Fideicomiso Irrevocable No. F/1523 (BMV:FIBRAHD15)

BMV:FIBRAHD15 Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	401.95	412.98	728.36	15.03	143.31	-454.55
Depreciation & Amortization	6.92	6.92	5.46	5.29	4.89	5.26
Asset Writedown	-375.88	-375.88	-662.98	7.63	-334.48	554.88
Change in Accounts Receivable	-1.03	33.05	-2.25	-12.18	20.54	-57.05
Change in Accounts Payable	77.15	16.19	-37.08	41.53	16.43	-8.58
Change in Other Net Operating Assets	-22.4	23.19	-70.2	-4.71	40.03	36.23
Other Operating Activities	286.81	286.81	239.2	277.27	395.07	167.34
Operating Cash Flow	342.58	399.66	224.96	310.61	286.27	222.26
Operating Cash Flow Growth	79.52%	77.66%	-27.57%	8.50%	28.80%	-39.77%
Acquisition of Real Estate Assets	-8.24	-8.24	-20.69	-7.26	-50.03	-58.06
Sale of Real Estate Assets	97.41	-	-	-	-	0.5
Net Sale / Acq. of Real Estate Assets	89.17	-8.24	-20.69	-7.26	-50.03	-57.56
Other Investing Activities	53.04	53.04	47.15	43.05	24.16	55.5
Investing Cash Flow	-28.35	-125.77	-126.57	35.79	-25.87	-2.06
Long-Term Debt Issued	-	-	475.33	1,520	800	513.69
Total Debt Issued	42.69	-	475.33	1,520	800	513.69
Long-Term Debt Repaid	-	-34.2	-610.51	-1,396	-510.09	-1,059
Net Debt Issued (Repaid)	8.49	-34.2	-135.18	123.65	289.91	-545.36
Issuance of Common Stock	-	-	-	-	5.61	18.36
Common Dividends Paid	-55	-55	-	-	-87.38	-101.37
Other Financing Activities	-308.63	-308.63	-144.61	-145.34	-309.85	-171.26
Net Cash Flow	-40.92	-123.94	-181.4	324.71	158.68	-579.42
Cash Interest Paid	308.63	308.63	144.61	145.34	160.75	201.24
Levered Free Cash Flow	-	-87.94	-64.54	-41.01	83.37	-10.72
Unlevered Free Cash Flow	-	104.96	74.71	116.17	188.77	120.09
Change in Net Working Capital	-	140.96	114.21	74.49	-82.41	46.66

Updated Feb 19, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.