Fabege AB Cash Flow Statement

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

Millions SEK. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-348	-213	-5,518	2,376	5,400
Depreciation & Amortization	11	13	11	7	7
Asset Writedown	-	-	-	81	-
Change in Accounts Receivable	659	473	44	646	-59
Change in Other Net Operating Assets	-79	-264	-163	9	112
Other Operating Activities	1,840	1,552	6,823	-975	-3,849
Operating Cash Flow	1,744	1,635	1,570	1,992	1,517
Operating Cash Flow Growth	6.67%	4.14%	-21.19%	31.31%	12.45%
Acquisition of Real Estate Assets	-2,035	-2,282	-3,056	-3,282	-2,625
Sale of Real Estate Assets	960	-	2,977	-	309
Net Sale / Acq. of Real Estate Assets	-1,075	-2,282	-79	-3,282	-2,316
Cash Acquisition	-	-	-	26	-734
Investment in Marketable & Equity Securities	-114	-179	-253	24	72
Investing Cash Flow	-1,189	-2,461	-332	-3,232	-2,978
Long-Term Debt Issued	19,785	24,759	22,275	26,095	14,958
Long-Term Debt Repaid	-19,761	-23,341	-22,634	-23,152	-11,612
Net Debt Issued (Repaid)	24	1,418	-359	2,943	3,346
Repurchase of Common Stock	-	-	-	-796	-613
Common Dividends Paid	-613	-613	-881	-951	-1,161
Net Cash Flow	-34	-21	-2	-44	111
Cash Interest Paid	1,067	1,121	1,150	674	535
Levered Free Cash Flow	2,171	84.13	412.13	2,595	-229.38
Unlevered Free Cash Flow	2,863	808.5	1,655	1,892	-240
Change in Working Capital	241	283	254	503	-41

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.