Patrimonio Autónomo Estrategias Inmobiliarias (3-2-4241) (BVC:PEI)
Colombia
· Delayed Price · Currency is COP 67,700
+200 (0.30%)
At close: Mar 9, 2026
BVC:PEI Cash Flow Statement
Financials in millions COP. Fiscal year is January - December.
Millions COP. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Net Income | 517,312 | 509,241 | 723,751 | 763,968 | 294,973 | Upgrade
|
| Depreciation & Amortization | 537.35 | 273.34 | 177.5 | 86.13 | 60.7 | Upgrade
|
| Other Amortization | 124.19 | 161.6 | 167.56 | 167.56 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | -20,685 | 211.69 | -591.5 | - | - | Upgrade
|
| Asset Writedown | -243,206 | -348,097 | -656,994 | -614,934 | -110,390 | Upgrade
|
| Change in Accounts Receivable | -4,484 | 9,154 | -1,779 | -9,963 | 13,275 | Upgrade
|
| Change in Accounts Payable | 15,735 | -9,969 | -9,178 | 17,520 | 32,835 | Upgrade
|
| Change in Other Net Operating Assets | 467.72 | 3,819 | -9,536 | -3,582 | -4,606 | Upgrade
|
| Other Operating Activities | 309,995 | 381,472 | 439,810 | 261,665 | - | Upgrade
|
| Operating Cash Flow | 576,170 | 548,373 | 486,480 | 404,548 | 241,236 | Upgrade
|
| Operating Cash Flow Growth | 5.07% | 12.72% | 20.25% | 67.70% | 138.77% | Upgrade
|
| Acquisition of Real Estate Assets | -191,407 | -94,669 | -76,557 | -305,289 | -649,588 | Upgrade
|
| Sale of Real Estate Assets | 67,733 | 10,234 | 4,827 | - | - | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -123,675 | -84,435 | -71,730 | -305,289 | -649,588 | Upgrade
|
| Investment in Marketable & Equity Securities | - | - | - | - | 104,022 | Upgrade
|
| Investing Cash Flow | -123,675 | -84,435 | -71,730 | -305,289 | -545,566 | Upgrade
|
| Long-Term Debt Issued | 227,689 | 253,498 | 134,450 | 369,354 | 667,173 | Upgrade
|
| Long-Term Debt Repaid | -581,516 | -174,435 | -50,527 | -23,910 | -114,648 | Upgrade
|
| Net Debt Issued (Repaid) | -353,827 | 79,063 | 83,924 | 345,445 | 552,525 | Upgrade
|
| Issuance of Common Stock | 498,074 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | - | -12,223 | - | Upgrade
|
| Common Dividends Paid | -225,066 | -136,095 | -63,146 | -175,620 | -225,070 | Upgrade
|
| Other Financing Activities | -322,935 | -383,904 | -447,860 | -254,599 | -1,197 | Upgrade
|
| Net Cash Flow | 48,742 | 23,001 | -12,332 | 2,262 | 21,929 | Upgrade
|
| Cash Interest Paid | 322,935 | 383,904 | 447,860 | 252,500 | - | Upgrade
|
| Levered Free Cash Flow | -279,510 | 110,436 | 9,717 | 86,837 | 174,120 | Upgrade
|
| Unlevered Free Cash Flow | -85,809 | 348,796 | 284,535 | 255,237 | 245,212 | Upgrade
|
| Change in Working Capital | 10,829 | 2,864 | -18,772 | -13,263 | 63,244 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.