Schroder European Real Estate Investment Trust Plc (JSE: SCD)

JSE: SCD Cash Flow Statement

Financials in millions EUR. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2024	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	0.58	0.58	-9.38	13.99	6.24	28.4
Gain (Loss) on Sale of Investments	0.49	0.49	0.26	-0.92	0.01	0.02
Asset Writedown	7.74	7.74	19.73	-6.35	-8.57	-25.51
Income (Loss) on Equity Investments	-	-	-	-	0.06	2.31
Change in Accounts Receivable	-0.63	-0.63	7.56	0.96	-10.9	-0.29
Change in Accounts Payable	-0.17	-0.17	-1.07	0.32	-1.35	-2.09
Other Operating Activities	-0.13	-0.13	-1.2	1.83	2.29	-0.53
Operating Cash Flow	7.89	7.89	15.9	10.27	-3.75	4.94
Operating Cash Flow Growth	-50.36%	-50.36%	54.75%	-	-	-72.60%
Acquisition of Real Estate Assets	-1.68	-1.68	-15.15	-11.52	-14.74	-1.97
Sale of Real Estate Assets	-	-	-	16.9	52.93	-
Net Sale / Acq. of Real Estate Assets	-1.68	-1.68	-15.15	5.38	38.19	-1.97
Investment in Marketable & Equity Securities	-	-	-	-	-0.06	-
Investing Cash Flow	-1.68	-1.68	-15.15	5.38	38.13	-1.97
Long-Term Debt Issued	-	-	31.76	-	1.84	7.7
Total Debt Issued	-	-	31.76	-	1.84	7.7
Long-Term Debt Repaid	-3	-3	-26.95	-1.84	-	-
Total Debt Repaid	-3	-3	-26.95	-1.84	-	-
Net Debt Issued (Repaid)	-3	-3	4.81	-1.84	1.84	7.7
Common Dividends Paid	-7.92	-7.92	-7.42	-12.37	-8.53	-8.66
Other Financing Activities	-0.38	-0.38	-	-	-	-0.03
Foreign Exchange Rate Adjustments	0	0	-0.01	0	-0	-0
Net Cash Flow	-5.08	-5.08	-1.88	-11.39	27.68	1.98
Cash Interest Paid	2.15	2.15	1.57	0.9	0.99	1.15
Cash Income Tax Paid	1.35	1.35	0.71	0.47	0.6	0.98
Levered Free Cash Flow	3.73	3.73	12.26	25.01	-27.91	-1.38
Unlevered Free Cash Flow	5.35	5.35	13.33	25.72	-27.15	-0.67
Change in Net Working Capital	1.54	1.54	-6.33	-18.95	28.12	3.31

Source: S&P Capital IQ. Real Estate template. Financial Sources.