Sunway Real Estate Investment Trust (KLSE:SUNREIT)

KLSE:SUNREIT Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2021
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Jun 30, 2021
Net Income	524.75	338.19	323.56	130.32	138.23
Depreciation & Amortization	4.01	3.86	2.86	2.38	2.38
Other Operating Activities	14.99	103.56	108.57	155.64	143.48
Operating Cash Flow	543.75	445.62	434.99	288.35	284.09
Operating Cash Flow Growth	22.02%	2.44%	50.86%	1.50%	-17.63%
Acquisition of Real Estate Assets	-1,224	-275.07	-350.19	-477.04	-625.18
Sale of Real Estate Assets	-	399.9	30.1	-	-
Net Sale / Acq. of Real Estate Assets	-1,224	124.83	-320.09	-477.04	-625.18
Investment in Marketable & Equity Securities	-	-	50	86.67	180
Other Investing Activities	14.16	10.54	4.6	7.05	7.08
Investing Cash Flow	-1,210	135.37	-265.49	-383.33	-438.1
Short-Term Debt Issued	3,759	2,602	582.55	-	534.89
Long-Term Debt Issued	3,420	1,230	1,440	-	1,200
Total Debt Issued	7,179	3,832	2,023	1,163	1,735
Short-Term Debt Repaid	-3,569	-2,473	-674.89	-	-573.68
Long-Term Debt Repaid	-3,090	-1,280	-1,200	-	-1,200
Total Debt Repaid	-6,659	-3,753	-1,875	-1,182	-1,774
Net Debt Issued (Repaid)	520.35	78.95	147.66	-19.19	-38.79
Issuance of Common Stock	500	-	-	473.33	710
Common Dividends Paid	-329.8	-349.3	-260.42	-139.1	-142.86
Other Financing Activities	-160.06	-136.57	-96.04	-94.24	-97.73
Net Cash Flow	-135.54	174.07	-39.31	125.82	276.62
Cash Interest Paid	160.06	136.57	96.04	91.59	93.76
Levered Free Cash Flow	376.56	580.44	-160.89	-	217.09
Unlevered Free Cash Flow	480.7	667.29	-98.36	-	275.91
Change in Net Working Capital	-154.09	-370.25	372.99	-	-130.05

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