AB Sagax (publ) (STO:SAGA.A)
Sweden
· Delayed Price · Currency is SEK 220.00
+2.00 (0.92%)
Jul 3, 2025, 9:01 AM CET
AB Sagax Cash Flow 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 |
Net Income | 5,053 | 5,255 | -13 | 2,718 | 9,807 | 3,711 | Upgrade
|
Depreciation & Amortization | 1 | 1 | 1 | 1 | 1 | 1 | Upgrade
|
Other Amortization | - | - | - | - | - | 47 | Upgrade
|
Gain (Loss) on Sale of Investments | 81 | - | - | - | - | - | Upgrade
|
Asset Writedown | -323 | -546 | 1,297 | -1,697 | -3,876 | -1,244 | Upgrade
|
Income (Loss) on Equity Investments | -974 | -783 | 556 | -1,375 | -2,718 | -609 | Upgrade
|
Change in Accounts Receivable | 208 | 196 | 79 | -159 | - | 77 | Upgrade
|
Change in Other Net Operating Assets | -184 | -431 | 1 | 371 | 32 | 260 | Upgrade
|
Other Operating Activities | -288 | -341 | 1,644 | 3,368 | -867 | 314 | Upgrade
|
Operating Cash Flow | 3,574 | 3,351 | 3,565 | 3,227 | 2,379 | 2,557 | Upgrade
|
Operating Cash Flow Growth | 4.08% | -6.00% | 10.47% | 35.64% | -6.96% | 39.04% | Upgrade
|
Acquisition of Real Estate Assets | -6,100 | -6,033 | -6,250 | -3,975 | -5,498 | -6,261 | Upgrade
|
Sale of Real Estate Assets | 165 | 215 | 350 | 80 | 917 | 1,432 | Upgrade
|
Net Sale / Acq. of Real Estate Assets | -5,935 | -5,818 | -5,900 | -3,895 | -4,581 | -4,829 | Upgrade
|
Investment in Marketable & Equity Securities | 345 | 316 | 1,197 | -1,943 | -2,441 | -673 | Upgrade
|
Other Investing Activities | -233 | -230 | -46 | -64 | -1 | - | Upgrade
|
Investing Cash Flow | -5,823 | -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) | 3,484 | 3,722 | -1,880 | 3,581 | 6,117 | 3,095 | Upgrade
|
Issuance of Common Stock | 15 | 15 | 4,212 | 39 | 36 | 533 | Upgrade
|
Preferred Share Repurchases | - | - | - | - | -571 | - | Upgrade
|
Common Dividends Paid | -1,301 | -1,301 | -1,111 | -935 | - | - | Upgrade
|
Common & Preferred Dividends Paid | - | - | - | - | -792 | -679 | Upgrade
|
Total Dividends Paid | -1,301 | -1,301 | -1,111 | -935 | -792 | -679 | Upgrade
|
Other Financing Activities | 164 | 203 | -86 | -19 | -87 | -64 | Upgrade
|
Foreign Exchange Rate Adjustments | 1 | 1 | 1 | 2 | - | -2 | Upgrade
|
Miscellaneous Cash Flow Adjustments | -2 | - | - | -1 | 1 | - | Upgrade
|
Net Cash Flow | 112 | 259 | -48 | -8 | 60 | -62 | Upgrade
|
Cash Interest Paid | - | - | - | - | - | 298 | Upgrade
|
Cash Income Tax Paid | 183 | 162 | 130 | 149 | 146 | 55 | Upgrade
|
Levered Free Cash Flow | 2,714 | 1,924 | 3,474 | -507.38 | 1,162 | 1,520 | Upgrade
|
Unlevered Free Cash Flow | 3,309 | 2,485 | 3,926 | -226.75 | 1,420 | 1,757 | Upgrade
|
Change in Net Working Capital | -793 | -32 | -2,080 | 1,956 | 81 | -351 | Upgrade
|
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.