FIBRA Macquarie México (BMV:FIBRAMQ12)

FIBRA Macquarie México Balance Sheet

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
Property, Plant & Equipment	64,148	64,341	49,896	48,861	47,660	41,120
Cash & Equivalents	4,981	636.4	467.69	1,227	715.62	889.57
Accounts Receivable	98.43	81.87	13.51	9.24	14.08	37.75
Other Receivables	106.79	38.72	71.6	51.31	0.99	17.94
Investment In Debt and Equity Securities	48.98	222.59	81.78	178.4	-	-
Goodwill	841.61	841.61	841.61	841.61	841.61	841.61
Other Current Assets	220.25	219.95	111.35	87.11	61.7	60.22
Other Long-Term Assets	1,823	1,843	1,466	1,387	1,613	1,437
Total Assets	72,268	68,225	52,949	52,642	50,907	44,404
Current Portion of Long-Term Debt	-	-	-	4,840	205.84	-
Current Portion of Leases	5.71	-	-	-	3.95	3.52
Long-Term Debt	25,279	20,569	15,458	11,833	16,296	15,895
Long-Term Leases	9.3	-	-	-	11.14	14.09
Accounts Payable	5.98	89.03	78.29	67.71	44.84	37.08
Accrued Expenses	90.09	246.5	191.35	193.56	141.78	237.38
Current Income Taxes Payable	-	23.61	6.83	9.65	22.98	-
Other Current Liabilities	414.56	484.23	545.5	736.5	613.83	874.17
Long-Term Deferred Tax Liabilities	-	12.04	24.91	25.75	26.52	22.56
Other Long-Term Liabilities	446.97	493.12	314.86	377.8	317.64	439.39
Total Liabilities	26,251	21,917	16,620	18,083	17,685	17,523
Common Stock	19,573	18,507	17,304	17,304	17,304	17,312
Retained Earnings	27,000	27,282	18,733	17,015	15,670	9,325
Total Common Equity	45,507	45,788	36,037	34,318	32,974	26,637
Minority Interest	509.64	519.3	292.04	240.14	248.36	243.58
Shareholders' Equity	46,017	46,308	36,329	34,559	33,222	26,880
Total Liabilities & Equity	72,268	68,225	52,949	52,642	50,907	44,404
Total Debt	25,294	20,569	15,458	16,672	16,517	15,913
Net Cash (Debt)	-20,313	-19,932	-14,991	-15,446	-15,801	-15,023
Net Cash Per Share	-25.48	-25.23	-18.80	-19.37	-19.81	-18.81
Filing Date Shares Outstanding	797.31	797.31	797.31	797.31	797.31	797.66
Total Common Shares Outstanding	797.31	797.31	797.31	797.31	797.31	797.66
Book Value Per Share	57.08	57.43	45.20	43.04	41.36	33.39
Tangible Book Value	44,666	44,947	35,195	33,477	32,132	25,795
Tangible Book Value Per Share	56.02	56.37	44.14	41.99	40.30	32.34

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.