Prosperity Real Estate Investment Trust (HKG:0808)

HKG:0808 Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-74.64	-5.67	74.89	57.02	-874.5
Asset Writedown	177.86	120.95	186.5	186.52	982.86
Stock-Based Compensation	47.15	47.98	48.63	49.5	52.12
Change in Accounts Receivable	0.14	-1.12	-0.26	0.38	-2.56
Change in Accounts Payable	-4.01	-2.01	-9.63	3.25	-3.69
Change in Other Net Operating Assets	-7.46	5.06	-0.36	1.24	-6.19
Other Operating Activities	130.54	141.31	-0.91	14.5	136.6
Operating Cash Flow	269.51	306.86	300.96	312.38	285.8
Operating Cash Flow Growth	-12.17%	1.96%	-3.65%	9.30%	-20.89%
Acquisition of Real Estate Assets	-21.86	-22.95	-20.5	-6.52	-3.86
Net Sale / Acq. of Real Estate Assets	-21.86	-22.95	-20.5	-6.52	-3.86
Other Investing Activities	0.29	1.21	0.3	0.6	4.8
Investing Cash Flow	-21.57	-21.75	-20.2	-5.92	0.95
Short-Term Debt Issued	160	55	-	-	-
Long-Term Debt Issued	59.1	-	-	-	-
Total Debt Issued	219.1	55	-	-	-
Short-Term Debt Repaid	-170	-25	-	-	-
Total Debt Repaid	-170	-25	-	-	-
Net Debt Issued (Repaid)	49.1	30	-	-	-
Repurchase of Common Stock	-	-37.43	-42.86	-119.12	-
Common Dividends Paid	-199.07	-227.36	-260.9	-274.52	-271.39
Other Financing Activities	-111.66	-89.68	-82.59	-58.65	-50.65
Net Cash Flow	-13.69	-39.35	-105.59	-145.83	-35.3
Cash Interest Paid	110.96	89.68	58.12	45.95	50.65
Cash Income Tax Paid	34.27	23.52	20.15	35.65	51.67
Levered Free Cash Flow	91.23	127.37	222.43	219.34	109.41
Unlevered Free Cash Flow	174.09	214.08	205.82	225.26	205.02
Change in Net Working Capital	40.58	8.97	17.97	7.8	32.49

Updated Mar 21, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.