Grand City Properties S.A. (ETR:GYC)
Germany
· Delayed Price · Currency is EUR 10.50
+0.18 (1.74%)
May 15, 2025, 5:35 PM CET
Grand City Properties Cash Flow Statement
Financials in millions EUR. Fiscal year is January - December.
Millions EUR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 270.04 | 238.99 | -513.81 | 153.96 | 548.56 | 395.07 | Upgrade
|
| Depreciation & Amortization | 6.41 | 6.31 | 9.32 | 10.49 | 8.24 | 5.04 | Upgrade
|
| Gain (Loss) on Sale of Assets | 5.53 | 5.53 | 8.64 | -2.72 | -63.69 | -53.68 | Upgrade
|
| Gain (Loss) on Sale of Investments | -3.88 | -3.88 | 67.02 | 115.93 | 122.55 | 19.88 | Upgrade
|
| Asset Writedown | -104.38 | -49.56 | 881.38 | -115.04 | -631.15 | -289.73 | Upgrade
|
| Stock-Based Compensation | 2.21 | 2.33 | 1.86 | 2.57 | 3.16 | 1.56 | Upgrade
|
| Income (Loss) on Equity Investments | - | - | - | - | -3.95 | -3.57 | Upgrade
|
| Change in Other Net Operating Assets | -12.52 | -9.9 | -38.01 | -61.13 | -44.83 | -29.44 | Upgrade
|
| Other Operating Activities | 120.09 | 94.63 | -166.99 | 112.06 | 278.17 | 197.03 | Upgrade
|
| Operating Cash Flow | 283.51 | 284.46 | 249.41 | 216.12 | 217.06 | 242.15 | Upgrade
|
| Operating Cash Flow Growth | 8.09% | 14.06% | 15.40% | -0.43% | -10.36% | -2.94% | Upgrade
|
| Acquisition of Real Estate Assets | -128.09 | -111.95 | -117.36 | -263.59 | -484.01 | -512.51 | Upgrade
|
| Sale of Real Estate Assets | 74.44 | 77.45 | 166.29 | 18.48 | 14.99 | 12.85 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -53.66 | -34.5 | 48.93 | -245.11 | -469.02 | -499.66 | Upgrade
|
| Investment in Marketable & Equity Securities | 227.07 | 86.52 | 98.94 | 78.62 | 275.23 | 107.99 | Upgrade
|
| Investing Cash Flow | 173.41 | 52.02 | 147.8 | -167.69 | -198.46 | -391.67 | Upgrade
|
| Long-Term Debt Issued | - | 549.76 | 583.86 | - | 1,149 | 587.72 | Upgrade
|
| Long-Term Debt Repaid | - | -512.24 | -87.75 | -486.33 | -1,220 | -28.31 | Upgrade
|
| Net Debt Issued (Repaid) | 68.11 | 37.53 | 496.11 | -486.33 | -70.69 | 559.41 | Upgrade
|
| Issuance of Common Stock | 43.48 | 43.48 | - | - | 17.1 | 206.93 | Upgrade
|
| Repurchase of Common Stock | -84.16 | -93.76 | -24.75 | -24.75 | -379.67 | - | Upgrade
|
| Common Dividends Paid | -1.23 | - | - | -56.34 | -53.72 | -71.01 | Upgrade
|
| Other Financing Activities | -95.93 | -80.62 | -66.06 | -49.34 | -50.21 | -44.7 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.61 | 0.95 | -0.03 | -1.06 | 2.09 | -3.13 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | -0.38 | 1.76 | -1.16 | -0.22 | 0.17 | Upgrade
|
| Net Cash Flow | 387.82 | 243.68 | 804.24 | -570.55 | -516.71 | 498.15 | Upgrade
|
| Cash Interest Paid | 65.01 | 65.01 | 49.04 | 47.34 | 49.79 | - | Upgrade
|
| Cash Income Tax Paid | 40.65 | 40.65 | 32.23 | 30.85 | 36.7 | 28.18 | Upgrade
|
| Levered Free Cash Flow | 273.02 | 175.49 | 313.38 | 14.61 | 194.31 | 4.88 | Upgrade
|
| Unlevered Free Cash Flow | 310.58 | 212.27 | 348.89 | 43.93 | 223.35 | 37.86 | Upgrade
|
| Change in Net Working Capital | -98.57 | -2.29 | -147.46 | 149 | -38.35 | 146.83 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.