AB Sagax (publ) (LON:0QDX)
London
· Delayed Price · Currency is GBP · Price in SEK 236.37
-1.83 (-0.77%)
At close: Feb 14, 2025
AB Sagax Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | 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 | 2019 - 2015 |
| Net Income | 5,255 | -13 | 2,718 | 9,807 | 3,711 | Upgrade
|
| Depreciation & Amortization | - | 1 | 1 | 1 | 1 | Upgrade
|
| Other Amortization | - | - | - | - | 47 | Upgrade
|
| Asset Writedown | -546 | 1,297 | -1,697 | -3,876 | -1,244 | Upgrade
|
| Income (Loss) on Equity Investments | -783 | 556 | -1,375 | -2,718 | -609 | Upgrade
|
| Change in Accounts Receivable | 196 | 79 | -159 | - | 77 | Upgrade
|
| Change in Other Net Operating Assets | -431 | 1 | 371 | 32 | 260 | Upgrade
|
| Other Operating Activities | -340 | 1,644 | 3,368 | -867 | 314 | Upgrade
|
| Operating Cash Flow | 3,351 | 3,565 | 3,227 | 2,379 | 2,557 | Upgrade
|
| Operating Cash Flow Growth | -6.00% | 10.47% | 35.65% | -6.96% | 39.04% | Upgrade
|
| Acquisition of Real Estate Assets | -6,033 | -6,250 | -3,975 | -5,498 | -6,261 | Upgrade
|
| Sale of Real Estate Assets | 215 | 350 | 80 | 917 | 1,432 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -5,818 | -5,900 | -3,895 | -4,581 | -4,829 | Upgrade
|
| Investment in Marketable & Equity Securities | 140 | 1,197 | -1,943 | -2,441 | -673 | Upgrade
|
| Other Investing Activities | -54 | -46 | -64 | -1 | - | Upgrade
|
| Investing Cash Flow | -5,732 | -4,749 | -5,902 | -7,023 | -5,502 | Upgrade
|
| Long-Term Debt Issued | 13,405 | 7,326 | 7,631 | 13,997 | 7,886 | Upgrade
|
| Long-Term Debt Repaid | -9,683 | -9,206 | -4,050 | -7,880 | -4,791 | Upgrade
|
| Net Debt Issued (Repaid) | 3,722 | -1,880 | 3,581 | 6,117 | 3,095 | Upgrade
|
| Issuance of Common Stock | 15 | 4,212 | 39 | 36 | 533 | Upgrade
|
| Preferred Share Repurchases | - | - | - | -571 | - | Upgrade
|
| Common Dividends Paid | -1,301 | -1,111 | -935 | - | - | Upgrade
|
| Common & Preferred Dividends Paid | - | - | - | -792 | -679 | Upgrade
|
| Total Dividends Paid | -1,301 | -1,111 | -935 | -792 | -679 | Upgrade
|
| Other Financing Activities | 203 | -86 | -19 | -87 | -64 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1 | 1 | 2 | - | -2 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | -1 | 1 | - | Upgrade
|
| Net Cash Flow | 259 | -48 | -8 | 60 | -62 | Upgrade
|
| Cash Interest Paid | - | - | - | - | 298 | Upgrade
|
| Cash Income Tax Paid | 162 | 130 | 149 | 146 | 55 | Upgrade
|
| Levered Free Cash Flow | 1,822 | 3,474 | -507.38 | 1,162 | 1,520 | Upgrade
|
| Unlevered Free Cash Flow | 2,415 | 3,926 | -226.75 | 1,420 | 1,757 | Upgrade
|
| Change in Net Working Capital | 37 | -2,080 | 1,956 | 81 | -351 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.