Fomento Económico Mexicano, S.A.B. de C.V. (FMX)
NYSE: FMX · Real-Time Price · USD
99.85
-2.19 (-2.15%)
At close: May 12, 2025, 4:00 PM
99.85
0.00 (0.00%)
After-hours: May 12, 2025, 7:00 PM EDT
FMX 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 | 29,609 | 26,735 | 65,689 | 23,909 | 28,495 | -1,930 | Upgrade
|
| Depreciation & Amortization | 38,487 | 37,415 | 32,498 | 29,215 | 26,514 | 26,512 | Upgrade
|
| Other Amortization | 1,895 | 1,895 | 1,519 | 1,312 | 1,473 | 1,537 | Upgrade
|
| Loss (Gain) From Sale of Assets | 857 | 789 | -6,719 | 108 | -1,176 | -130 | Upgrade
|
| Asset Writedown & Restructuring Costs | 2,808 | 2,801 | 1,248 | 833 | 1,427 | 5,102 | Upgrade
|
| Loss (Gain) From Sale of Investments | - | - | -33,070 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 1,015 | 993 | 406 | -7,458 | -10,765 | 736 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,176 | 1,176 | 1,367 | - | - | - | Upgrade
|
| Other Operating Activities | 4,347 | 9,819 | -2,580 | 25,689 | 21,757 | 18,818 | Upgrade
|
| Change in Accounts Receivable | -10,214 | -9,761 | -12,125 | -5,685 | -4,278 | 2,551 | Upgrade
|
| Change in Inventory | -7,228 | -6,720 | -6,442 | -6,860 | -6,623 | -247 | Upgrade
|
| Change in Accounts Payable | 5,050 | 11,578 | 11,177 | 12,006 | 17,075 | -1,847 | Upgrade
|
| Change in Other Net Operating Assets | -1,131 | -3,387 | 5,417 | 2,310 | -754 | 2,071 | Upgrade
|
| Operating Cash Flow | 67,312 | 72,487 | 49,679 | 72,576 | 73,090 | 53,173 | Upgrade
|
| Operating Cash Flow Growth | 14.21% | 45.91% | -31.55% | -0.70% | 37.46% | -13.73% | Upgrade
|
| Capital Expenditures | -47,289 | -43,682 | -34,814 | -29,354 | -17,572 | -18,660 | Upgrade
|
| Sale of Property, Plant & Equipment | 924 | 872 | 857 | 462 | 1,436 | 461 | Upgrade
|
| Cash Acquisitions | -4,389 | -7,517 | -4,210 | -24,182 | - | -23,421 | Upgrade
|
| Divestitures | - | - | 24,468 | - | - | - | Upgrade
|
| Sale (Purchase) of Intangibles | -3,609 | -3,631 | -3,306 | -2,118 | -1,912 | -1,482 | Upgrade
|
| Investment in Securities | 6,102 | 8,063 | 113,262 | 22,881 | -24,166 | -7,953 | Upgrade
|
| Other Investing Activities | 12,475 | 12,773 | 36,035 | -14,121 | -3,961 | 19,688 | Upgrade
|
| Investing Cash Flow | -35,786 | -33,122 | 132,292 | -46,432 | -46,175 | -31,367 | Upgrade
|
| Long-Term Debt Issued | - | 1,207 | 11,238 | 15,855 | 39,888 | 129,371 | Upgrade
|
| Long-Term Debt Repaid | - | -18,486 | -52,874 | -17,797 | -44,873 | -68,520 | Upgrade
|
| Net Debt Issued (Repaid) | -13,214 | -17,279 | -41,636 | -1,942 | -4,985 | 60,851 | Upgrade
|
| Repurchase of Common Stock | -21,600 | -20,311 | - | - | - | - | Upgrade
|
| Common Dividends Paid | -31,132 | -25,080 | -12,247 | -17,506 | -13,399 | -15,868 | Upgrade
|
| Other Financing Activities | -16,424 | -21,379 | -38,669 | -16,450 | -18,605 | -25,408 | Upgrade
|
| Financing Cash Flow | -82,370 | -84,049 | -92,552 | -35,898 | -36,989 | 19,575 | Upgrade
|
| Foreign Exchange Rate Adjustments | 22,658 | 19,406 | -7,746 | -4,214 | -143 | 681 | Upgrade
|
| Net Cash Flow | -28,187 | -25,278 | 81,673 | -13,968 | -10,217 | 42,062 | Upgrade
|
| Free Cash Flow | 20,023 | 28,805 | 14,865 | 43,222 | 55,518 | 34,513 | Upgrade
|
| Free Cash Flow Growth | -16.94% | 93.78% | -65.61% | -22.15% | 60.86% | -10.85% | Upgrade
|
| Free Cash Flow Margin | 2.50% | 3.69% | 2.11% | 7.24% | 10.98% | 7.00% | Upgrade
|
| Free Cash Flow Per Share | 5.60 | 8.05 | 4.15 | 12.08 | 15.52 | 9.64 | Upgrade
|
| Cash Interest Paid | 16,463 | 16,156 | 17,305 | 13,635 | 14,245 | 14,183 | Upgrade
|
| Cash Income Tax Paid | 33,035 | 27,785 | 29,507 | 18,304 | 12,976 | 15,363 | Upgrade
|
| Levered Free Cash Flow | 47,587 | 48,925 | 15,097 | 18,078 | 39,080 | 24,436 | Upgrade
|
| Unlevered Free Cash Flow | 57,947 | 58,957 | 24,719 | 26,776 | 48,126 | 34,350 | Upgrade
|
| Change in Net Working Capital | -27,120 | -25,772 | 6,152 | 12,354 | -6,024 | -2,859 | Upgrade
|
Updated Apr 28, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.