BMV:DFS Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
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
Net Income	4,788	4,535	2,796	4,316	5,388	1,141
Depreciation & Amortization	42	127	345	447	428	385
Other Amortization	173	173	113	114	103	100
Gain on Sale of Loans & Receivables	-450	-450	-	-	-	-
Loss (Gain) From Sale of Investments	65	65	50	261	-382	-26
Provision for Credit Losses	4,658	4,911	6,018	2,359	218	5,134
Change in Other Net Operating Assets	-496	-755	270	335	-6	254
Other Operating Activities	-66	-181	-1,029	-692	270	-792
Operating Cash Flow	8,714	8,425	8,563	7,140	6,019	6,196
Operating Cash Flow Growth	1.15%	-1.61%	19.93%	18.62%	-2.86%	-
Capital Expenditures	-261	-268	-303	-236	-194	-261
Sale of Property, Plant & Equipment	59	59	-	9	-	-
Investment in Securities	-5,600	-6,328	-1,254	-5,449	4,808	-1,270
Net Decrease (Increase) in Loans Originated / Sold - Investing	4,699	2,786	-19,934	-19,961	-4,574	3,045
Investing Cash Flow	-1,103	-3,751	-21,491	-25,637	40	1,514
Short-Term Debt Issued	-	-	750	-	1,750	-
Long-Term Debt Issued	-	750	4,271	6,885	1,727	494
Total Debt Issued	750	750	5,021	6,885	3,477	494
Short-Term Debt Repaid	-	-750	-	-1,750	-	-
Long-Term Debt Repaid	-	-5,067	-3,834	-5,229	-4,373	-5,286
Total Debt Repaid	-6,818	-5,817	-3,834	-6,979	-4,373	-5,286
Net Debt Issued (Repaid)	-6,068	-5,067	1,187	-94	-896	-4,792
Issuance of Preferred Stock	-	-	-	-	-	493
Issuance of Common Stock	14	13	12	10	9	10
Repurchase of Common Stock	-84	-83	-1,938	-2,359	-2,260	-348
Common Dividends Paid	-709	-709	-690	-	-	-
Preferred Dividends Paid	-62	-62	-62	-	-	-
Total Dividends Paid	-771	-771	-752	-703	-636	-576
Other Financing Activities	-2,310	-1,995	17,250	19,208	-4,533	4,128
Financing Cash Flow	-9,219	-7,903	15,759	16,062	-8,316	-1,085
Net Cash Flow	-1,608	-3,229	2,831	-2,435	-2,257	6,625
Free Cash Flow	8,453	8,157	8,260	6,904	5,825	5,935
Free Cash Flow Growth	1.64%	-1.25%	19.64%	18.52%	-1.85%	0.39%
Free Cash Flow Margin	63.35%	62.75%	84.49%	63.59%	49.41%	99.68%
Free Cash Flow Per Share	33.61	32.50	32.52	24.84	19.42	19.33
Cash Interest Paid	5,690	5,690	4,508	1,666	1,077	1,799
Cash Income Tax Paid	1,180	1,180	1,605	1,865	1,305	901

Source: S&P Global Market Intelligence. Financial Services template. Financial Sources.