Simon Property Group, Inc. (BVMF:SIMN34)

Simon Property Group Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	2,371	2,283	2,140	2,250
Depreciation & Amortization	1,331	1,299	1,253	1,283
Other Amortization	29.15	34.12	39.61	43.03
Gain (Loss) on Sale of Investments	-451.17	-362.02	-121.18	-178.67
Income (Loss) on Equity Investments	155.41	83.05	-86.39	-345.96
Change in Accounts Receivable	36.16	-11.8	63.35	265.35
Change in Accounts Payable	127.24	245.51	190.1	203.97
Change in Other Net Operating Assets	-235.88	24.42	-104.57	-77.59
Other Operating Activities	452.14	334.92	393.64	194.78
Operating Cash Flow	3,815	3,931	3,767	3,637
Operating Cash Flow Growth	-2.96%	4.36%	3.55%	56.33%
Acquisition of Real Estate Assets	-755.58	-793.28	-650.02	-527.94
Sale of Real Estate Assets	55.2	-	59.66	3
Net Sale / Acq. of Real Estate Assets	-700.38	-793.28	-590.37	-524.94
Cash Acquisition	-9.88	-65.83	-182.38	-251.49
Investment in Marketable & Equity Securities	2,143	-512.43	196.66	218.28
Other Investing Activities	-24.12	8.37	-50.49	5.38
Investing Cash Flow	1,408	-1,363	-626.56	-552.76
Long-Term Debt Issued	1,096	3,630	3,449	9,251
Long-Term Debt Repaid	-2,969	-2,659	-3,722	-10,127
Net Debt Issued (Repaid)	-1,874	971.32	-272.46	-875.75
Repurchase of Common Stock	-10.56	-146.39	-187.18	-2.32
Preferred Share Repurchases	-7.83	-2.83	-0.33	-0.33
Common & Preferred Dividends Paid	-2,645	-2,439	-2,264	-2,352
Total Dividends Paid	-2,645	-2,439	-2,264	-2,352
Other Financing Activities	-454.28	-403.12	-328.38	-332.16
Net Cash Flow	231.35	547.36	87.69	-477.68
Cash Interest Paid	911.35	856.11	763.2	822.18
Cash Income Tax Paid	119.15	31.19	53.24	-
Levered Free Cash Flow	1,968	2,003	2,007	1,688
Unlevered Free Cash Flow	2,534	2,537	2,483	2,185
Change in Working Capital	-72.48	258.13	148.89	391.73

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.