7.977
|
8.303
|
8.040
|
(6.135)
|
(6.528)
|
(7.247)
|
(8.933)
|
5.437
|
5.066
|
6.046
|
7.055
|
7.271
|
|
| Depreciación y amortización |
748
|
777
|
735
|
734
|
737
|
740
|
789
|
815
|
842
|
889
|
909
|
948
|
966
|
945
|
929
|
912
|
919
|
932
|
927
|
917
|
889
|
872
|
892
|
927
|
921
|
890
|
816
|
727
|
694
|
688
|
707
|
732
|
753
|
745
|
607
|
808
|
823
|
741
|
628
|
792
|
778
|
628
|
681
|
809
|
908
|
781
|
763
|
687
|
613
|
545
|
467
|
434
|
410
|
403
|
376
|
337
|
336
|
336
|
382
|
510
|
631
|
714
|
789
|
739
|
685
|
662
|
637
|
664
|
676
|
682
|
1.746
|
4.053
|
6.442
|
8.926
|
10.380
|
10.571
|
10.725
|
10.797
|
10.686
|
10.602
|
10.473
|
10.334
|
10.276
|
10.121
|
9.970
|
9.817
|
9.760
|
9.863
|
10.027
|
10.184
|
9.600
|
8.080
|
4.501
|
4.914
|
4.011
|
3.593
|
|
| Variación en impuestos diferidos |
0
|
0
|
(471)
|
0
|
0
|
0
|
249
|
297
|
4
|
(205)
|
286
|
(187)
|
(191)
|
179
|
(812)
|
(319)
|
232
|
(13)
|
(236)
|
(473)
|
(765)
|
(649)
|
(416)
|
20
|
67
|
1.388
|
1.430
|
1.190
|
1.266
|
(20)
|
163
|
226
|
148
|
84
|
422
|
509
|
568
|
595
|
415
|
442
|
252
|
(595)
|
(1.230)
|
(1.616)
|
(1.645)
|
(902)
|
(491)
|
(199)
|
(120)
|
(139)
|
(542)
|
(659)
|
(637)
|
(434)
|
(347)
|
(586)
|
(605)
|
(898)
|
(204)
|
(28)
|
134
|
579
|
1.010
|
1.240
|
952
|
566
|
86
|
(72)
|
36
|
(340)
|
(924)
|
(979)
|
528
|
1.082
|
983
|
1.104
|
(477)
|
(563)
|
(1.393)
|
(2.148)
|
(2.767)
|
(3.380)
|
(2.738)
|
(2.599)
|
(2.903)
|
(2.585)
|
(3.288)
|
(3.451)
|
(2.696)
|
(2.625)
|
(2.089)
|
(1.155)
|
(1.261)
|
(1.364)
|
(965)
|
(1.027)
|
|
| Compensación basada en acciones |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
112
|
31
|
67
|
97
|
133
|
150
|
154
|
124
|
181
|
176
|
181
|
223
|
183
|
187
|
191
|
196
|
193
|
184
|
178
|
170
|
161
|
165
|
162
|
149
|
154
|
161
|
167
|
186
|
191
|
191
|
195
|
198
|
213
|
218
|
227
|
242
|
235
|
228
|
223
|
208
|
205
|
203
|
203
|
205
|
199
|
209
|
206
|
218
|
221
|
219
|
216
|
210
|
441
|
598
|
763
|
892
|
779
|
720
|
664
|
621
|
583
|
539
|
498
|
471
|
457
|
472
|
493
|
510
|
518
|
529
|
517
|
514
|
507
|
518
|
530
|
540
|
553
|
555
|
|
| Otras partidas no monetarias |
(1.435)
|
(547)
|
1.240
|
(31)
|
(53)
|
(830)
|
(212)
|
(115)
|
374
|
(77)
|
(208)
|
178
|
(161)
|
(315)
|
(335)
|
(950)
|
(1.117)
|
(414)
|
167
|
636
|
711
|
62
|
(244)
|
(535)
|
(760)
|
(3.652)
|
(4.899)
|
(4.995)
|
(5.122)
|
(2.072)
|
(8.709)
|
(8.546)
|
(8.539)
|
(8.540)
|
(1.022)
|
(1.340)
|
(1.407)
|
(1.448)
|
(1.509)
|
(1.301)
|
(867)
|
4.928
|
5.328
|
5.594
|
5.569
|
180
|
205
|
53
|
464
|
40
|
993
|
980
|
1.535
|
1.658
|
1.180
|
998
|
(161)
|
35
|
(475)
|
(231)
|
298
|
635
|
913
|
942
|
816
|
208
|
94
|
(50)
|
(276)
|
573
|
720
|
1.857
|
1.321
|
(217)
|
10.701
|
9.240
|
10.610
|
11.997
|
1.153
|
2.654
|
2.395
|
1.998
|
1.412
|
600
|
160
|
606
|
1.262
|
13.803
|
14.387
|
14.302
|
15.802
|
3.207
|
2.334
|
4.550
|
4.510
|
4.887
|
|
| Impuestos pagados en efectivo |
0
|
0
|
2.491
|
0
|
0
|
0
|
869
|
0
|
0
|
0
|
822
|
0
|
0
|
0
|
1.556
|
0
|
0
|
0
|
741
|
0
|
0
|
0
|
994
|
0
|
0
|
0
|
636
|
0
|
0
|
0
|
885
|
0
|
0
|
0
|
672
|
0
|
0
|
0
|
597
|
0
|
0
|
0
|
676
|
0
|
0
|
0
|
478
|
0
|
0
|
0
|
544
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2.000
|
0
|
0
|
0
|
546
|
0
|
0
|
0
|
747
|
0
|
0
|
0
|
1.503
|
0
|
0
|
0
|
3.400
|
0
|
0
|
0
|
3.500
|
0
|
0
|
0
|
5.400
|
0
|
0
|
0
|
4.300
|
187
|
2.100
|
3.100
|
3.900
|
3.948
|
3.600
|
3.000
|
3.264
|
3.268
|
|
| Intereses pagados en efectivo |
0
|
0
|
375
|
0
|
0
|
0
|
290
|
0
|
0
|
0
|
354
|
0
|
0
|
0
|
598
|
0
|
0
|
0
|
682
|
0
|
0
|
0
|
610
|
0
|
0
|
0
|
303
|
0
|
0
|
0
|
206
|
0
|
0
|
0
|
178
|
0
|
0
|
0
|
171
|
0
|
0
|
0
|
241
|
0
|
0
|
0
|
268
|
0
|
0
|
0
|
238
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
191
|
0
|
0
|
0
|
215
|
0
|
0
|
0
|
212
|
0
|
0
|
0
|
414
|
0
|
0
|
0
|
1.600
|
0
|
0
|
0
|
1.500
|
0
|
0
|
0
|
1.400
|
0
|
0
|
0
|
1.200
|
308
|
735
|
1.400
|
1.800
|
2.116
|
1.097
|
2.100
|
2.100
|
1.949
|
|
| Variación en capital de trabajo |
727
|
553
|
(2.696)
|
(103)
|
237
|
447
|
(420)
|
158
|
(9)
|
382
|
(199)
|
(18)
|
(1.005)
|
(1.227)
|
(946)
|
(1.688)
|
(893)
|
(554)
|
(360)
|
124
|
546
|
329
|
(7)
|
(378)
|
(440)
|
(92)
|
117
|
189
|
(338)
|
(498)
|
42
|
(377)
|
(44)
|
(73)
|
(29)
|
(50)
|
(52)
|
306
|
46
|
(394)
|
(84)
|
(96)
|
(339)
|
(202)
|
509
|
143
|
488
|
1.156
|
482
|
803
|
201
|
110
|
(984)
|
(1.680)
|
(735)
|
(1.136)
|
(1.073)
|
(395)
|
(1.152)
|
(931)
|
(146)
|
(529)
|
1.588
|
1.724
|
2.205
|
1.732
|
176
|
446
|
521
|
1.865
|
3.065
|
4.661
|
5.273
|
2.972
|
983
|
(733)
|
(3.293)
|
(1.341)
|
(1.253)
|
(1.181)
|
(1.341)
|
(1.827)
|
(2.229)
|
(3.227)
|
(3.354)
|
(3.227)
|
(1.914)
|
(356)
|
(1.027)
|
389
|
810
|
(1.259)
|
2.982
|
2.475
|
(455)
|
(1.418)
|
|
| Efectivo de actividades operativas |
2.307
N/A
|
2.191
-5%
|
945
-57%
|
2.191
+132%
|
2.937
+34%
|
2.951
+0%
|
3.512
+19%
|
4.433
+26%
|
4.114
-7%
|
3.744
-9%
|
3.176
-15%
|
2.878
-9%
|
2.043
-29%
|
2.222
+9%
|
1.836
-17%
|
1.136
-38%
|
1.985
+75%
|
2.169
+9%
|
2.083
-4%
|
2.765
+33%
|
2.981
+8%
|
2.734
-8%
|
3.153
+15%
|
3.163
+0%
|
3.216
+2%
|
3.941
+23%
|
3.707
-6%
|
3.384
-9%
|
3.066
-9%
|
3.117
+2%
|
4.065
+30%
|
4.077
+0%
|
4.330
+6%
|
4.240
-2%
|
4.491
+6%
|
4.508
+0%
|
4.552
+1%
|
4.867
+7%
|
4.840
-1%
|
4.746
-2%
|
4.787
+1%
|
7.673
+60%
|
6.941
-10%
|
6.126
-12%
|
6.502
+6%
|
2.971
-54%
|
3.545
+19%
|
4.590
+29%
|
4.136
-10%
|
3.986
-4%
|
3.148
-21%
|
3.157
+0%
|
2.172
-31%
|
1.793
-17%
|
2.105
+17%
|
1.251
-41%
|
1.433
+15%
|
2.499
+74%
|
3.058
+22%
|
4.147
+36%
|
5.478
+32%
|
5.601
+2%
|
5.275
-6%
|
5.589
+6%
|
5.062
-9%
|
4.628
-9%
|
5.940
+28%
|
6.155
+4%
|
7.181
+17%
|
8.458
+18%
|
8.067
-5%
|
10.571
+31%
|
13.024
+23%
|
12.735
-2%
|
14.052
+10%
|
13.982
0%
|
12.506
-11%
|
15.505
+24%
|
16.207
+5%
|
16.195
0%
|
15.396
-5%
|
13.817
-10%
|
13.066
-5%
|
12.224
-6%
|
11.850
-3%
|
12.914
+9%
|
13.860
+7%
|
13.724
-1%
|
14.163
+3%
|
15.003
+6%
|
15.190
+1%
|
14.310
-6%
|
10.087
-30%
|
16.621
+65%
|
14.156
-15%
|
13.306
-6%
|
|
| Flujo de caja de inversión | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Gastos de capital |
(1.491)
|
(1.014)
|
(1.182)
|
(998)
|
(842)
|
(1.006)
|
(990)
|
(940)
|
(956)
|
(1.058)
|
(926)
|
(827)
|
(885)
|
(740)
|
(738)
|
(759)
|
(726)
|
(762)
|
(1.065)
|
(785)
|
(826)
|
(817)
|
(843)
|
(891)
|
(895)
|
(906)
|
(941)
|
(892)
|
(846)
|
(819)
|
(730)
|
(658)
|
(575)
|
(495)
|
(424)
|
(370)
|
(363)
|
(358)
|
(367)
|
(415)
|
(454)
|
(507)
|
(548)
|
(540)
|
(525)
|
(512)
|
(537)
|
(540)
|
(552)
|
(535)
|
(526)
|
(544)
|
(599)
|
(726)
|
(820)
|
(926)
|
(1.022)
|
(1.129)
|
(1.215)
|
(1.264)
|
(1.251)
|
(1.172)
|
(1.055)
|
(1.003)
|
(953)
|
(915)
|
(951)
|
(916)
|
(909)
|
(875)
|
(836)
|
(818)
|
(758)
|
(721)
|
(753)
|
(740)
|
(819)
|
(936)
|
(973)
|
(1.053)
|
(1.115)
|
(1.092)
|
(1.118)
|
(1.143)
|
(1.130)
|
(1.225)
|
(1.209)
|
(1.215)
|
(1.218)
|
(1.200)
|
(1.248)
|
(1.224)
|
(757)
|
(1.319)
|
(1.311)
|
(1.398)
|
|
| Otras partidas |
(4.131)
|
2.744
|
(848)
|
(1.480)
|
(1.744)
|
(1.939)
|
(1.429)
|
(1.462)
|
(1.578)
|
(1.435)
|
(696)
|
737
|
2.724
|
3.141
|
1.929
|
744
|
(937)
|
(1.095)
|
1.271
|
1.275
|
824
|
1.321
|
641
|
1.258
|
1.418
|
4.994
|
6.020
|
4.469
|
4.466
|
(1.509)
|
(3.650)
|
(5.315)
|
(4.722)
|
(1.865)
|
(3.388)
|
(2.360)
|
(2.937)
|
(4.053)
|
(1.070)
|
(2.612)
|
(2.015)
|
(6.002)
|
(6.179)
|
(2.999)
|
(3.183)
|
532
|
(35)
|
2.019
|
463
|
1.085
|
1.742
|
302
|
588
|
489
|
(752)
|
26
|
1.808
|
1.609
|
2.695
|
1.115
|
(328)
|
103
|
989
|
1.097
|
1.723
|
1.396
|
77
|
1.145
|
2.201
|
2.805
|
(8.934)
|
(9.359)
|
(9.621)
|
(10.362)
|
(10.106)
|
(10.915)
|
(11.169)
|
(11.815)
|
435
|
753
|
346
|
(782)
|
56
|
(224)
|
(277)
|
1.489
|
(1.086)
|
(20.488)
|
(21.475)
|
(21.302)
|
(20.104)
|
(1.009)
|
287
|
(1.551)
|
(2.821)
|
(2.366)
|
|
| Efectivo de actividades de inversión |
(5.622)
N/A
|
1.730
N/A
|
(2.030)
N/A
|
(2.478)
-22%
|
(2.586)
-4%
|
(2.945)
-14%
|
(2.419)
+18%
|
(2.402)
+1%
|
(2.534)
-5%
|
(2.493)
+2%
|
(1.622)
+35%
|
(90)
+94%
|
1.839
N/A
|
2.401
+31%
|
1.191
-50%
|
(15)
N/A
|
(1.663)
-10.987%
|
(1.857)
-12%
|
206
N/A
|
490
+138%
|
(2)
N/A
|
504
N/A
|
(202)
N/A
|
367
N/A
|
523
+43%
|
4.088
+682%
|
5.079
+24%
|
3.577
-30%
|
3.620
+1%
|
(2.328)
N/A
|
(4.380)
-88%
|
(5.973)
-36%
|
(5.297)
+11%
|
(2.360)
+55%
|
(3.812)
-62%
|
(2.730)
+28%
|
(3.300)
-21%
|
(4.411)
-34%
|
(1.437)
+67%
|
(3.027)
-111%
|
(2.469)
+18%
|
(6.509)
-164%
|
(6.727)
-3%
|
(3.539)
+47%
|
(3.708)
-5%
|
20
N/A
|
(572)
N/A
|
1.479
N/A
|
(89)
N/A
|
550
N/A
|
1.216
+121%
|
(242)
N/A
|
(11)
+95%
|
(237)
-2.055%
|
(1.572)
-563%
|
(900)
+43%
|
786
N/A
|
480
-39%
|
1.480
+208%
|
(149)
N/A
|
(1.579)
-960%
|
(1.069)
+32%
|
(66)
+94%
|
94
N/A
|
770
+719%
|
481
-38%
|
(874)
N/A
|
229
N/A
|
1.292
+464%
|
1.930
+49%
|
(9.770)
N/A
|
(10.177)
-4%
|
(10.379)
-2%
|
(11.083)
-7%
|
(10.859)
+2%
|
(11.655)
-7%
|
(11.988)
-3%
|
(12.751)
-6%
|
(538)
+96%
|
(300)
+44%
|
(769)
-156%
|
(1.874)
-144%
|
(1.062)
+43%
|
(1.367)
-29%
|
(1.407)
-3%
|
264
N/A
|
(2.295)
N/A
|
(21.703)
-846%
|
(22.693)
-5%
|
(22.502)
+1%
|
(21.352)
+5%
|
(2.233)
+90%
|
(470)
+79%
|
(2.870)
-511%
|
(4.132)
-44%
|
(3.764)
+9%
|
|
| Flujo de caja de financiación | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Emisión neta de acciones ordinarias |
(195)
|
(245)
|
(26)
|
(30)
|
(10)
|
33
|
44
|
95
|
105
|
105
|
141
|
187
|
181
|
172
|
166
|
215
|
210
|
208
|
170
|
33
|
301
|
314
|
333
|
312
|
42
|
25
|
5
|
787
|
783
|
786
|
827
|
127
|
2
|
(100)
|
(324)
|
(501)
|
(431)
|
(676)
|
(620)
|
(705)
|
(1.016)
|
(1.640)
|
(1.940)
|
(1.787)
|
(1.331)
|
(376)
|
131
|
330
|
268
|
310
|
288
|
290
|
289
|
290
|
0
|
(174)
|
(69)
|
(231)
|
(231)
|
(2.000)
|
(2.132)
|
(2.220)
|
(2.469)
|
(636)
|
(789)
|
(569)
|
(320)
|
(153)
|
0
|
(300)
|
(7.300)
|
(7.381)
|
(7.381)
|
(7.081)
|
(1.546)
|
(3.240)
|
(4.476)
|
(5.001)
|
(6.287)
|
(9.512)
|
(8.276)
|
(8.336)
|
(8.001)
|
(3.251)
|
(4.156)
|
(7.571)
|
(5.155)
|
(4.905)
|
(4.000)
|
0
|
0
|
0
|
8
|
15
|
0
|
0
|
|
| Emisión neta de deuda |
5.769
|
(1.089)
|
1.077
|
1.963
|
1.169
|
1.637
|
1.094
|
717
|
1.274
|
1.477
|
1.570
|
(666)
|
(3.334)
|
(3.945)
|
(1.617)
|
27
|
2.450
|
2.365
|
(1.164)
|
(1.221)
|
(1.163)
|
(2.411)
|
(1.333)
|
(1.403)
|
184
|
(129)
|
(337)
|
(214)
|
(1.914)
|
(332)
|
1.445
|
1.426
|
1.609
|
1.596
|
(963)
|
(982)
|
(1.038)
|
(992)
|
(79)
|
(122)
|
(59)
|
(206)
|
(109)
|
533
|
(188)
|
(68)
|
1.090
|
(228)
|
486
|
556
|
(432)
|
63
|
(283)
|
(436)
|
(1.138)
|
(911)
|
(599)
|
(401)
|
110
|
1.823
|
1.407
|
1.470
|
991
|
(1.033)
|
(874)
|
(1.093)
|
(548)
|
(1.527)
|
17.621
|
17.723
|
17.653
|
19.002
|
13
|
(1.760)
|
3.928
|
(682)
|
(1.757)
|
(376)
|
(6.182)
|
(1.399)
|
(3.065)
|
(5.561)
|
(5.311)
|
(7.022)
|
(4.357)
|
(1.510)
|
456
|
17.921
|
15.245
|
12.603
|
10.096
|
(5.489)
|
(3.026)
|
(846)
|
(5.175)
|
(5.722)
|
|
| Efectivo pagado por dividendos |
(2.150)
|
(2.160)
|
(2.168)
|
(2.167)
|
(2.167)
|
(2.168)
|
(2.169)
|
(2.170)
|
(2.171)
|
(2.172)
|
(2.174)
|
(2.176)
|
(2.178)
|
(2.183)
|
(2.186)
|
(2.190)
|
(2.194)
|
(2.196)
|
(2.199)
|
(2.201)
|
(2.204)
|
(2.209)
|
(2.213)
|
(2.275)
|
(2.340)
|
(2.399)
|
(2.461)
|
(2.464)
|
(2.462)
|
(2.473)
|
(2.483)
|
(2.418)
|
(2.355)
|
(2.279)
|
(2.202)
|
(2.216)
|
(2.229)
|
(2.243)
|
(2.254)
|
(2.268)
|
(2.278)
|
(2.285)
|
(2.286)
|
(2.287)
|
(2.287)
|
(2.293)
|
(2.309)
|
(2.334)
|
(2.357)
|
(2.377)
|
(2.398)
|
(2.416)
|
(2.437)
|
(2.457)
|
(2.477)
|
(2.495)
|
(2.511)
|
(2.530)
|
(2.547)
|
(2.561)
|
(2.569)
|
(2.573)
|
(2.577)
|
(2.575)
|
(2.586)
|
(2.599)
|
(2.613)
|
(2.629)
|
(2.646)
|
(2.664)
|
(2.679)
|
(3.027)
|
(3.377)
|
(3.722)
|
(4.075)
|
(4.166)
|
(4.244)
|
(4.318)
|
(4.396)
|
(4.473)
|
(4.524)
|
(4.588)
|
(4.634)
|
(4.645)
|
(4.692)
|
(4.729)
|
(4.744)
|
(4.760)
|
(4.780)
|
(4.805)
|
(4.863)
|
(4.909)
|
(2.468)
|
(5.001)
|
(5.045)
|
(5.070)
|
|
| Otros |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(158)
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
211
|
398
|
421
|
424
|
194
|
7
|
101
|
98
|
146
|
150
|
137
|
344
|
296
|
294
|
209
|
2
|
2
|
0
|
0
|
0
|
20
|
16
|
16
|
16
|
105
|
136
|
107
|
107
|
(9)
|
(81)
|
35
|
(14)
|
15
|
22
|
(62)
|
(7)
|
(22)
|
(42)
|
(46)
|
(48)
|
(54)
|
(33)
|
(34)
|
(39)
|
(53)
|
2
|
80
|
252
|
542
|
696
|
896
|
921
|
641
|
802
|
945
|
802
|
984
|
559
|
193
|
181
|
27
|
22
|
(37)
|
(62)
|
(106)
|
(112)
|
(16)
|
(114)
|
(128)
|
(123)
|
|
| Efectivo de actividades de financiación |
3.424
N/A
|
(3.494)
N/A
|
(1.117)
+68%
|
(234)
+79%
|
(1.008)
-331%
|
(498)
+51%
|
(1.031)
-107%
|
(1.358)
-32%
|
(792)
+42%
|
(590)
+26%
|
(463)
+22%
|
(2.655)
-473%
|
(5.331)
-101%
|
(5.956)
-12%
|
(3.637)
+39%
|
(1.948)
+46%
|
466
N/A
|
377
-19%
|
(3.351)
N/A
|
(3.547)
-6%
|
(3.224)
+9%
|
(4.464)
-38%
|
(3.213)
+28%
|
(3.366)
-5%
|
(2.133)
+37%
|
(2.522)
-18%
|
(2.582)
-2%
|
(1.493)
+42%
|
(3.172)
-112%
|
(1.595)
+50%
|
(17)
+99%
|
(858)
-4.947%
|
(643)
+25%
|
(685)
-7%
|
(3.343)
-388%
|
(3.549)
-6%
|
(3.561)
0%
|
(3.567)
0%
|
(2.657)
+26%
|
(2.801)
-5%
|
(3.144)
-12%
|
(4.129)
-31%
|
(4.333)
-5%
|
(3.541)
+18%
|
(3.806)
-7%
|
(2.737)
+28%
|
(1.068)
+61%
|
(2.216)
-107%
|
(1.587)
+28%
|
(1.495)
+6%
|
(2.437)
-63%
|
(1.927)
+21%
|
(2.324)
-21%
|
(2.496)
-7%
|
(3.624)
-45%
|
(3.892)
-7%
|
(3.375)
+13%
|
(3.407)
-1%
|
(2.653)
+22%
|
(2.716)
-2%
|
(3.356)
-24%
|
(3.330)
+1%
|
(4.077)
-22%
|
(4.286)
-5%
|
(4.295)
0%
|
(4.309)
0%
|
(3.535)
+18%
|
(4.342)
-23%
|
14.941
N/A
|
14.720
-1%
|
7.621
-48%
|
8.596
+13%
|
(10.665)
N/A
|
(12.311)
-15%
|
(1.151)
+91%
|
(7.392)
-542%
|
(9.581)
-30%
|
(8.774)
+8%
|
(16.224)
-85%
|
(14.582)
+10%
|
(14.920)
-2%
|
(17.683)
-19%
|
(16.962)
+4%
|
(14.359)
+15%
|
(13.012)
+9%
|
(13.629)
-5%
|
(9.416)
+31%
|
8.278
N/A
|
6.428
-22%
|
7.736
+20%
|
5.127
-34%
|
(10.510)
N/A
|
(5.501)
+48%
|
(5.961)
-8%
|
(10.348)
-74%
|
(10.915)
-5%
|
|
| Cambio en efectivo | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Efecto de los tipos de cambio |
1
|
5
|
17
|
27
|
42
|
34
|
36
|
56
|
13
|
23
|
40
|
8
|
20
|
16
|
(20)
|
(7)
|
16
|
16
|
30
|
29
|
22
|
39
|
45
|
65
|
62
|
19
|
(29)
|
(79)
|
(54)
|
0
|
39
|
57
|
21
|
19
|
14
|
41
|
56
|
1
|
(3)
|
(16)
|
(38)
|
(3)
|
(1)
|
2
|
32
|
14
|
25
|
17
|
1
|
39
|
58
|
81
|
80
|
64
|
(95)
|
(109)
|
(109)
|
(115)
|
(33)
|
(16)
|
(7)
|
10
|
52
|
35
|
(8)
|
(36)
|
(41)
|
(49)
|
(9)
|
(27)
|
(9)
|
(79)
|
(22)
|
30
|
111
|
140
|
98
|
39
|
(102)
|
(55)
|
(144)
|
(182)
|
(33)
|
(29)
|
34
|
62
|
45
|
(13)
|
(27)
|
88
|
(137)
|
(26)
|
124
|
43
|
195
|
81
|
|
| Variación neta de efectivo |
110
N/A
|
432
+293%
|
(2.185)
N/A
|
(494)
+77%
|
(615)
-24%
|
(458)
+26%
|
98
N/A
|
729
+644%
|
801
+10%
|
684
-15%
|
1.131
+65%
|
141
-88%
|
(1.429)
N/A
|
(1.317)
+8%
|
(630)
+52%
|
(834)
-32%
|
804
N/A
|
705
-12%
|
(1.032)
N/A
|
(263)
+75%
|
(223)
+15%
|
(1.187)
-432%
|
(217)
+82%
|
229
N/A
|
1.668
+628%
|
5.526
+231%
|
6.175
+12%
|
5.389
-13%
|
3.460
-36%
|
(806)
N/A
|
(293)
+64%
|
(2.697)
-820%
|
(1.589)
+41%
|
1.214
N/A
|
(2.650)
N/A
|
(1.730)
+35%
|
(2.253)
-30%
|
(3.110)
-38%
|
743
N/A
|
(1.098)
N/A
|
(864)
+21%
|
(2.968)
-244%
|
(4.120)
-39%
|
(952)
+77%
|
(980)
-3%
|
268
N/A
|
1.930
+620%
|
3.870
+101%
|
2.461
-36%
|
3.080
+25%
|
1.985
-36%
|
1.069
-46%
|
(83)
N/A
|
(876)
-955%
|
(3.186)
-264%
|
(3.650)
-15%
|
(1.265)
+65%
|
(543)
+57%
|
1.852
N/A
|
1.266
-32%
|
536
-58%
|
1.212
+126%
|
1.184
-2%
|
1.432
+21%
|
1.529
+7%
|
764
-50%
|
1.490
+95%
|
1.993
+34%
|
23.405
+1.074%
|
25.081
+7%
|
5.909
-76%
|
8.911
+51%
|
(8.042)
N/A
|
(10.629)
-32%
|
2.153
N/A
|
(4.925)
N/A
|
(8.965)
-82%
|
(5.981)
+33%
|
(657)
+89%
|
1.258
N/A
|
(437)
N/A
|
(5.922)
-1.255%
|
(4.991)
+16%
|
(3.531)
+29%
|
(2.535)
+28%
|
(389)
+85%
|
2.194
N/A
|
286
-87%
|
(2.129)
N/A
|
325
N/A
|
(1.172)
N/A
|
1.541
N/A
|
4.240
+175%
|
7.833
+85%
|
(129)
N/A
|
(1.292)
-902%
|
|
| Flujo de caja libre | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Flujo de caja libre |
816
N/A
|
1.177
+44%
|
(237)
N/A
|
1.193
N/A
|
2.095
+76%
|
1.945
-7%
|
2.522
+30%
|
3.493
+39%
|
3.158
-10%
|
2.686
-15%
|
2.250
-16%
|
2.051
-9%
|
1.158
-44%
|
1.482
+28%
|
1.098
-26%
|
377
-66%
|
1.259
+234%
|
1.407
+12%
|
1.018
-28%
|
1.980
+94%
|
2.155
+9%
|
1.917
-11%
|
2.310
+21%
|
2.272
-2%
|
2.321
+2%
|
3.035
+31%
|
2.766
-9%
|
2.492
-10%
|
2.220
-11%
|
2.298
+4%
|
3.335
+45%
|
3.419
+3%
|
3.755
+10%
|
3.745
0%
|
4.067
+9%
|
4.138
+2%
|
4.189
+1%
|
4.509
+8%
|
4.473
-1%
|
4.331
-3%
|
4.333
+0%
|
7.166
+65%
|
6.393
-11%
|
5.586
-13%
|
5.977
+7%
|
2.459
-59%
|
3.008
+22%
|
4.050
+35%
|
3.584
-12%
|
3.451
-4%
|
2.622
-24%
|
2.613
0%
|
1.573
-40%
|
1.067
-32%
|
1.285
+20%
|
325
-75%
|
411
+26%
|
1.370
+233%
|
1.843
+35%
|
2.883
+56%
|
4.227
+47%
|
4.429
+5%
|
4.220
-5%
|
4.586
+9%
|
4.109
-10%
|
3.713
-10%
|
4.989
+34%
|
5.239
+5%
|
6.272
+20%
|
7.583
+21%
|
7.231
-5%
|
9.753
+35%
|
12.266
+26%
|
12.014
-2%
|
13.299
+11%
|
13.242
0%
|
11.687
-12%
|
14.569
+25%
|
15.234
+5%
|
15.142
-1%
|
14.281
-6%
|
12.725
-11%
|
11.948
-6%
|
11.081
-7%
|
10.720
-3%
|
11.689
+9%
|
12.651
+8%
|
12.509
-1%
|
12.945
+3%
|
13.803
+7%
|
13.942
+1%
|
13.086
-6%
|
9.330
-29%
|
15.302
+64%
|
12.845
-16%
|
11.908
-7%
|
|