Fibra Shop (BMV:FSHOP13)
Mexico
· Delayed Price · Currency is MXN 9.00
0.00 (0.00%)
May 13, 2025, 1:25 PM CST
Fibra Shop Cash Flow Statement
Financials in millions MXN. Fiscal year is January - December.
Millions MXN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 1,807 | 1,748 | 1,468 | 1,563 | 985.91 | -1,441 | Upgrade
|
| Depreciation & Amortization | 18.61 | 18.82 | 15.01 | 13.73 | 12.03 | 8.75 | Upgrade
|
| Other Amortization | 34.21 | 34.21 | 29.09 | 24.08 | 20.97 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 13.38 | 13.38 | -24.5 | 60.53 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | 129.08 | 129.08 | 120.27 | 193.48 | 180.57 | - | Upgrade
|
| Asset Writedown | -1,504 | -1,504 | -1,608 | -329.58 | -742.31 | 1,879 | Upgrade
|
| Income (Loss) on Equity Investments | -1.77 | -1.77 | -1.54 | 141.99 | -1.17 | 185.3 | Upgrade
|
| Change in Accounts Receivable | 2.2 | -54.53 | -36.99 | 74.84 | -43.59 | -261.35 | Upgrade
|
| Change in Accounts Payable | -12.17 | -5.43 | 13.55 | 25.54 | 17.75 | 7.75 | Upgrade
|
| Change in Other Net Operating Assets | -80.67 | 93.66 | -79.82 | -61.91 | -40.56 | -479.88 | Upgrade
|
| Other Operating Activities | 1,439 | 1,366 | 1,666 | -428.76 | 591.25 | 687.02 | Upgrade
|
| Operating Cash Flow | 1,845 | 1,838 | 1,563 | 1,281 | 976.93 | 621.77 | Upgrade
|
| Operating Cash Flow Growth | 13.55% | 17.58% | 21.99% | 31.17% | 57.12% | -43.54% | Upgrade
|
| Acquisition of Real Estate Assets | -926.35 | -876.76 | -330.92 | -459.23 | -83.85 | -109.12 | Upgrade
|
| Sale of Real Estate Assets | 400 | 400 | 530.85 | 140 | - | - | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -526.35 | -476.76 | 199.92 | -319.23 | -83.85 | -109.12 | Upgrade
|
| Investment in Marketable & Equity Securities | - | - | - | -27.58 | -479.2 | - | Upgrade
|
| Other Investing Activities | 72.29 | 71.49 | 43.74 | 20.14 | 5.19 | 19.56 | Upgrade
|
| Investing Cash Flow | -454.05 | -405.27 | 243.67 | -326.67 | -557.87 | -89.56 | Upgrade
|
| Long-Term Debt Issued | - | 2,914 | 3,746 | 3,090 | 840 | 3,166 | Upgrade
|
| Total Debt Issued | 2,834 | 2,914 | 3,746 | 3,090 | 840 | 3,166 | Upgrade
|
| Long-Term Debt Repaid | - | -2,471 | -4,104 | -2,667 | -240 | -2,836 | Upgrade
|
| Net Debt Issued (Repaid) | 370.19 | 442.97 | -358.21 | 422.84 | 600 | 330.57 | Upgrade
|
| Repurchase of Common Stock | - | - | -79.13 | -96.2 | -300 | -200.12 | Upgrade
|
| Common Dividends Paid | -320 | -280 | -80 | - | - | - | Upgrade
|
| Other Financing Activities | -1,402 | -1,409 | -1,391 | -947.54 | -640.66 | -648.79 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -0.03 | - | - | - | - | 0.36 | Upgrade
|
| Net Cash Flow | 39.32 | 186.43 | -101.07 | 333.83 | 78.4 | 14.23 | Upgrade
|
| Cash Interest Paid | 1,381 | 1,381 | 1,349 | 907.09 | 639.16 | 648.79 | Upgrade
|
| Levered Free Cash Flow | 297.3 | 199.78 | -13.59 | -216.07 | 58.8 | -655.65 | Upgrade
|
| Unlevered Free Cash Flow | 1,224 | 1,130 | 895.2 | 463.95 | 564.22 | -230.22 | Upgrade
|
| Change in Net Working Capital | -102.01 | -32.44 | 69.28 | 200.48 | 74.57 | 687.46 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.