Corem Property Group AB (publ) (STO: CORE.PREF)
Sweden
· Delayed Price · Currency is SEK 258.00
-1.00 (-0.39%)
Nov 20, 2024, 5:29 PM CET
Corem Property Group AB Cash Flow Statement
Financials in millions SEK. Fiscal year is January - December.
Millions SEK. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Net Income | -3,337 | -7,970 | -1,948 | 4,408 | -108 | 3,114 | Upgrade
|
| Depreciation & Amortization | 21 | 23 | 26 | 10 | 1 | 1 | Upgrade
|
| Change in Accounts Receivable | 28 | 264 | 138 | -16 | -24 | -13 | Upgrade
|
| Change in Other Net Operating Assets | -113 | -864 | 396 | 57 | -38 | 48 | Upgrade
|
| Other Operating Activities | 4,342 | 9,265 | 3,620 | -3,269 | 539 | -2,683 | Upgrade
|
| Operating Cash Flow | 941 | 718 | 2,232 | 1,190 | 370 | 467 | Upgrade
|
| Operating Cash Flow Growth | -34.56% | -67.83% | 87.56% | 221.62% | -20.77% | 4.24% | Upgrade
|
| Acquisition of Real Estate Assets | -1,350 | -1,993 | -3,022 | -2,063 | -1,223 | -856 | Upgrade
|
| Sale of Real Estate Assets | 7,690 | 13,252 | 2,273 | 488 | 60 | 3,920 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | 6,340 | 11,259 | -749 | -1,575 | -1,163 | 3,064 | Upgrade
|
| Cash Acquisition | - | - | -575 | 870 | - | - | Upgrade
|
| Investment in Marketable & Equity Securities | -4 | 2,573 | 22 | -249 | -853 | - | Upgrade
|
| Investing Cash Flow | 6,369 | 13,832 | -1,294 | -954 | -2,016 | 3,064 | Upgrade
|
| Long-Term Debt Issued | - | 10,661 | 14,077 | 6,834 | 4,079 | 2,741 | Upgrade
|
| Long-Term Debt Repaid | - | -24,789 | -13,825 | -5,987 | -1,847 | -4,670 | Upgrade
|
| Net Debt Issued (Repaid) | -7,335 | -14,128 | 252 | 847 | 2,232 | -1,929 | Upgrade
|
| Issuance of Common Stock | 1,007 | - | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | - | - | -121 | - | -498 | - | Upgrade
|
| Common Dividends Paid | -841 | -138 | -87 | -261 | -206 | -164 | Upgrade
|
| Preferred Dividends Paid | - | - | - | -246 | -72 | -72 | Upgrade
|
| Common & Preferred Dividends Paid | -208 | -830 | -627 | - | - | - | Upgrade
|
| Total Dividends Paid | -1,049 | -968 | -714 | -507 | -278 | -236 | Upgrade
|
| Other Financing Activities | - | - | - | -23 | 197 | -1,372 | Upgrade
|
| Foreign Exchange Rate Adjustments | -2 | -4 | 53 | 3 | - | - | Upgrade
|
| Net Cash Flow | -69 | -550 | 408 | 556 | 7 | -6 | Upgrade
|
| Cash Interest Paid | 1,286 | 1,429 | 1,120 | 679 | 262 | 275 | Upgrade
|
| Cash Income Tax Paid | 6 | 13 | 13 | 3 | 7 | 7 | Upgrade
|
| Levered Free Cash Flow | 460.88 | -332.25 | 1,005 | 1,248 | 133 | 352.25 | Upgrade
|
| Unlevered Free Cash Flow | 1,286 | 590.88 | 1,737 | 1,685 | 316.13 | 537.25 | Upgrade
|
| Change in Net Working Capital | 157 | 449 | -572 | -584 | 74 | -30 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.