Fabege AB (publ) (LON:0XPX)
London
· Delayed Price · Currency is GBP · Price in SEK 82.00
-0.60 (-0.72%)
At close: Apr 23, 2025
Fabege AB Income Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | 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 | 2015 - 2019 |
| Rental Revenue | 3,436 | 3,438 | 3,366 | 3,032 | 2,889 | 2,806 | Upgrade
|
| Other Revenue | -12 | 142 | 598 | 263 | 64 | -53 | Upgrade
|
| Total Revenue | 3,424 | 3,580 | 3,964 | 3,295 | 2,953 | 2,753 | Upgrade
|
| Revenue Growth (YoY | -13.43% | -9.69% | 20.30% | 11.58% | 7.27% | -2.44% | Upgrade
|
| Property Expenses | 989 | 1,107 | 1,441 | 1,127 | 811 | 724 | Upgrade
|
| Selling, General & Administrative | 97 | 93 | 97 | 102 | 110 | 93 | Upgrade
|
| Total Operating Expenses | 1,086 | 1,200 | 1,538 | 1,229 | 921 | 817 | Upgrade
|
| Operating Income | 2,338 | 2,380 | 2,426 | 2,066 | 2,032 | 1,936 | Upgrade
|
| Interest Expense | -1,161 | -1,159 | -1,989 | 1,125 | 17 | -707 | Upgrade
|
| Interest & Investment Income | 54 | 54 | 24 | 16 | 20 | 16 | Upgrade
|
| Other Non-Operating Income | -186 | - | - | - | - | - | Upgrade
|
| EBT Excluding Unusual Items | 1,045 | 1,275 | 461 | 3,207 | 2,069 | 1,245 | Upgrade
|
| Gain (Loss) on Sale of Investments | -5 | -3 | -4 | -3 | 2 | -2 | Upgrade
|
| Gain (Loss) on Sale of Assets | -37 | 3 | - | 74 | - | 49 | Upgrade
|
| Asset Writedown | -548 | -1,364 | -7,837 | -314 | 4,641 | 2,715 | Upgrade
|
| Pretax Income | 455 | -89 | -7,380 | 2,964 | 6,712 | 4,007 | Upgrade
|
| Income Tax Expense | 120 | 124 | -1,862 | 588 | 1,312 | 840 | Upgrade
|
| Net Income | 335 | -213 | -5,518 | 2,376 | 5,400 | 3,167 | Upgrade
|
| Net Income to Common | 335 | -213 | -5,518 | 2,376 | 5,400 | 3,167 | Upgrade
|
| Net Income Growth | - | - | - | -56.00% | 70.51% | -47.27% | Upgrade
|
| Basic Shares Outstanding | 315 | 315 | 315 | 317 | 323 | 328 | Upgrade
|
| Diluted Shares Outstanding | 315 | 315 | 315 | 317 | 323 | 328 | Upgrade
|
| Shares Change (YoY) | - | - | -0.82% | -1.70% | -1.71% | -0.76% | Upgrade
|
| EPS (Basic) | 1.06 | -0.68 | -17.54 | 7.49 | 16.73 | 9.65 | Upgrade
|
| EPS (Diluted) | 1.06 | -0.68 | -17.54 | 7.49 | 16.73 | 9.65 | Upgrade
|
| EPS Growth | - | - | - | -55.24% | 73.47% | -46.87% | Upgrade
|
| Dividend Per Share | 2.000 | 2.000 | 1.800 | 2.400 | 4.000 | 3.600 | Upgrade
|
| Dividend Growth | 11.11% | 11.11% | -25.00% | -40.00% | 11.11% | 12.50% | Upgrade
|
| Operating Margin | 68.28% | 66.48% | 61.20% | 62.70% | 68.81% | 70.32% | Upgrade
|
| Profit Margin | 9.78% | -5.95% | -139.20% | 72.11% | 182.87% | 115.04% | Upgrade
|
| EBITDA | 2,350 | 2,393 | 2,437 | 2,073 | 2,039 | 1,940 | Upgrade
|
| EBITDA Margin | 68.63% | 66.84% | 61.48% | 62.91% | 69.05% | 70.47% | Upgrade
|
| D&A For Ebitda | 12 | 13 | 11 | 7 | 7 | 4 | Upgrade
|
| EBIT | 2,338 | 2,380 | 2,426 | 2,066 | 2,032 | 1,936 | Upgrade
|
| EBIT Margin | 68.28% | 66.48% | 61.20% | 62.70% | 68.81% | 70.32% | Upgrade
|
| Effective Tax Rate | 26.37% | - | - | 19.84% | 19.55% | 20.96% | Upgrade
|
| Revenue as Reported | 3,528 | 3,671 | 3,930 | 3,327 | 2,951 | 2,806 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.