Grupo Aeroportuario del Pacifico SAB de CV
NYSE:PAC
Cash Flow Statement
Cash Flow Statement
Grupo Aeroportuario del Pacifico SAB de CV
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
2 448
|
2 593
|
2 652
|
2 243
|
2 655
|
2 636
|
2 626
|
2 771
|
3 907
|
3 824
|
4 027
|
3 354
|
3 947
|
4 499
|
4 744
|
4 731
|
4 610
|
4 666
|
4 907
|
5 139
|
5 107
|
5 181
|
5 219
|
5 455
|
5 865
|
4 019
|
3 009
|
1 919
|
1 148
|
3 154
|
4 582
|
6 044
|
7 334
|
8 274
|
9 157
|
9 185
|
9 423
|
9 547
|
9 263
|
9 690
|
9 595
|
|
Depreciation & Amortization |
886
|
889
|
892
|
925
|
936
|
1 077
|
1 169
|
1 156
|
1 255
|
1 226
|
1 255
|
1 348
|
1 374
|
1 390
|
1 396
|
1 444
|
1 471
|
1 507
|
1 550
|
1 570
|
1 607
|
1 646
|
1 693
|
1 776
|
1 837
|
1 916
|
1 983
|
2 000
|
2 021
|
2 026
|
2 037
|
2 051
|
2 112
|
2 165
|
2 235
|
2 313
|
2 367
|
2 425
|
2 457
|
2 546
|
2 591
|
|
Other Non-Cash Items |
202
|
192
|
177
|
605
|
276
|
791
|
740
|
1 243
|
597
|
821
|
1 475
|
2 139
|
1 866
|
1 650
|
1 584
|
1 869
|
2 224
|
2 612
|
2 460
|
2 743
|
3 031
|
2 980
|
3 591
|
3 107
|
3 977
|
3 280
|
2 554
|
2 061
|
1 112
|
1 588
|
2 365
|
3 443
|
3 643
|
4 372
|
4 395
|
5 273
|
5 899
|
6 302
|
6 928
|
6 297
|
6 505
|
|
Cash Taxes Paid |
625
|
681
|
710
|
758
|
798
|
822
|
872
|
931
|
1 168
|
1 238
|
1 310
|
1 446
|
1 428
|
1 705
|
1 806
|
1 820
|
1 891
|
1 946
|
2 045
|
2 263
|
2 287
|
2 173
|
2 219
|
2 163
|
2 116
|
1 726
|
1 378
|
812
|
638
|
568
|
684
|
1 017
|
2 115
|
3 395
|
3 887
|
4 357
|
4 052
|
4 373
|
4 391
|
4 502
|
4 118
|
|
Cash Interest Paid |
125
|
118
|
105
|
96
|
94
|
208
|
330
|
178
|
291
|
189
|
218
|
346
|
388
|
429
|
476
|
579
|
661
|
732
|
826
|
907
|
939
|
1 041
|
1 102
|
1 147
|
1 197
|
1 205
|
1 208
|
1 405
|
1 393
|
1 569
|
1 538
|
1 659
|
1 681
|
1 829
|
2 063
|
2 228
|
2 642
|
2 962
|
3 731
|
4 005
|
4 300
|
|
Change in Working Capital |
(113)
|
(186)
|
(128)
|
(313)
|
(503)
|
(423)
|
(175)
|
(265)
|
(377)
|
(676)
|
(1 289)
|
(1 200)
|
(1 189)
|
(1 493)
|
(1 513)
|
(1 875)
|
(1 914)
|
(2 671)
|
(2 252)
|
(2 215)
|
(2 330)
|
(1 665)
|
(2 236)
|
(2 174)
|
(2 211)
|
(2 450)
|
(3 006)
|
(2 413)
|
(2 478)
|
(1 488)
|
(635)
|
(442)
|
(1 634)
|
(2 619)
|
(3 080)
|
(4 252)
|
(3 292)
|
(4 629)
|
(4 430)
|
(4 597)
|
(4 267)
|
|
Cash from Operating Activities |
3 423
N/A
|
3 487
+2%
|
3 593
+3%
|
3 460
-4%
|
3 364
-3%
|
4 081
+21%
|
4 361
+7%
|
4 905
+12%
|
5 382
+10%
|
5 195
-3%
|
5 468
+5%
|
5 641
+3%
|
5 998
+6%
|
6 047
+1%
|
6 211
+3%
|
6 169
-1%
|
6 391
+4%
|
6 115
-4%
|
6 665
+9%
|
7 236
+9%
|
7 414
+2%
|
8 141
+10%
|
8 267
+2%
|
8 164
-1%
|
9 468
+16%
|
6 765
-29%
|
4 540
-33%
|
3 567
-21%
|
1 803
-49%
|
5 280
+193%
|
8 348
+58%
|
11 095
+33%
|
11 455
+3%
|
12 193
+6%
|
12 707
+4%
|
12 520
-1%
|
14 397
+15%
|
13 645
-5%
|
14 218
+4%
|
13 935
-2%
|
14 423
+4%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(639)
|
(611)
|
(595)
|
(620)
|
(753)
|
(771)
|
(950)
|
(1 128)
|
(1 358)
|
(1 529)
|
(1 547)
|
(1 857)
|
(1 960)
|
(1 980)
|
(2 031)
|
(1 924)
|
(1 971)
|
(2 123)
|
(2 225)
|
(2 502)
|
(2 293)
|
(2 185)
|
(2 583)
|
(2 479)
|
(2 668)
|
(2 879)
|
(2 966)
|
(3 160)
|
(3 352)
|
(3 595)
|
(3 699)
|
(4 947)
|
(5 234)
|
(6 363)
|
(7 639)
|
(8 431)
|
(10 190)
|
(10 970)
|
(10 582)
|
(10 444)
|
(8 975)
|
|
Other Items |
(15)
|
(50)
|
(74)
|
(13)
|
(26)
|
(2 575)
|
(2 598)
|
(2 542)
|
(2 539)
|
18
|
33
|
40
|
56
|
46
|
43
|
(15)
|
(26)
|
(5)
|
(11)
|
(49)
|
(38)
|
(66)
|
(39)
|
(107)
|
(123)
|
(147)
|
(170)
|
(58)
|
(40)
|
(24)
|
(6)
|
(23)
|
(49)
|
(29)
|
(93)
|
(51)
|
(17)
|
(7)
|
(620)
|
(648)
|
(785)
|
|
Cash from Investing Activities |
(654)
N/A
|
(661)
-1%
|
(669)
-1%
|
(633)
+5%
|
(779)
-23%
|
(3 345)
-329%
|
(3 547)
-6%
|
(3 670)
-3%
|
(3 897)
-6%
|
(1 511)
+61%
|
(1 514)
0%
|
(1 817)
-20%
|
(1 905)
-5%
|
(1 935)
-2%
|
(1 988)
-3%
|
(1 939)
+3%
|
(1 997)
-3%
|
(2 127)
-7%
|
(2 236)
-5%
|
(2 550)
-14%
|
(2 331)
+9%
|
(2 251)
+3%
|
(2 622)
-16%
|
(2 586)
+1%
|
(2 791)
-8%
|
(3 025)
-8%
|
(3 135)
-4%
|
(3 218)
-3%
|
(3 392)
-5%
|
(3 619)
-7%
|
(3 704)
-2%
|
(4 969)
-34%
|
(5 283)
-6%
|
(6 392)
-21%
|
(7 732)
-21%
|
(8 482)
-10%
|
(10 207)
-20%
|
(10 976)
-8%
|
(11 202)
-2%
|
(11 092)
+1%
|
(9 761)
+12%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(346)
|
(1 856)
|
(1 787)
|
(1 579)
|
0
|
0
|
(1 221)
|
(1 409)
|
0
|
0
|
(1 848)
|
(1 750)
|
0
|
0
|
(1 840)
|
(1 750)
|
0
|
0
|
0
|
(1 251)
|
0
|
(2)
|
0
|
(1 592)
|
0
|
0
|
0
|
0
|
(338)
|
(3 211)
|
(8 377)
|
(9 015)
|
(9 176)
|
(6 879)
|
(2 638)
|
(2 000)
|
(1 501)
|
(924)
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(387)
|
(93)
|
(185)
|
(135)
|
1 013
|
2 240
|
3 764
|
3 580
|
3 735
|
603
|
2 235
|
2 464
|
1 349
|
2 757
|
1 376
|
3 648
|
3 656
|
2 708
|
1 134
|
271
|
2 082
|
3 374
|
3 260
|
3 080
|
878
|
7 132
|
7 789
|
7 694
|
6 894
|
2 963
|
809
|
3 323
|
6 816
|
4 314
|
8 569
|
6 770
|
9 674
|
9 081
|
7 546
|
6 849
|
449
|
|
Cash Paid for Dividends |
0
|
(2 403)
|
(1 893)
|
(1 590)
|
0
|
0
|
(1 066)
|
(1 745)
|
0
|
0
|
(1 877)
|
(2 139)
|
0
|
0
|
(2 444)
|
(3 006)
|
(3 131)
|
(3 133)
|
(3 777)
|
(4 005)
|
(4 155)
|
(4 153)
|
(4 218)
|
(4 425)
|
(4 572)
|
0
|
(2 359)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 831)
|
(3 831)
|
(7 314)
|
(7 468)
|
(5 511)
|
(7 386)
|
(7 634)
|
(7 634)
|
|
Other |
(125)
|
789
|
(105)
|
(96)
|
(94)
|
(208)
|
(330)
|
(260)
|
(374)
|
(271)
|
(300)
|
(346)
|
(388)
|
(429)
|
(476)
|
(579)
|
(661)
|
(732)
|
(826)
|
(1 182)
|
(939)
|
(2 633)
|
(2 694)
|
(1 294)
|
(1 197)
|
387
|
385
|
(1 405)
|
(1 393)
|
(1 569)
|
(1 538)
|
(1 659)
|
(1 681)
|
(1 829)
|
(2 063)
|
(2 382)
|
(2 642)
|
(2 962)
|
(3 731)
|
(4 005)
|
(4 300)
|
|
Cash from Financing Activities |
(2 068)
N/A
|
(3 563)
-72%
|
(3 970)
-11%
|
(3 400)
+14%
|
(2 181)
+36%
|
1 634
N/A
|
1 147
-30%
|
166
-86%
|
208
+25%
|
(2 822)
N/A
|
(1 790)
+37%
|
(1 771)
+1%
|
(2 929)
-65%
|
(1 561)
+47%
|
(3 384)
-117%
|
(1 687)
+50%
|
(1 886)
-12%
|
(2 907)
-54%
|
(3 470)
-19%
|
(6 167)
-78%
|
(3 012)
+51%
|
(3 414)
-13%
|
(3 653)
-7%
|
(4 232)
-16%
|
(6 484)
-53%
|
1 356
N/A
|
4 221
+211%
|
6 288
+49%
|
5 163
-18%
|
(1 817)
N/A
|
(9 107)
-401%
|
(7 352)
+19%
|
(4 040)
+45%
|
(8 225)
-104%
|
38
N/A
|
(4 926)
N/A
|
(1 936)
+61%
|
(316)
+84%
|
(3 572)
-1 029%
|
(4 790)
-34%
|
(11 486)
-140%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
138
|
42
|
(8)
|
(10)
|
(1)
|
25
|
541
|
41
|
(97)
|
(40)
|
(532)
|
(16)
|
2
|
125
|
428
|
475
|
307
|
179
|
(90)
|
(107)
|
114
|
40
|
412
|
494
|
(73)
|
(263)
|
(921)
|
(1 147)
|
(369)
|
(526)
|
|
Net Change in Cash |
701
N/A
|
(736)
N/A
|
(1 046)
-42%
|
(573)
+45%
|
404
N/A
|
2 370
+487%
|
1 960
-17%
|
1 401
-29%
|
1 693
+21%
|
862
-49%
|
2 165
+151%
|
2 192
+1%
|
1 207
-45%
|
2 543
+111%
|
829
-67%
|
2 542
+207%
|
2 533
0%
|
1 622
-36%
|
1 000
-38%
|
(1 579)
N/A
|
2 031
N/A
|
1 944
-4%
|
1 977
+2%
|
1 349
-32%
|
317
-76%
|
5 524
+1 641%
|
6 102
+10%
|
6 944
+14%
|
3 755
-46%
|
(246)
N/A
|
(4 570)
-1 759%
|
(1 112)
+76%
|
2 171
N/A
|
(2 013)
N/A
|
5 507
N/A
|
(961)
N/A
|
1 991
N/A
|
1 431
-28%
|
(1 703)
N/A
|
(2 316)
-36%
|
(7 349)
-217%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
2 784
N/A
|
2 876
+3%
|
2 998
+4%
|
2 840
-5%
|
2 610
-8%
|
3 311
+27%
|
3 411
+3%
|
3 776
+11%
|
4 024
+7%
|
3 666
-9%
|
3 921
+7%
|
3 784
-3%
|
4 037
+7%
|
4 066
+1%
|
4 180
+3%
|
4 245
+2%
|
4 420
+4%
|
3 992
-10%
|
4 440
+11%
|
4 734
+7%
|
5 121
+8%
|
5 956
+16%
|
5 684
-5%
|
5 685
+0%
|
6 799
+20%
|
3 887
-43%
|
1 575
-59%
|
406
-74%
|
(1 549)
N/A
|
1 685
N/A
|
4 650
+176%
|
6 149
+32%
|
6 221
+1%
|
5 829
-6%
|
5 068
-13%
|
4 089
-19%
|
4 206
+3%
|
2 675
-36%
|
3 636
+36%
|
3 491
-4%
|
5 448
+56%
|