# EDGAR Filing Document

**Accession Number:** 0001969373
**File Stem:** 0000950103-26-006918
**Filing Date:** 2026-5
**Character Count:** 82659
**Document Hash:** 55fed058e739d9248178dd1f0ebfb75f
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0000950103-26-006918.hdr.sgml**: 20260507

**ACCESSION NUMBER**: 0000950103-26-006918

**CONFORMED SUBMISSION TYPE**: 6-K

**PUBLIC DOCUMENT COUNT**: 2

**CONFORMED PERIOD OF REPORT**: 20260506

**FILED AS OF DATE**: 20260507

**DATE AS OF CHANGE**: 20260506

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Vesta Real Estate Corporation, S.A.B. de C.V.
- **CENTRAL INDEX KEY:** 0001969373
- **STANDARD INDUSTRIAL CLASSIFICATION:** REAL ESTATE [6500]
- **ORGANIZATION NAME:** 05 Real Estate & Construction
- **EIN:** 000000000
- **STATE OF INCORPORATION:** O5
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 6-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41730
- **FILM NUMBER:** 26950291

**BUSINESS ADDRESS:**
- **STREET 1:** PASEO DE TAMARINDOS # 90 TORRE 2 PISO 28
- **STREET 2:** COL. BOSQUES DE LAS LOMAS, CUAJIMALPA CP
- **CITY:** MEXICO CITY
- **STATE:** O5
- **ZIP:** 05210
- **BUSINESS PHONE:** 52 (55) 5950-0070

**MAIL ADDRESS:**
- **STREET 1:** PASEO DE TAMARINDOS # 90 TORRE 2 PISO 28
- **STREET 2:** COL. BOSQUES DE LAS LOMAS, CUAJIMALPA CP
- **CITY:** MEXICO CITY
- **STATE:** O5
- **ZIP:** 05210

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

**FORM 6-K**

**REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULE 13a-16**

**OR 15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934**

For the month of May 2026

**Commission File Number: 001**-**41730**

**Corporación Inmobiliaria Vesta, S.A.B. de C.V.** 

**(Exact name of registrant as specified in its charter)**

**Paseo de los Tamarindos No. 90, Torre II, Piso 28, Col. Bosques de las**

**Lomas**

**Cuajimalpa, C.P. 05120**

**Mexico City**

**United Mexican States**

**+52 (55) 5950-0070**

**(Address of principal executive office)**

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F:

Form 20-F <u>X</u> Form 40-F  

**TABLE OF CONTENTS**

---

| | |
|:---|:---|
| **EXHIBIT** |  |
| [99.1](dp245690_ex9901.htm) | [Management's Discussion and Analysis of Financial Condition and Results of Operations for three month periods ended March 31, 2026 and 2025](dp245690_ex9901.htm)<br>|

---

**SIGNATURE**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

---

| | | |
|:---|:---|:---|
| **Corporación Inmobiliaria Vesta, S.A.B. de C.V.**  | **Corporación Inmobiliaria Vesta, S.A.B. de C.V.**  | **Corporación Inmobiliaria Vesta, S.A.B. de C.V.**  |
| By: | /s/ Juan Felipe Sottil Achutegui | /s/ Juan Felipe Sottil Achutegui |
|  | Name: | Juan Felipe Sottil Achutegui |
|  | Title: | Chief Financial Officer |

---

Date: May 6, 2026

## Exhibit 99.1

**Exhibit 99.1**

**MANAGEMENT'S DISCUSSION AND ANALYSIS OF<br> FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

*The following discussion of our financial condition and results of operations should be read in conjunction with our unaudited condensed consolidated interim financial statements as of March 31, 2026 and for the three-month periods ended March 31, 2026 and 2025, included in Exhibit 99.2 of our report on Form 6-K which was furnished to the SEC on April 23, 2026 and our audited consolidated financial statements included in our annual report on Form 20-F for the year ended December 31, 2025, which was filed with the SEC on March 17, 2026 (the "Annual Report"). The preparation of the consolidated financial statements required the use of assumptions and estimates that affect the amounts recorded as assets, liabilities, revenue and expenses in the years and periods addressed and are subject to certain risks and uncertainties. Our future results may vary substantially from those indicated because of various factors that affect our business, including, among others, those identified under "Forward Looking Statements" and "Risk Factors" in our Annual Report. Our audited consolidated financial statements have been prepared in accordance with IFRS Accounting Standards ("IFRS"), as issued by the International Accounting Standards Board ("IASB") and our unaudited condensed consolidated interim financial statements have been prepared in accordance with IAS 34 "Interim Financial Reporting" as issued by the IASB. Totals in some tables in this document may differ from the sum of individual amounts in those tables due to rounding.* 

**Overview**

We are a fully integrated, internally managed real estate company that owns, manages, develops and leases industrial properties in Mexico. We have significant development experience and capabilities, focused on a single real estate segment composed of industrial parks and industrial buildings in Mexico. With an experienced management team, we strive to achieve excellence in the development of industrial real estate and to generate efficient and sustainable investments. We offer our world-class clients strategic locations across 16 Mexican states located in the most developed industrial areas, with a growing portfolio of our developments built according to eco-efficient standards. As of March 31, 2026, our portfolio was comprised of 231 buildings with a total GLA of 42,954,021 square feet (3,990,559 square meters), and a stabilized occupancy rate of 93.4% and a same-store occupancy rate of 95.0%, and our development portfolio was comprised of 6 buildings under development with a total GLA of 1.6 million square feet (0.1 million square meters). Our GLA has grown 77.2x since we began operations in 1998, representing a CAGR of 10.3% since our initial public offering in 2012 in Mexico. Our facilities are located in strategic areas for light-manufacturing and logistics in the Northwest, Northeast, Bajío-North, Bajío-South and Central regions of Mexico. The quality and geographic location of our properties are key to optimizing our clients' operations, and constitute a crucial link in the regional supply chain.

Since our inception in 1998, we have grown from a private to a public company and evolved from a high-growth industrial real estate developer into an industrial real estate asset manager with strong development capabilities, with a high-quality portfolio and an extensive development pipeline. As we continue to evolve, we seek to become a world-class fully integrated industrial real estate company, striving to adhere to the highest standards available worldwide.

We believe that during the last 10 years, we have created value for our stakeholders by implementing our "Vision 2020" strategic plan from 2014 to 2019, and our "Level 3 Strategy" from 2019 to 2024, where we aimed to maximize growth in Vesta FFO. These strategies established our expansion and growth strategy for 2019 to 2024, based on five strategic pillars: (i) manage, maintain and broaden our current portfolio, (ii) invest in and/or divest properties for ongoing value creation, (iii) strengthen our balance sheet and expand funding sources and maturities, (iv) strengthen our organization to successfully execute our strategy, and (v) become a category leader in ESG, embedding our sustainability practices throughout our business model. In November 2024, we published our next five-year strategic plan, or "Route 2030," which focuses on two avenues of value creation: (i) our existing portfolio opportunity; and (ii) our development program. We believe that both avenues will continue maximizing growth in Vesta FFO per share.

Our profit for each of the three-month periods ended March 31, 2026 and 2025 was US$101.0 million and US$14.9 million, respectively. Our profit for each of the years ended December 31, 2025, 2024 and 2023 was

US$241.9 million, US$223.3 million and US$316.6 million, respectively. Our annual profit has increased 5.9x since our initial public offering in 2012 in Mexico, growing at a CAGR of 14.7% from 2012 to 2025 and increasing 8.3% from 2024 to 2025. Our basic earnings per share have increased 2.0x since 2012, growing at a CAGR of 5.6% from 2012 to 2025 and 11.2% from 2024 to 2025. Vesta FFO per share has increased 3.5x since 2012 growing at a CAGR of 10.2% from 2012 to 2025 and 12.0% from 2024 to 2025. Our total GLA has grown 3.6x since 2012 growing at a CAGR of 10.3% from 2012 to 2025 and 6.6% from 2024 to 2025. In addition, Adjusted NOI has grown at a CAGR of 13.8% from 2012 to 2025 and 12.0% from 2024 to 2025. For a reconciliation of Vesta FFO and Adjusted NOI to the nearest IFRS measure, see "Item 5. Operating and Financial Review and Prospects—A. Operating Results—Non-IFRS Financial Measures and Other Measures and Reconciliations" of our Annual Report.

Our properties provide innovative and customer-tailored real estate solutions to respond to our clients' specific needs, as well as to adapt to industry trends that we identify in our markets. We selectively develop light-manufacturing and distribution centers through BTS Buildings, which are tailored to address the specific needs of clients or a particular industry. Our properties allow for modular reconfiguration to address specific client needs, ensuring that a facility can be continuously transformed. Working closely with our clients on the design of these bespoke properties, also allows us to stay abreast of and anticipate industry trends. In addition to tailor-made solutions in proven industrial areas, we also develop Inventory Buildings, which are built without a lease signed with a specific customer and are designed in accordance with standard industry specifications. Inventory Buildings provide sufficient space for clients that do not have the time or interest to build BTS Buildings. We adjust our building mix to cater to real estate demands of current and prospective clients by monitoring our clients' and their sectors' needs.

We believe that we are one of the only fully vertically integrated and internally managed Mexican industrial real estate companies that owns, manages, develops and leases industrial properties, on a large scale, in Mexico, which we believe differentiates us from our competitors. Our business is focused on developing our industrial properties seeking to incorporate global quality standards to develop high-specification assets that are comparable with properties in other jurisdictions, with internal processes that minimize delivery times and costs. We focus on the development and management of our properties by outsourcing all construction, design, engineering and project management services and related works to third parties that are both experienced as well as known to us. By using high-quality contractors and service providers with long track records and awarding contracts through bidding processes, we seek to mitigate contractor risk and foster competition, lowering our costs, increasing the quality of our buildings and providing competitive alternatives for our current and future clients. Our bidding processes are conducted in accordance with procedures that comply with the International Standard ISO 9001:2008, a certification we obtained in 2011. The standard was updated in 2015 to ISO 9001:2015, and we subsequently obtained certification under the updated standard, which focuses on risk mitigation and quality management systems. Our certification was most recently renewed in 2023 and is valid until 2026. We are currently preparing the documentation and processes for review by an external auditor in accordance with ISO 9001:2015 in order to extend the certification for an additional three-year period.

The following table presents a summary of our real estate portfolio as of the dates indicated:

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **As of<br> March 31,** | **As of December 31,** | **As of December 31,** | **As of December 31,** |
|  | **2026** | **2025** | **2024** | **2023** |
| Number of real estate properties | 231 | 231 | 224 | 214 |
| GLA (sq. feet)<sup>(1)</sup> | 42954021 | 42954022 | 40299964 | 37354498 |
| Leased area (sq. feet)<sup>(2)</sup> | 38513765 | 38538916 | 37641031 | 34876081 |
| Number of tenants | 181 | 181 | 192 | 187 |
| Average rent per square foot (US$ per year)<sup>(3)</sup> | 6.2 | 5.9 | 5.8 | 5.4 |
| Weighted average remaining lease term (years) | 4.6 | 4.8 | 4.8 | 4.9 |
| Collected rental revenues per square foot<br> (US$ per month)<sup>(4)</sup> | 6.28 | 6.29 | 5.7 | 5.4 |
| Stabilized Occupancy rate (% of GLA)<sup>(5)</sup> | 93.4% | 93.6% | 95.5% | 96.7% |

---

(1) Refers to the total GLA across all of our real estate properties.

(2) Refers to the GLA that was actually leased to tenants as of the dates indicated.

(3) Calculated as the annual base rent as of the end of the relevant period divided by the GLA. For rents denominated in pesos, annual
rent is converted to US$ at the average exchange rate for each quarter.

(4) Calculated as the annual income collected from rental revenues during the relevant period divided by the square feet leased. For income
collected denominated in pesos, income collected is converted to US$ at the average exchange rate for each quarter.

(5) We calculate stabilized occupancy rate as leased area *divided by* total GLA. We deem a property to be stabilized once it has
reached 80.0% occupancy or has been completed for more than one year, whichever occurs first.

**Basis for the Preparation of Our Financial Information**

Our financial statements have been prepared in accordance with IFRS on the historical cost basis except for investment properties and financial instruments that are measured at fair value at the end of each reporting period, as explained in the accounting policies below. Historical cost is generally based on the fair value of the consideration given in exchange for goods and services. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, regardless of whether that price is directly observable or estimated using another valuation technique. In estimating the fair value of an asset or a liability, we take into account the characteristics of the asset or liability if market participants would take those characteristics into account when pricing the asset or liability at the measurement date. Fair value for measurement and/or disclosure purposes in our financial statements is determined on such a basis, except for share-based payment transactions that are within the scope of IFRS 2, "Share-based Payments."

In addition, for financial reporting purposes, fair value measurements are categorized into Level 1, 2 or 3 based on the degree to which the inputs to the fair value measurements are observable and the significance of the inputs to the fair value measurement in its entirety, which are described as follows:

&nbsp;&nbsp;&nbsp;&nbsp;• Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities
that we can access at the measurement date;

&nbsp;&nbsp;&nbsp;&nbsp;• Level 2 fair value measurements are those derived from inputs, other than quoted prices included within Level 1, that are observable
for the asset or liability, either directly or indirectly; and

&nbsp;&nbsp;&nbsp;&nbsp;• Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are
not based on observable market data.

**Principal Factors Affecting Our Results of Operations**

***Macroeconomic Conditions***

Our business is closely tied to general economic conditions in Mexico and, to a lesser extent, the United States and elsewhere. As a result, our financial and operating performance, the value of our portfolio and our ability to implement our business strategy may be affected by changes in national and global economic conditions. The performance of the real estate markets in which we operate tends to be cyclical and is related to the perceptions of investors of the overall economic outlook. Rising interest rates, declining demand for real estate or periods of general economic slowdown or recession have had a direct negative impact on the real estate market in the past, and a recurrence of these conditions could result in a decrease in our revenues.

All of our operations are conducted in Mexico and are dependent upon the performance of the Mexican economy. As a result, our business, financial condition, results of operations and prospects may be affected by the general condition of the Mexican economy, the devaluation of the peso as compared to the U.S. dollar, price instability, inflation, interest rates, changes in regulation, taxation, social instability and other political, social and economic developments in or affecting Mexico, over which we have no control. Decreases in the growth rate of the Mexican economy, periods of negative growth and/or increases in inflation or interest rates may result in lower demand for our services and products, lower real pricing of our services and products or cause a shift to lower margin services and products.

In the past, Mexico has experienced both prolonged periods of weak economic conditions and deteriorations in economic conditions that have had a negative impact on our business. We cannot give any assurance that those conditions will not return in the future or that, if they do, they will not have a material adverse effect on our business, financial condition, results of operations and prospects. For more information on these risks, see Item 3D. "Risk Factors—Risks Related to Mexico" in our Annual Report.

***Rental Income***

Our primary source of revenues is the rental income received from customers under operating leases. The amount of rental income generated by the properties that comprise our portfolio depends primarily on our ability to (i) maintain our current occupancy rates, (ii) lease currently available space and space that becomes available from lease terminations and (iii) acquire or develop new properties or expand existing properties. As of March 31, 2026 and December 31, 2025, 2024 and 2023 our stabilized occupancy rate at our industrial buildings was 93.4%, 93.6%, 95.5% and 96.7%, respectively. The amount of rental income generated by our leased properties also depends on our ability to collect rent payments from our tenants pursuant to their leases, as well as our ability to increase our rental rates. In addition, increases in rental income will partially depend on our ability to acquire additional properties that meet our investment criteria and to develop those properties, as well as our ability to expand the GLA of our existing properties

where possible. Positive or negative trends in our tenants' businesses or in geographic areas where we operate could also impact our rental income in future periods.

***Lease Expirations***

Our ability to re-lease space promptly upon the expiration of a lease will impact our results of operations and is affected by economic and competitive conditions in the markets where we operate as well as the desirability of our individual properties. As of March 31, 2026, our leases scheduled to expire during the remainder of 2026 represented 5.4% of our leased GLA.

***Market Conditions***

We plan to seek additional investment opportunities throughout Mexico, particularly within industrial and trade corridors. Positive or negative changes in market conditions will impact our overall performance. Future downturns in regional economic conditions affecting our target markets or downturns in the industrial real estate sector that impair our ability to enter into new leases and/or re-lease existing space and/or the ability of our tenants to fulfill their lease commitments, as in the event of their insolvency or bankruptcy, could adversely affect our ability to maintain or increase rental rates at our properties.

***Competition***

We compete with a number of buyers, developers and operators of industrial properties in Mexico, many of whom offer products or may seek to purchase properties similar to ours in the same markets as ours. In the future, an increase in competition may diminish our opportunities to acquire a desired property on favorable terms or at all, and we may become displaced by our competitors. In addition, competition may affect the occupancy rates of our properties, and thus our financial results, and we may be pressured to reduce our rental rates below those we currently charge or to offer substantial rent abatements, improvements, early termination rights or favorable renewal options to tenants in order to retain them when their leases expire.

***Property Operating Costs***

Our property operating costs are largely composed of real estate taxes, insurance costs, maintenance costs and other property-related expenses. The majority of maintenance costs are passed on to the tenants and are paid by them in the form of regular maintenance fees. Accordingly, we do not report these maintenance costs under property operating costs. Most of our leases are double net leases, which means the tenant is responsible for insurance costs in addition to rent, or triple net leases where the tenant is responsible for the cost of insurance, real estate taxes and maintenance in addition to rent.

***Inflation***

For the year ended December 31, 2025, inflation growth rates slowed down slightly in comparison to those of 2024. Mexico's annual rate of inflation, as measured by changes in the Mexican national consumer price index, calculated and published by the Mexican Central Bank and INEGI, was 3.7%, 4.2% and 4.7% as of December 31, 2025, 2024 and 2023, respectively. See Item 3D. "Risk Factors—Risks Related to Mexico—The rate of inflation in Mexico and the actions of the Federal Government to control it may have a negative impact on our investments" in our Annual Report.

Most of our leases contain provisions designed to mitigate the adverse impact of inflation. These provisions generally consider annual increases in rental rates using the applicable inflation rate for the last twelve months. The rent increase takes effect on each anniversary of a lease's commencement date. Most of our leases provide a clean inflation cost pass-through, while others cap the annual increase at a specific level or provide for a fixed increase due

to inflation. The applicable inflation rate depends on the currency of the lease: U.S. dollar-denominated leases are indexed to CPI and peso-denominated leases are indexed to INPC.

However, because rent adjustments lag behind the actual increases in inflation, our margins may decrease during the period preceding the adjustment, but our costs will increase due to inflation. Moreover, under our leases we typically have exposure to increases in non-reimbursable property operating expenses, including expenses incurred related to vacant premises. In addition, we believe that some of the existing rental rates under our leases subject to renewal are below current market rates for comparable space and that upon renewal or re-leasing, those rates may be increased to be consistent with, or closer to, current market rates, which may also offset our exposure to inflationary expense pressures related to our leased properties. We also have exposure to inflation with respect to our development portfolio, as increases in materials and other costs related to our development activities make it more expensive to develop properties. With respect to our outstanding indebtedness, we periodically evaluate our exposure to interest rate fluctuations, and may enter into derivative transactions that attempt to mitigate, but do not eliminate, the impact of changes in interest rates on our variable rate loans.

**Critical Accounting Estimates**

***Overview***

In preparing our financial statements, we are required to make judgments, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. We also use judgments and estimates to recognize revenues, expenses and other transactions. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods. Estimates and assumptions are based on historical data and other factors deemed reasonable under the circumstances. Actual results in future periods could differ from those estimates and assumptions, and if these differences were significant enough, our reported results of operations would be materially and adversely affected.

For more information, see notes 3 and 4 to our audited consolidated financial statements included in our Annual Report.

***Valuation of Investment Property***

Our Audit Committee has approved management's decision to fully implement IFRS 13 in order to reflect the fair value of our investment properties in our financial statements. We engage on a quarterly basis external appraisers in order to obtain an independent opinion as to the market value of all our investment properties, including our properties under development. We submit to each appraiser an updated rent roll of the portfolio under their review, and we provide them access to the properties, leasing contracts and specific operating details of the portfolio.

The independent appraisers use valuation techniques such as the discounted cash flows approach, replacement cost approach and income cap rate approach. The techniques used include assumptions, which are not directly observable in the market, to estimate the fair value of our investment property, such as discount rates, long-term net operating income, inflation rates, absorption periods and market rents. This appraisal is performed on a quarterly basis. The discounted cash flows approach is used to determine the market value of our buildings, and the replacement cost approach is used to determine the market value of our Land Reserves. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset.

Following these techniques and methodologies, the appraisers estimate the fair market value of all our investment properties.

In order to review the appraisers' valuations, we have divided our portfolio among the appraisers, with at least two appraisers per geographic market. Upon receiving the appraisers' reports, we compare valuations from the different appraisers in order to verify their accuracy. If a discrepancy is identified, we review the information submitted to the appraisers. In addition, we obtain drafts of the valuation reports and perform an independent review of the results for each property. We use our knowledge of each property and regional portfolios as well as the conditions in each market, obtained through discussions with our development department, as well as his or her knowledge of movements in interest rates, turnover and other judgments used in the valuation, and review the reasonableness of the results reported according to these criteria and the movement in the reported result with respect to the value recorded in the previous quarter. During our review process, we share our observations concerning inconsistencies in factual information, inaccurate statements or text with the appraisers and request that they review their reports and revise if appropriate. We also challenge the appraisers as to the extent to which recent market transactions and expected rental values which they use to derive their valuations take into account the impact of climate change. After discussing with the appraisers, they provide updated final reports. The valuation commentaries and supporting evidence provided by the appraisers enable us to consider the property specific factors that may have an impact on value, including recent comparable transactions where appropriate. We conclude that the assumptions used by the appraisers in their valuations are supportable in light of available and comparable market evidence and, as a result, we approve the final valuation report for recording. No adjustments are performed to investment property valuation reports after such reports are finalized.

For more information, see note 8 to our audited consolidated financial statements included in our Annual Report. Our management believes that the chosen valuation methodologies are appropriate for determining the fair value of the type of investment properties we own.

**Description of Principal Line Items**

The following briefly describes the components of revenue and expenses as presented in our statement of comprehensive income.

***Revenues***

The primary source of our revenues comes from rental income which our customers pay to us under operating leases and are recorded on an accrual basis. We provide energy income and reimbursable building services pursuant to certain leases we have entered into. As a result, we may recover certain operating expenses with respect to our leased properties from time to time. Rental income under our financial statements includes those reimbursements.

***Property Operating Costs***

Property operating costs are composed of (i) real estate taxes, (ii) insurance costs, (iii) maintenance costs, (iv) energy costs, and (v) other property-related expenses.

upon their review of the age profile of accounts receivable and on a tenant-by-tenant basis depending on management's assessment of each tenant's likelihood to make rental payments on a timely basis.

***General and Administrative Expenses***

General and administrative expenses consist of the following: (i) marketing, advertising and promotion expenses, (ii) auditing and tax consulting expenses related to the review of our individual and consolidated financial statements, (iii) legal expenses for matters other than the collection of rental payments under lease agreements relating to our industrial properties, (iv) wages, salaries and bonuses that we pay to our employees, (v) employee benefits, and (vi) depreciation of office furniture.

***Other Income and Expenses***

Other income and expenses is composed of the following:

&nbsp;&nbsp;&nbsp;&nbsp;• *interest income*: interest income consists of interest earned on our cash and cash equivalents;

&nbsp;&nbsp;&nbsp;&nbsp;• *other income*: other income includes (i) nonrecurring insurance recoveries, (ii) non-tenant electricity
charges and (iii) other miscellaneous items such as inflationary effect on tax recovery;

&nbsp;&nbsp;&nbsp;&nbsp;• *finance cost*: interest expense primarily includes accrued interest on our debt and other financing-related
expenses;

&nbsp;&nbsp;&nbsp;&nbsp;• *exchange gain*: based on the primary economic environment in which we operate, our management has
determined that the U.S. dollar is the functional currency of Vesta and all of its subsidiaries except for WTN Desarrollos Inmobiliarios
de México, S. de R.L. de C.V. ("WTN"), which considers the peso to be its functional currency. Therefore, exchange
gain represents the effect of changes in exchange rates on monetary assets and liabilities denominated in pesos held by Vesta and all
of its subsidiaries except for WTN. It also includes the effects of changes in exchange rates on U.S. dollar-denominated indebtedness
and other monetary assets and liabilities of WTN. We recognize an exchange gain or loss depending on whether we hold monetary assets or
liabilities denominated in pesos and whether the peso appreciates or depreciates against the U.S. dollar.

&nbsp;&nbsp;&nbsp;&nbsp;• *gain on revaluation of investment property*: gain on revaluation of investment property is the gain
derived as a result of changes in the fair value of our investment properties as determined by independent appraisers. The appraisals
are performed on a quarterly basis. We record a gain on revaluation of investment property for a quarter in which the fair value of our
properties increases as compared to the previous quarter, or a loss on revaluation of investment property if the fair value decreases;
and

&nbsp;&nbsp;&nbsp;&nbsp;• *Other expenses*: other expenses include (i) non-tenant electricity costs and (ii) other miscellaneous
commissions and expenses paid.

***Profit for the Year***

Profit for the year is our profit before taxes, minus income taxes.

***Other Comprehensive Income (Loss)***

As mentioned above, WTN considers the peso to be its functional currency. Because our financial statements are presented in U.S. dollars, we are required to translate WTN's financial information to U.S. dollars for recognition purposes. The exchange differences on translating WTN's financial information are reported as other comprehensive income (loss) in accordance with IFRS.

**Results of Operations**

The following table presents data derived from our condensed consolidated interim statement of comprehensive income for the periods indicated:

---

| | | |
|:---|:---|:---|
|  | **For the Three-Month Periods Ended March 31,** | **For the Three-Month Periods Ended March 31,** |
|  | **2026** | **2025** |
| **Revenue:** | **(in millions of US$)** | **(in millions of US$)** |
| &nbsp;&nbsp;&nbsp;Rental income | 76.7 | 67.1 |
| &nbsp;&nbsp;&nbsp;Management fees |  |  |
| &nbsp;&nbsp;&nbsp;Property operating costs related to properties that generated rental income | (6.2) | (4.4) |
| &nbsp;&nbsp;&nbsp;Property operating costs related to properties that did not generate rental income | (1.3) | (0.8) |
| &nbsp;&nbsp;&nbsp;General and administrative expenses | (9.8) | (8.9) |
| &nbsp;&nbsp;&nbsp;Interest income | 2.1 | 1 |
| &nbsp;&nbsp;&nbsp;Other income | 3.6 | 1.6 |
| &nbsp;&nbsp;&nbsp;Other expenses | (1.6) | (0.5) |
| &nbsp;&nbsp;&nbsp;Finance cost | (19.0) | (10.3) |
| &nbsp;&nbsp;&nbsp;Exchange gain (loss) – net | (0.3) | (0.1) |
| &nbsp;&nbsp;&nbsp;Gain (loss) on revaluation of investment property | 53.4 | (16.0) |
| &nbsp;&nbsp;&nbsp;**Profit before income taxes** | 97.9 | 28.6 |
| &nbsp;&nbsp;&nbsp;Income tax expense | <u>3.0</u> | <u>(13.7)</u> |
| Profit for the period | 101 | 14.9 |
| Other comprehensive gain – net of tax: |  |  |
| &nbsp;&nbsp;&nbsp;*Items that may be reclassified subsequently to profit and loss:* |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Exchange differences on translating other functional currency operations | 6.6 | (2.6) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total other comprehensive income | <u>6.6</u> | <u>(2.6)</u> |
| **Total comprehensive income for the period** | <u>107.6</u> | <u>12.3</u> |
| Basic earnings per share | <u>0.1188</u> | <u>0.0174</u> |
| Diluted earnings per share | <u>0.1176</u> | <u>0.0172</u> |

---

**Consolidated Statements of Profit and Other Comprehensive Income (Loss)**

**Three-month Period ended March 31, 2026 Compared to the Three-month Period ended March 31, 2025**

Revenues

Total Revenues increased US$9.7 million, or 14.4%, to US$76.7 million for the three-month period ended March 31, 2026 from US$67.1 million for the three-month period ended March 31, 2025. This was primarily attributable to:

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$8.1 million, or 12.1%, in rental income from new leases;

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$2.0 million or 3.0% in rental income related to inflationary adjustments;

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$0.5 million or 0.8%, in revenue resulting from energy income;

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$0.5 million resulting from expense reimbursements; and

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$1.1 million, resulting from currency translation.

This increase was partially offset by:

&nbsp;&nbsp;&nbsp;&nbsp;• a decrease of US$3.5 million, or 5.2%, related to expired leases.

&nbsp;&nbsp;&nbsp;&nbsp;• Costs and expenses

Property operating costs from investment properties that generated rental income increased US$1.7 million, or 38.8%, to US$6.2 million for the three-month period ended March 31, 2026 from US$4.4 million for the three-month period ended March 31, 2025. This was primarily attributable to:

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$0.2 million, or 14.2%, in real estate taxes due to an increase in property value assessments by the tax authorities
and an increase in the number of properties;

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$0.1 million, or 5.3%, in insurance costs, related to an increased number of properties and an increase in construction
activity;

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$0.9 million, or 50.5%, in energy costs, to US$2.5 million for the three-month period ended March 31, 2026 from US$1.7
million for the three-month period ended March 31, 2025 related to a higher number of properties and higher energy consumption by tenants;

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$0.3 million, or 15.9%, in other property costs, to US$1.6 million for the three-month period ended March 31, 2026
from US$1.3 million for the three-month period ended March 31, 2025 related to an increased number of properties in
our portfolio ; and

&nbsp;&nbsp;&nbsp;&nbsp;• an increase of US$0.2 million, or 14.1%, in maintenance costs, to US$0.5 million for the three-month period ended March 31, 2026 from
US$0.3 million for the three-month period ended March 31, 2025.

In addition, property operating costs from investment property that did not generate rental income increased by US$0.5 million, or 65.8%, to US$1.3 million for the three-month period ended March 31, 2026 from US$0.8 million for the three-month period ended March 31, 2025. This increase was primarily attributable due to a larger portfolio. In particular:

&nbsp;&nbsp;&nbsp;&nbsp;• a US$0.2 million increase in property taxes and US$0.2 million in other property related expenses related primarily to enhanced security
services in vacant spaces .

General and administrative expenses increased US$0.9 million, or 9.5%, to US$9.8 million for the three-month period ended March 31, 2026 from US$8.9 million for the three-month period ended March 31, 2025. This increase

was primarily attributable to an increase in employees' short-term benefits of US$0.9 million, or 103.0% and a decrease of US$0.2 million, or 19.4% related to the depreciation expense.

Interest income increased US$1.1 million, to US$2.1 million in the three-month period ended March 31, 2026 from US$1.0 million in the three-month period ended March 31, 2025. This increase was primarily due to a higher cash balance and the interest gained thereon.

Other income increased US$2.1 million mainly due to the inflationary effect on tax recoveries.

Other expenses increased US$1.1 million reflecting the energy sold to companies which are not our clients and other commissions paid.

In the three-month period ended March 31, 2026, our finance cost increased by US$8.7 million as a result of higher average debt balance and loan prepayment fees compared to the three-month period of the prior year.

In the three-month period ended March 31, 2026, we recorded an exchange loss of US$0.3 million, compared to an exchange loss of US$0.1 million in the three-month period ended March 31, 2025. The loss relates primarily to a sequential currency movement in Vesta's dollar denominated debt balance during the three-month period ended March 31, of 2026 within WTN, the Company's only subsidiary that uses the Mexican peso as its functional currency.

We recorded a gain on revaluation of investment property of US$53.4 million in the three-month period ended March 31, 2026, compared to US$16.0 million in loss on revaluation of investment property for the three-month period ended March 31, 2025. The appraisal was performed as of March 31, 2026 and reflects the observed conditions of the real estate market as of such date, this year-on-year increase was due to a higher number of new properties appraised during 2026, compared to 2025.

Income Tax Expense

Our income tax expense decreased US$16.7 million, to a US$3.0 million benefit for the three-month period ended March 31, 2026 from a US$13.7 million expense for the three-month period ended March 31, 2025, corresponding to an effective tax rate of (3.1)% in the three-month period ended March 31, 2026 compared to 47.8% in the three-month period ended March 31, 2025. The reduction in our effective tax rate was the result of the favorable expectation of the year-end currency rates and inflationary rates.

Profit for the Period

Due to the above factors, profit for the three-month period ended March 31, 2026 reached US$101.0 million compared to US$14.9 million for the same period of the prior year.

Total Comprehensive Income for the Year

Total comprehensive income for the year is primarily attributable to a change in the revaluation of assets recognized during the period, as well as to the aggregate effect of changes in exchange rates and their impact on the translation of the operations of WTN, our only subsidiary that uses the peso as its functional currency. We recorded an exchange gain on the translation of other functional currency operations of US$6.6 million for the three-month period ended March 31, 2026, compared to an exchange loss of US$2.6 million for the three-month period ended March 31, 2025.

As a result of the above, our total comprehensive income for the three-month period ended March 31, 2026 was US$107.6 million, an increase of US$95.3 million, or 774.7%, compared to US$12.3 million for the three-month period ended March 31, 2025.

**Non-IFRS Financial Measures and Other Measures and Reconciliations**

Non-IFRS financial measures do not follow generally accepted accounting principles and, as such, do not follow IFRS. We report herein our Adjusted EBITDA, NOI, Adjusted NOI, Same-Store NOI, FFO, Vesta FFO, Net Debt to Adjusted EBITDA and Net Debt to Total Assets. These non-IFRS measures, however, do not have standardized meanings and may not be directly comparable to similarly titled measures adopted by other companies. Potential investors should not rely on information not recognized under IFRS as a substitute for the IFRS measures of earnings or liquidity in making an investment decision.

**Reconciliation of Adjusted EBITDA, NOI and Adjusted NOI**

The tables below set forth a reconciliation of Adjusted EBITDA, Net Operating Income ("NOI") and Adjusted NOI to profit for the year, the most directly comparable IFRS financial measure, for each of the periods indicated, as reported in the Company's financial statements.

We calculate Adjusted EBITDA as the sum of profit for the period adjusted by (a) total income tax expense, (b) interest income, (c) other income, (d) other expense, (e) finance costs, (f) exchange gain (loss) – net, (g) share of results of associates, (h) gain on sale of investment property, (i) gain on revaluation of investment property, (j) depreciation, (k) share-based compensation, (l) energy income and (m) energy cost, during the relevant period. We calculate NOI as the sum of Adjusted EBITDA plus general and administrative expenses, minus depreciation and stock-based compensation during the relevant period. We calculate Adjusted NOI as the sum of NOI plus property operating costs related to properties that did not generate rental income during the relevant period.

Adjusted EBITDA is not a financial measure recognized under IFRS and does not purport to be an alternative to profit or total comprehensive income for the period as a measure of operating performance or to cash flows from operating activities as a measure of liquidity. Additionally, Adjusted EBITDA is not intended to be a measure of free cash flow available for management's discretionary use, as it does not consider certain cash requirements such as interest payments and tax payments. Our presentation of Adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under IFRS. Management uses Adjusted EBITDA to measure and evaluate the operating performance of our principal business (which consists of developing, leasing and managing industrial properties) before our cost of capital and income tax expense. Adjusted EBITDA is a measure commonly used in our industry, and we present Adjusted EBITDA to supplement investor understanding of our operating performance. We believe that Adjusted EBITDA provides investors and analysts with a measure of operating results unaffected by differences in capital structures, capital investment cycles and fair value adjustments of related assets among otherwise comparable companies.

NOI and Adjusted NOI are not financial measures recognized under IFRS and do not purport to be alternatives to profit for the period or total comprehensive income as measures of operating performance. NOI and Adjusted NOI are supplemental industry reporting measures used to evaluate the performance of our investments in real estate assets and our operating results. In addition, Adjusted NOI is a leading indicator of the trends related to NOI as we typically have a strong development portfolio of "speculative buildings." Under IAS 40, we have adopted the fair value model to measure our investment property and, for that reason, our financial statements do not reflect depreciation nor amortization of our investment properties, and therefore such items are not part of the calculations of NOI or Adjusted NOI. We believe that NOI is useful to investors as a performance measure and that it provides useful information regarding our results of operations and financial condition because, when compared across periods, it reflects the impact on operations from trends in occupancy rates, rental rates, operating costs and acquisition and development activity on an unleveraged basis, providing perspective not immediately apparent from profit for the year. For example, interest expense is not necessarily linked to the operating performance of a real estate asset and is often incurred at the corporate level as opposed to the property level. Similarly, interest expense

may be incurred at the property level even though the financing proceeds may be used at the corporate level (e.g., used for other investment activity). As so defined, NOI and Adjusted NOI may not be comparable to net operating income or similar measures reported by other real estate companies that define NOI or Adjusted NOI differently.

---

| | | |
|:---|:---|:---|
|  | **For the Three-Month Period Ended March 31,** | **For the Three-Month Period Ended March 31,** |
|  | **2026** | **2025** |
|  | *(in millions of US$)* | *(in millions of US$)* |
| Profit for the period | 101 | 14.9 |
| (+) Total income tax expense (benefit) | (3.0) | 13.7 |
| (-) Interest income | 2.1 | 1 |
| (-) Other income <sup>(1)</sup> | 3.6 | 1.6 |
| (+) Other expenses <sup>(1)</sup> | 1.6 | 0.5 |
| (+) Finance cost | 19 | 10.3 |
| (-) Exchange gain (loss)-net | (0.3) | (0.1) |
| (-) Share of results of associates |  |  |
| (-) Gain on sale and disposal of investment properties-net |  |  |
| (-) Gain on revaluation of investment property | 53.4 | (16.0) |
| (+) Depreciation | 0.5 | 0.6 |
| (+) Share-based compensation | 2.2 | 2.2 |
| (-) Energy income | 2.7 | 2.2 |
| (+) Energy cost | 2.5 | 1.7 |
| **Adjusted EBITDA** | **62.1** | **55.3** |
| (+) General and administrative expenses | 9.8 | 8.9 |
| (-) Depreciation | 0.5 | 0.6 |
| (-) Share-based compensation | 2.2 | 2.2 |
| **NOI** | **69.1** | **61.3** |
| (+) Property operating costs related to properties that did not generate rental income | 1.3 | 0.8 |
| **Adjusted NOI** | **70.4** | **62.1** |

---

(1) Includes other income and expenses unrelated to our operations. For more information, see note 14 and 15 to our unaudited interim
consolidated financial statements.

**Reconciliation of FFO and Vesta FFO**

The table below sets forth a reconciliation of Funds For Operations ("FFO") and Vesta FFO to profit for the year, the most directly comparable IFRS financial measure, for each of the periods indicated, as reported in the Company's financial statements. FFO is calculated as profit for the year, excluding: (i) gain on sale of investment property and (ii) gain on revaluation of investment property. We calculate Vesta FFO as the sum of FFO, as adjusted for the impact of exchange gain (loss) – net, other income, other expense, share of results of associates, interest income, total income tax expense, depreciation and stock-based compensation, energy income and energy costs.

The Company believes that Vesta FFO is useful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to our business operations. We believe Vesta FFO can facilitate comparisons of operating performance between periods, while also providing a more meaningful predictor of future earnings potential. Additionally, since Vesta FFO does not capture the level of capital expenditures for maintenance and improvements to maintain the operating performance of properties, which has a material economic impact on operating results, we believe Vesta FFO's usefulness as a measure of performance may be limited.

Our computation of FFO and Vesta FFO may not be comparable to FFO measures reported by other REITs or real estate companies that define or interpret the FFO definition differently. FFO and Vesta FFO should not be considered as a substitute for net profit for the period attributable to our common shareholders.

We compute FFO and Vesta FFO per share amounts using the weighted average number of ordinary shares plus shares in incentive plan trust outstanding during the relevant period. For more information, see note 11.5 to our unaudited condensed consolidated interim financial statements.

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three-Month Period Ended March 31,** | **For the Three-Month Period Ended March 31,** | **For the Three-Month Period Ended March 31,** | **For the Three-Month Period Ended March 31,** |
|  | **2026** | **2025** | **2026 (per share)** | **2025 (per share)** |
|  | **(millions of US$, expect per share data)** | **(millions of US$, expect per share data)** | **(millions of US$, expect per share data)** | **(millions of US$, expect per share data)** |
| Profit for the period | 101 | 14.9 | 0.1176 | 0.0172 |
| (-) Gain on sale and disposal of investment properties-net |  |  |  |  |
| (-) Gain on revaluation of investment property | 53.4 | (16.0) | 0.0622 | (0.0184) |
| **FFO** | **47.5** | **31.0** | **0.0554** | **0.0356** |
| (-) Exchange gain (loss) – net | (0.3) | (0.1) | (0.0003) | (0.0001) |
| (-) Other income<sup>(1)</sup> | 3.6 | 1.6 | 0.0042 | 0.0018 |
| (+) Other expense <sup>(1)</sup> | 1.6 | 0.5 | 0.0019 | 0.0006 |
| (-) Interest income | 2.1 | 1 | 0.0024 | 0.0012 |
| (-) Share of results of associates |  |  |  |  |
| (+) Total income tax (income) expense | (3.0) | 13.7 | (0.0035) | 0.0158 |
| (+) Depreciation | 0.5 | 0.6 | 0.0006 | 0.0007 |
| (+) Share-based compensation expense | 2.2 | 2.2 | 0.0026 | 0.0025 |
| (-) Energy income | 2.7 | 2.2 | 0.0031 | 0.0025 |
| (+) Energy cost | 2.5 | 1.7 | 0.0029 | 0.0020 |
| **Vesta FFO** | **43.1** | **45.0** | **0.0504** | **0.0517** |

---

(1) Includes other income and expenses unrelated to our operations. For more information, see note 14 and 15 to our unaudited interim
consolidated financial statements.

**Ratio Data**

Net Debt to Adjusted EBITDA represents (i) our gross debt (defined as current portion of long-term debt plus long-term debt plus amortization of debt issuance costs) less cash and cash equivalents divided by (ii) Adjusted EBITDA. Our management believes that this ratio is useful because it provides investors with information on our ability to repay debt, compared to our performance as measured using Adjusted EBITDA.

Net Debt to Total Assets represents (i) our gross debt (defined as current portion of long-term debt plus long-term debt plus amortization of debt issuance costs) less cash and cash equivalents divided by (ii) total assets. Our management believes that this ratio is useful because it shows the degree in which net debt has been used to finance

our assets and by using this measure investors and analysts can compare the leverage shown by this ratio with that of other companies in the same industry.

---

| | | |
|:---|:---|:---|
|  | **As of and for the 12-month period ended <br> March 31,** | **As of and for the year ended<br> December 31,** |
|  | **2026** | **2025** |
| Net Debt to Total Assets<sup>(1)</sup> | 21.5% | 20.7% |
| Net Debt to Adjusted EBITDA<sup>(2)</sup> | 4.1x | 4.1x |

---

(1) Net Debt to Total Assets represents (i) our gross debt (defined as current portion of long-term debt plus long-term debt plus amortization of debt issuance costs) less cash and cash equivalents *divided by* (ii) total assets. Our management believes that
this ratio is useful because it shows the degree in which net debt has been used to finance our assets and by using this measure investors
and analysts can compare the leverage shown by this ratio with that of other companies in the same industry.

(2) Net Debt to Adjusted EBITDA represents (i) our gross debt (defined as current portion of long-term debt plus long-term debt plus amortization of debt issuance costs) less cash and cash equivalents divided by (ii)
Adjusted EBITDA. Our management believes that this ratio is useful because it provides investors with information on our ability to repay
debt, compared to our performance as measured using Adjusted EBITDA. We calculate Adjusted EBITDA for the twelve months ended March
31, 2026 as Adjusted EBITDA for the three months ended March 31, 2026 plus Adjusted EBITDA for the year ended December 31, 2025, less
Adjusted EBITDA for the three months ended March 31, 2025.

The following table reconciles net debt to total debt (which is comprised of the current portion of long-term debt, long-term debt and direct issuance cost), which are the most directly comparable financial measures calculated in accordance with IFRS:

---

| | | |
|:---|:---|:---|
|  | **As of<br> March 31,** | **As of<br> December 31,** |
|  | **2026** | **2025** |
|  | **(in millions of US$)** | **(in millions of US$)** |
| Total debt | 1190.0 | 1290.6 |
| &nbsp;&nbsp;&nbsp;Current portion of long-term debt |  | 1.8 |
| &nbsp;&nbsp;&nbsp;Long-term debt | 1175.7 | 1273.4 |
| &nbsp;&nbsp;&nbsp;Direct issuance cost | 14.3 | 15.4 |
| (-) Cash and cash equivalents | 206.1 | 336.9 |
| **Net debt** | **983.9** | **953.7** |

---

**Same-Store NOI Analysis**

The following table shows the number of Same-Store Properties in our portfolio and the number of properties excluded as Same-Store Properties as of the dates indicated.

---

| | | |
|:---|:---|:---|
|  | **As of<br> March 31,** | **As of<br> December 31,** |
|  | **2026** | **2025** |
|  | **(number of properties)** | **(number of properties)** |
| Total properties | 231 | 231 |
| Same-Store Properties | 221 | 219 |
| Non-Same-Store Properties | 10 | 12 |

---

We present Same-Store NOI. We determine our Same-Store Properties at the end of each reporting period. Our same store population includes properties that were owned for the entirety of the applicable period and the comparable period and that have reported at least 12 months of consecutive stabilized operations. We define "stabilized operations" as properties that have reached GLA occupancy of 80.0% in relation to total GLA of such property or has been completed for more than one year, whichever occurs first.

Acquired properties will be included in the "same store" population if owned by us as of the beginning of the last comparable period and still owned by us as of the end of the current reporting period, unless the property is under development. The Same-Store Properties population is also adjusted to remove properties that were sold or entering development subsequent to the beginning of the current period. As such, the "same store" population for the period ended December 31, 2025 includes all properties that had reached twelve months of "stabilized operations" by December 31, 2024. The "same store" population for the three-month period ended March 31, 2026 includes all properties that had reached twelve months of "stabilized operations" by December 31, 2025.

We calculate Same-Store NOI as rental income for the same store population less the related property operating costs related to properties that generated rental income. We evaluate the performance of the properties we own using a Same-Store NOI, and we believe that Same-Store NOI is helpful to investors and management as a supplemental performance measure because it includes the operating performance from the population of properties that is consistent from period to period, thereby eliminating the effects of changes in the composition of our portfolio on performance measures.

When used in conjunction with IFRS financial measures, Same-Store NOI is a supplemental measure of operating performance that we believe is a useful measure to evaluate the performance and profitability of our investment properties. Additionally, Same-Store NOI is a key metric used internally by our management to develop internal budgets and forecasts, as well as to assess the performance of our investment properties relative to budget and against prior periods. We believe presentation of Same-Store NOI provides investors with a supplemental view of our operating performance that can provide meaningful insights to the underlying operating performance of our investment properties, as these measures depict the operating results that are directly impacted by our investment properties and is consistent period over period and exclude items that may not be indicative of, or are unrelated to, the ongoing operations of such investment properties. It may also assist investors to evaluate our performance relative to peers of various sizes and maturities and provides greater transparency with respect to how our management evaluates our business, as well as our financial and operational decision-making. A reconciliation of Same-Store NOI to Profit for the year, the most directly comparable IFRS financial measure, is as follows:

---

| | | |
|:---|:---|:---|
|  | **For the Three-Month Period Ended March 31,** | **For the Three-Month Period Ended March 31,** |
|  | **2026** | **2025** |
|  | **(millions of US$)** | **(millions of US$)** |
| Profit for the period | 101 | 14.9 |
| (+) Total income tax expense | (3.0) | 13.7 |
| (-) Interest income | 2.1 | 1 |
| (-) Other income | 3.6 | 1.6 |
| (+) Other expense | 1.6 | 0.5 |
| (+) Finance costs | 19 | 10.3 |
| (-) Share of results of associates | 0 | 0 |
| (-) Exchange gain (loss) – net | (0.3) | (0.1) |
| (-) Gain on revaluation of investment property | 53.4 | (16.0) |
| (+) General and administrative expenses <sup>(2)</sup> | 9.8 | 8.9 |
| (+) Property operating costs related to properties that did not generate rental income | 1.3 | 0.8 |
| (-) Energy income | 2.7 | 2.2 |
| (+) Energy cost | 2.5 | 1.7 |
| (-) Property operating income related to properties that did generate rental income related to non-Same-Store Properties | (2.6) | (1.5) |
| (+) Property operating costs related to properties that did generate rental income related to non-Same-Store Properties | 1.8 | 0.8 |
| (-) Management fees related to non-Same-Store Properties | 0 | 0 |
| **Same-Store NOI** | 75.1 | 64.4 |

---

(1) Includes other income and expenses unrelated to our operations, such as reimbursements from insurance proceeds, and sales of office
equipment. For more information, see note 15 to our consolidated financial statements.

(2) The amount of general and administrative expenses does not include depreciation.

**Operating Data**

The following table sets forth certain selected operating data relating to our business as of the dates and for each of the periods indicated:

---

| | | | |
|:---|:---|:---|:---|
|  | **As of<br> March 31,** | **As of<br> March 31,** | **As of<br> December 31,** |
|  | **2026** | **2025** | **2025** |
| Total GLA (sq. feet) | 42954021 | 41202217 | 42954022 |
| Total GLA (sq. meters) | 3990559 | 3827811  | 3990559 |
| Stabilized occupancy rate<sup>(1)</sup> | 93.4% | 95.3%  | 93.6% |

---

(1) Stabilized occupancy rate refers to the rate of occupied stabilized properties only. We deem a property to be stabilized once it has
reached 80.0% occupancy or has been completed for more than one year, whichever occurs first.

**Liquidity and Capital Resources**

**Overview**

As of March 31, 2026 and December 31, 2025, 2024 and 2023, we had cash, cash equivalents and restricted cash totaling US$206.1 million, US$336.9 million, US$184.1 million, and US$501.2 million respectively, which accounted for 4.6%, 7.4%, 4.7% and 13.2% of our total assets, respectively. Our cash and cash equivalents consist mainly of bank deposits and short-term investments denominated in U.S. dollars and pesos. Restricted cash represents cash and cash equivalents balances we hold that are only available for use under certain conditions pursuant to our long-term debt agreements. Because our cash balances are promptly allocated to the development and construction of properties, our treasury does not have in place a formal investment policy for these resources. We believe that our working capital is sufficient for our present requirements and to pursue our planned business strategies.

Our primary source of short-term liquidity is our cash flow from operating activities. We use our cash flows from operating activities primarily to fund unanticipated capital expenditures and other corporate expenses. In addition, we use cash flows from operating activities to pay dividends.

We actively explore opportunities to develop new BTS Buildings, Multi-Tenant Buildings and PTS Parks and to acquire real estate portfolios, individual buildings, Land Reserves and properties subject to sale and leaseback arrangements that meet our investment criteria. We intend to engage in strategic development projects and acquisitions within the next year, which will require us to incur in capital expenditures and payment obligations. As a result, we will require significant long-term liquidity and liquidity resources to achieve our goals.

Our long-term liquidity requirements consist primarily of funds to pay for development or redevelopment projects, renovations, expansions, property acquisitions and other nonrecurring capital expenditures that need to be made periodically. We have traditionally satisfied our long-term liquidity requirements through loans and credit facilities, such as our syndicated loan agreements, loan agreements with Metropolitan Life Insurance Company ("MetLife"), our Global Syndicated Sustainable Credit Facility and private placements of senior notes, among

others. In 2022, we entered into a three-year sustainability-linked unsecured revolving credit facility for an aggregate principal amount of US$200.0 million which was replaced in 2024 with the Global Syndicated Sustainable Credit Facility of US$545.0 million. In 2025, we placed US$500.0 Senior Notes with maturity on January 30, 2033. We intend to satisfy our future long-term liquidity requirements through various sources of capital, including the issuance of additional equity and debt instruments. We expect any debt we may incur to contain customary restrictive covenants, including provisions that may limit our ability to incur additional indebtedness, further mortgage or transfer the applicable property, purchase or acquire additional property, change the conduct of our business or make loans or advances, or enter into any merger or consolidation with, or acquire the business, assets or equity of, any third party.

As of March 31, 2026, the total value of our investment property portfolio increased by US$98.8 million, or 2.4%, to US$4.2 billion, compared to US$4.1 billion as of December 31, 2025. This increase was primarily attributable to US$28.5 million spent in acquiring new properties and US$8.6 million spent improving existing properties, a US$8.3 million gain on translation of foreign currency, and a US$53.4 million gain in revaluation of investment property.

As of December 31, 2025, the total value of our investment property portfolio increased by US$432.6 million, or 11.7%, to US$4.1 billion, compared to US$3.7 billion as of December 31, 2024. This increase was primarily attributable to US$377.7 million spent in acquiring new properties and improving existing properties, a gain in revaluation of investment property of US$52.1 million and a US$8.4 million gain on translation of foreign currency, partially offset by the sale of investment property of US$5.1 million and a US$0.4 million write-off from casualties.

We did not have any off-balance sheet arrangements as of March 31, 2026 and as of any prior period.

**Cash Flows**

The following table shows the generation and use of cash for the periods indicated.

---

| | | |
|:---|:---|:---|
|  | **For the Three-Month Period<br> Ended March 31,** | **For the Three-Month Period<br> Ended March 31,** |
|  | **2026** | **2025** |
|  | **(millions of US$)** | **(millions of US$)** |
| Net cash generated by operating activities | 27.0 | 25.9 |
| Net cash (used) generated by investing activities | (15.7) | (59.0) |
| Net cash (used) generated by financing activities | (134.2) | (104.4) |
| Effects of exchange rates changes on cash | (8.6) | 2.1 |
| Net (decrease) increase in cash, cash equivalents and restricted cash | (131.5) | (135.4) |

---

The most significant component of our cash flows from operating activities is our rental income. Cash flows from operating activities for the three-month period ended March 31, 2026 amounted to US$27.0 million, an increase of US$1.1 million, or 4.4%, compared to US$25.9 million for the three-month period ended March 31, 2025. Our cash flows from operating activities in the three-month period ended March 31, 2026 were impacted primarily by an increase in lease activity.

Cash flows used in investing activities for the three-month period ended March 31, 2026 amounted to US$15.7 million, a decrease of US$43.2 million, or 73.3%, compared to US$59.0 million used for the three-month period ended March 31, 2025. This was primarily as a result of higher construction activity during the first three months of 2025.

Cash flows used in financing activities for the three-month period ended March 31, 2026 amounted to US$134.2 million, an increase of US$29.8 million, compared to cash flows used in financing activities of US$104.4 million for the three-month period ended March 31, 2025. This was primarily as a result of the repayment of US$100.6 million of debt during the first three-month period ended March 31, 2026 compared with US$45.5 million for the same period of 2025, as well as the absence of any repurchase of treasury shares, which in the same period of 2025 accounted for US$35.9 million.

**Indebtedness**

**Overview**

As of March 31, 2026, our total outstanding debt was US$1,175.7 million, of which 100%, consisted of long-term debt denominated in U.S. dollars.

As of December 31, 2025, our total outstanding debt was US$1,275.2 million, of which US$1,273.4 million, or 99.9%, consisted of long-term debt denominated in U.S. dollars, and US$100.6 million was secured by 20 investment properties and our rental income from those properties.

**Principal Financing Arrangements**

As of March 31, 2026, our financing arrangements carried a weighted average cost of 4.9%, with a weighted average maturity of 5.2 years. The following table contains a summary of our long-term indebtedness as of the dates indicated.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | | | | **Principal Amount Outstanding as of** | **Principal Amount Outstanding as of** |
|  |<br>**Original Principal Amount** |<br>**Annual Interest <br> Rate** | <br>**Maturity** | **March 31, 2026** | **December 31, 2025** |
|  | **(millions of US$)** | |  | **(millions of US$)** | **(millions of US$)** |
| **Loan/Notes** | | |  |  |  |
| 2017 Series B Senior Notes | 60.0 | 5.31% | Sept. 2027 | 60.0 | 60.0 |
| 2018 Series B Senior Notes | 45.0 | 5.85% | May 2028 | 45.0 | 45.0 |
| 2017 MetLife 10-year Loan (1) | 118.0 | 4.75% | Dec. 2027 | $— | 100.6 |
| Series RC Senior Notes | 70.0 | 5.18% | Jun. 2029 | 70.0 | 70.0 |
| Series RD Senior Notes | 15.0 | 5.28% | Jun. 2031 | 15.0 | 15.0 |
| Sustainability-linked Senior Notes (2) | 350.0 | 3.63% | May 2031 | 350.0 | 350.0 |
| Facility — Tranche I | 75.0 | SOFR + 130 bp | Dec. 2027 | 75.0 | 75.0 |
| Facility — Tranche II | 75.0 | SOFR + 150 bp | Dec. 2029 | 75.0 | 75.0 |
| Senior Notes 2033 | 500.0 | 5.50% | Jan. 2033 | 500.0 | 500.0 |
|  |  |  |  | 1190.0 | 1290.6 |
| (-) Less: Current portion |  |  |  |  | (1.8) |
| (-) Less: Direct issuance cost |  |  |  | (14.3) | (15.4) |
| **Total long-term debt** |  |  |  | 1175.7 | 1273.4 |

---

<sup>(1)</sup> The 2017 MetLife 10-year Loan was repaid in full in February 2026.

<sup>(2)</sup> Interest rate may increase if our sustainable gross leasable area to total gross leasable area is reduced to less than 38.6% in 2025 to less than 49.9% in 2028. For more information, see "—Sustainability-linked Revolving Credit Facility."

*Series A and Series B Senior Notes*

In 2017, we completed the private placement of two series of unsecured senior notes in the aggregate principal amount of US$125.0 million (respectively, our "Series A Senior Notes" and "Series B Senior Notes"). The Series A Senior Notes amount to US$65.0 million, matured in September 2024 and bore interest at a fixed rate of 5.03%, payable on a semi-annual basis. The Series B Senior Notes amount to US$60.0 million, will mature in September 2027 and bear interest at a fixed rate of 5.31%, payable on a semi-annual basis.

In 2018, we completed the private placement of two additional tranches of Series A Senior Notes and Series B Senior Notes in the aggregate principal amount of US$45.0 million and US$45.0 million, respectively. These two additional tranches will mature in May 2025 and May 2028, respectively, and bear interest at a fixed rate of 5.50% and 5.85%, respectively, payable on a semi-annual basis. The proceeds from the placement of the Series A and Series B Senior Notes were used to finance our growth plan and to repay the outstanding balance of our revolving credit line. In March 2025, we repaid the principal of the Series A Senior Notes.

*Series RC and Series RD Senior Notes*

In 2019, we completed the private placement of two series of unsecured senior notes in the aggregate principal amount of US$85.0 million (respectively, our "Series RC Senior Notes" and "Series RD Senior Notes"). The Series RC Senior Notes amount to US$70.0 million, will mature in June 2029 and bear interest at a fixed rate of 5.18%, payable on a semi-annual basis. The Series RD Senior Notes amount to US$15.0 million, will mature in June 2031 and bear interest at a fixed rate of 5.28%, payable on a semi-annual basis. The Senior RC Senior Notes and Series RD Senior Notes were placed with a consortium of institutional investors and are guaranteed by five of our subsidiaries.

*Sustainability-linked Senior Notes*

In 2021, we completed our inaugural issuance of sustainability-linked senior notes, or our "Sustainability-linked Senior Notes," in the aggregate principal amount of US$350.0 million. Our Sustainability-linked Senior Notes accrue interest at an annual rate of 3.625%, payable on a semi-annual basis. Our Sustainability-linked Senior Notes will mature in May 2031.

*Sustainability-linked Revolving Credit Facility*

In 2022, we entered into a three-year sustainability-linked unsecured revolving credit facility, or our "Sustainability-linked Unsecured Revolver Credit Facility," for an aggregate principal amount of US$200.0 million. This facility bears interest at a rate equal to SOFR plus 160 basis points if our leverage ratio is less than 40.0%, or SOFR plus 175 basis points if our leverage ratio is higher than 40.0%. This credit facility was closed in 2024 and replaced by the Global Syndicated Sustainable Credit Facility.

*Global Syndicated Sustainable Credit Facility* 

In 2024, we entered into a $545,000,000 Global Syndicated Sustainable Credit Facility (the "Facility") composed of a US$345 million term loan available through two tranches, for three and five years respectively, with an 18-month availability period and a US$200 million Revolving Credit Facility, substituting our prior US$200 million undrawn Revolving Credit Facility. The International Finance Corporation (IFC), BBVA, Citigroup and Santander acted as Joint Lead Arrangers of the transaction. The tranches are composed of the following: Tranche I - Three-year US$172.5 million Term Loan, at the equivalent coupon of SOFR plus a 130 basis points applicable margin. Tranche II - Five-year US$172.5 million Term Loan at the equivalent coupon of SOFR plus a 150 basis points applicable margin. Revolving Credit Facility - Four-year US$200 million facility at the equivalent coupon of SOFR plus a 150 basis points applicable margin. The three tranches of the Credit Facility are subject to a sustainability pricing adjustment to the applicable margins, equivalent to a reduction of five basis points, which is subject to our compliance of the annual KPI target related to the total certified gross leasable area of our sustainability certified buildings. We paid debt issuance costs in an amount of US$5.6 million. As of December 31, 2025, we had drawn US$75.0 million and US$75.0 million from Tranche I and Tranche II respectively.

Under the terms of both the Sustainability-linked Senior Notes and the Global Syndicated Sustainable Credit Facility, we must meet our Sustainability Performance Target (as defined below), in addition to complying with certain reporting requirements. Failure to meet these objectives will result in us being required to pay additional interest under the Sustainability-linked Senior Notes and the Global Syndicated Sustainable Credit Facility. For additional information on our Sustainability-Linked Financing Framework, see "Item 4. Information of the

Company—Environmental, Social and Governance Matters-Sustainability-Linked Financing Framework" in our Annual Report.

*Senior Unsecured Notes*

In September 2025, we placed $500.0 million Senior Notes with maturity on January 30, 2033. This facility bears interest at a rate equal to 5.50% paid on a semiannual basis.

***Compliance with Covenants and Financial Ratios***

Pursuant to the indebtedness described herein, we are required to comply with certain covenants. Failure to do so may result in our indebtedness being accelerated. In addition, certain of our indebtedness have cross-default and cross-acceleration clauses. These covenants reflect typical market practice and include, among others, limitations on our ability to:

&nbsp;&nbsp;&nbsp;&nbsp;• merge with or into another entity;

&nbsp;&nbsp;&nbsp;&nbsp;• undergo a change of control;

&nbsp;&nbsp;&nbsp;&nbsp;• incur additional indebtedness and liens, subject to certain exceptions;

&nbsp;&nbsp;&nbsp;&nbsp;• make asset sales, subject to certain exceptions;

&nbsp;&nbsp;&nbsp;&nbsp;• make dividend and similar payments and prepayments of certain unsecured indebtedness; and

&nbsp;&nbsp;&nbsp;&nbsp;• make investments in any of the following types of properties if the applicable percentage of our total asset value set forth below
pertaining to such type of investment would be exceeded immediately following that investment:

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• investments in raw or undeveloped land exceeding in aggregate 15% of our total asset value;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• investments in development properties exceeding in aggregate 20.0% of our total asset value;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• investments in joint ventures exceeding in aggregate 10.0% of our total asset value;

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• investments in direct and indirect interests in real property (other than as stated above) exceeding in aggregate 3% of our total
asset value; and

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• investments in any of the types of property described above exceeding in aggregate 35% of our total asset value.

We are also obligated under the terms of our indebtedness, among others, to:

&nbsp;&nbsp;&nbsp;&nbsp;• maintain the collateral securing the notes;

&nbsp;&nbsp;&nbsp;&nbsp;• comply with reporting requirements in connection with our financial and operational results;

&nbsp;&nbsp;&nbsp;&nbsp;• maintain the following financial ratios:

&nbsp;&nbsp;&nbsp;&nbsp;• a minimum equity value of not less than (i) US$848.8 million, plus (ii) 70.0% of the net proceeds of all offerings of our equity interests
(excluding any net proceeds applied to repurchases of any of our equity interests) at all times;

&nbsp;&nbsp;&nbsp;&nbsp;• a leverage ratio not exceeding 50.0% on any test date;

&nbsp;&nbsp;&nbsp;&nbsp;• a ratio of secured debt to total asset value not exceeding 40.0% on any test date;

&nbsp;&nbsp;&nbsp;&nbsp;• a ratio of unsecured debt to unencumbered asset value not exceeding 50.0% on any test date;

&nbsp;&nbsp;&nbsp;&nbsp;• a fixed charge coverage ratio greater than 1.5 to 1.0 on any test date; and

&nbsp;&nbsp;&nbsp;&nbsp;• a ratio of unencumbered property adjusted net operating income to debt service greater than 1.6 to 1.0 on any test date.

**Contractual Obligations**

The following table summarizes the maturity of our contractual obligations, including periodic amortizations, as of March 31, 2026, as well as the payment dates with respect to those obligations.

---

| | | | | | |
|:---|:---|:---|:---|:---|:---|
|  | **Payments Due by Period** | **Payments Due by Period** | **Payments Due by Period** | **Payments Due by Period** | **Payments Due by Period** |
|  | **Total** | **Less than 1 year** | **1 to 3 years** | **3 to 5 years** | **More than 5 years** |
|  | **(millions of US$)** | **(millions of US$)** | **(millions of US$)** | **(millions of US$)** | **(millions of US$)** |
| Current portion of long-term debt |  |  | **—** |  |  |
| Long-term debt | 1190.0 |  | 180.0 | 145.0 | 865.0 |
| **Total**<sup>(1)</sup>** | 1190.0 |  | 180.0 | 145.0 | 865.0 |

---

(1) Includes debt issuance costs.

**Capital Expenditures**

In the three-month period ended March 31, 2026, we incurred capital expenditures totaling US$15.7 million, primarily in connection with construction projects in the Northwest, Center, Bajío-north and Bajío-south regions during the first three-months of 2026. In the year ended December 31, 2025, we incurred capital expenditures totaling US$337.77 million, primarily in connection with construction projects in the Northwest, Center, Bajío-north and Bajío-south regions.

**Recent Accounting Pronouncements**

For information about recent accounting pronouncements that will apply to us in the near future, see note 2 to our audited consolidated financial statements included in our Annual Report.

**Quantitative and Qualitative Disclosures About Market Risk**

***Risk Management***

In the ordinary course of our business we are subject to various types of market risks, including interest rate risks and foreign exchange risks, over which we have no control and which may adversely affect the value of our financial assets and liabilities and our future cash flows and profits. As a result of these market risks, we could suffer a loss due to adverse changes in interest rates or foreign exchange rates.

Our risk management policy is aimed at assessing our potential for suffering losses and their compounded impact, and at mitigating our exposure to changes in interest rates and foreign exchange rates.

***Interest Rate Risk***

We have market risk exposure to changes in interest rates. We minimize our exposure to interest rate risk by borrowing funds at fixed rates or entering into interest rate swap contracts where funds are borrowed at floating rates. This minimizes interest rate risk together with the fact that our investment properties generate a fixed income in the form of rental income which is indexed to inflation.

Under interest rate swap contracts, we agree to exchange the difference between fixed and floating rate interest amounts calculated on agreed notional principal amounts. Those contracts enable us to mitigate the risk of changing interest rates on the fair value of issued fixed rate debt and the cash flow exposures on the issued variable rate debt. The fair value of interest rate swaps at the end of the reporting period is determined by discounting the future cash flows using the curves at the end of the reporting period and the credit risk inherent in the contract. The average interest rate is based on the outstanding balances at the end of the reporting period.

As of March 31, 2026, we did not have any variable rate debt outstanding or interest rate swap contracts outstanding.

***Foreign Exchange Risk***

As of March 31, 2026, 100% of our debt was denominated in U.S. dollars and 88.9% of our rental income was generated by lease agreements denominated in U.S. dollars, while certain of our operating costs were denominated in pesos. This exposes us to exchange rate risk. More importantly, we are exposed to foreign exchange risk as it pertains to WTN, our subsidiary whose functional currency is the peso. Fluctuations in exchange rates depend principally on national economic conditions, although general perceptions of emerging markets risk and global events, such as wars, recessions and crises, have in the past resulted in depreciation of currencies in emerging markets, such as Mexico. In addition, the Federal Government has in the past intervened and may continue to intervene in foreign exchange markets in the future.