NP3 Fastigheter AB (publ) (FRA:N33)

NP3 Fastigheter AB Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	945	914	-62	1,224	2,017	659
Depreciation & Amortization	6	6	6	4	4	4
Income (Loss) on Equity Investments	-16	-14	-61	-36	-26	-19
Change in Accounts Receivable	132	128	-37	13	-57	33
Change in Other Net Operating Assets	78	129	-17	39	34	14
Other Operating Activities	-303	-299	734	-521	-1,401	-146
Operating Cash Flow	842	864	563	723	571	545
Operating Cash Flow Growth	36.47%	53.46%	-22.13%	26.62%	4.77%	29.15%
Acquisition of Real Estate Assets	-2,922	-2,759	-850	-2,251	-3,468	-1,024
Sale of Real Estate Assets	81	30	15	125	410	116
Net Sale / Acq. of Real Estate Assets	-2,841	-2,729	-835	-2,126	-3,058	-908
Investment in Marketable & Equity Securities	194	229	203	-222	-184	-251
Other Investing Activities	-	-1	-	-	-	-
Investing Cash Flow	-2,647	-2,501	-632	-2,348	-3,242	-1,159
Long-Term Debt Issued	-	1,980	4,371	6,982	7,410	3,176
Long-Term Debt Repaid	-	-1,337	-4,667	-5,114	-4,638	-2,513
Net Debt Issued (Repaid)	974	643	-296	1,868	2,772	663
Issuance of Common Stock	1,115	1,115	620	3	5	1
Preferred Stock Issued	-	-	-	-	324	90
Common & Preferred Dividends Paid	-169	-208	-276	-310	-260	-225
Total Dividends Paid	-169	-208	-276	-310	-260	-225
Other Financing Activities	1	1	-	-	-6	-3
Miscellaneous Cash Flow Adjustments	-1	-	-	-1	1	-
Net Cash Flow	115	-86	-21	-65	165	-88
Cash Interest Paid	590	590	573	328	232	204
Cash Income Tax Paid	58	29	50	65	33	37
Levered Free Cash Flow	1,036	621.5	292.13	734.13	507.63	412.5
Unlevered Free Cash Flow	1,400	995.25	869	716	617	567.5
Change in Net Working Capital	-470	-98	-63	-37	-78	-86

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