Fibra Danhos (BMV:DANHOS13)
Mexico
· Delayed Price · Currency is MXN 22.23
-0.09 (-0.40%)
Apr 23, 2025, 1:59 PM CST
Fibra Danhos Income Statement
Financials in millions MXN. Fiscal year is January - December.
Millions MXN. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | 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 |
| Rental Revenue | 4,856 | 4,412 | 3,956 | 3,413 | 3,242 | Upgrade
|
| Other Revenue | 1,919 | 1,777 | 1,557 | 1,353 | 1,400 | Upgrade
|
| Total Revenue | 6,775 | 6,189 | 5,513 | 4,766 | 4,642 | Upgrade
|
| Revenue Growth (YoY | 9.46% | 12.26% | 15.67% | 2.68% | -19.89% | Upgrade
|
| Property Expenses | 401.07 | 362.29 | 315.87 | 281.51 | 310.51 | Upgrade
|
| Selling, General & Administrative | 1,969 | 1,880 | 1,649 | 1,419 | 1,364 | Upgrade
|
| Total Operating Expenses | 2,370 | 2,242 | 1,965 | 1,700 | 1,675 | Upgrade
|
| Operating Income | 4,405 | 3,947 | 3,548 | 3,066 | 2,967 | Upgrade
|
| Interest Expense | -630.12 | -630.46 | -404.94 | -351.86 | -345.89 | Upgrade
|
| Interest & Investment Income | 61.21 | 57.65 | 28.83 | 16.2 | 20.29 | Upgrade
|
| Income (Loss) on Equity Investments | -1.27 | -2.51 | - | - | - | Upgrade
|
| Currency Exchange Gain (Loss) | 52.22 | -25.24 | -5.93 | 18.08 | -31.18 | Upgrade
|
| EBT Excluding Unusual Items | 3,887 | 3,346 | 3,166 | 2,748 | 2,610 | Upgrade
|
| Asset Writedown | 557.03 | 118.6 | 62.92 | 58.67 | 36.03 | Upgrade
|
| Pretax Income | 4,444 | 3,465 | 3,229 | 2,807 | 2,646 | Upgrade
|
| Income Tax Expense | 1.01 | 4.29 | 9.95 | 3.01 | 2.06 | Upgrade
|
| Earnings From Continuing Operations | 4,443 | 3,461 | 3,219 | 2,804 | 2,644 | Upgrade
|
| Minority Interest in Earnings | -241.83 | -151.33 | -380.14 | 0.84 | 0.14 | Upgrade
|
| Net Income | 4,201 | 3,309 | 2,839 | 2,805 | 2,644 | Upgrade
|
| Net Income to Common | 4,201 | 3,309 | 2,839 | 2,805 | 2,644 | Upgrade
|
| Net Income Growth | 26.96% | 16.55% | 1.23% | 6.08% | -35.37% | Upgrade
|
| Basic Shares Outstanding | 1,502 | 1,554 | 1,527 | 1,501 | 1,482 | Upgrade
|
| Diluted Shares Outstanding | 1,502 | 1,554 | 1,527 | 1,501 | 1,482 | Upgrade
|
| Shares Change (YoY) | -3.38% | 1.80% | 1.73% | 1.30% | 0.87% | Upgrade
|
| EPS (Basic) | 2.80 | 2.13 | 1.86 | 1.87 | 1.78 | Upgrade
|
| EPS (Diluted) | 2.80 | 2.13 | 1.86 | 1.87 | 1.78 | Upgrade
|
| EPS Growth | 31.40% | 14.49% | -0.50% | 4.71% | -35.93% | Upgrade
|
| Dividend Per Share | 1.800 | 2.100 | 2.400 | 2.000 | 1.000 | Upgrade
|
| Dividend Growth | -14.29% | -12.50% | 20.00% | 100.00% | -59.51% | Upgrade
|
| Operating Margin | 65.02% | 63.77% | 64.37% | 64.33% | 63.92% | Upgrade
|
| Profit Margin | 62.01% | 53.47% | 51.50% | 58.85% | 56.96% | Upgrade
|
| EBITDA | 4,412 | 3,956 | 3,558 | 3,076 | 2,975 | Upgrade
|
| EBITDA Margin | 65.12% | 63.92% | 64.54% | 64.54% | 64.10% | Upgrade
|
| D&A For Ebitda | 6.9 | 9.02 | 9.7 | 10.29 | 8.36 | Upgrade
|
| EBIT | 4,405 | 3,947 | 3,548 | 3,066 | 2,967 | Upgrade
|
| EBIT Margin | 65.02% | 63.77% | 64.37% | 64.33% | 63.92% | Upgrade
|
| Funds From Operations (FFO) | 3,570 | 3,267 | - | - | - | Upgrade
|
| Adjusted Funds From Operations (AFFO) | 4,221 | 3,962 | - | - | - | Upgrade
|
| FFO Payout Ratio | 51.89% | 59.55% | - | - | - | Upgrade
|
| Effective Tax Rate | 0.02% | 0.12% | 0.31% | 0.11% | 0.08% | Upgrade
|
| Revenue as Reported | 6,775 | 6,189 | 5,513 | 4,766 | 4,642 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.