LaSalle LOGIPORT REIT (TYO: 3466)
Japan
· Delayed Price · Currency is JPY 136,500
-2,200 (-1.59%)
Dec 19, 2024, 3:45 PM JST
LaSalle LOGIPORT REIT Cash Flow Statement
Financials in millions JPY. Fiscal year is September - August.
Millions JPY. Fiscal year is Sep - Aug.
Fiscal Year | TTM | FY 2024 | FY 2024 | FY 2023 | FY 2023 | FY 2023 | 2022 - 2018 |
|---|---|---|---|---|---|---|---|
Period Ending | Aug '24 Aug 31, 2024 | Aug '24 Aug 31, 2024 | Feb '24 Feb 29, 2024 | Aug '23 Aug 31, 2023 | Feb '23 Feb 28, 2023 | Aug '23 Aug 31, 2023 | 2022 - 2018 |
| Net Income | 12,616 | 12,616 | 11,733 | 10,190 | 10,169 | 10,190 | Upgrade
|
| Depreciation & Amortization | 3,096 | 3,096 | 3,024 | 2,908 | 2,899 | 2,908 | Upgrade
|
| Other Amortization | - | - | 27.37 | 54.17 | 32.03 | 54.17 | Upgrade
|
| Change in Accounts Receivable | -74 | -74 | -58.82 | 14.11 | -62.17 | 14.11 | Upgrade
|
| Change in Accounts Payable | -776 | -776 | 997.54 | 51.09 | 112.6 | 51.09 | Upgrade
|
| Change in Other Net Operating Assets | - | - | -665.34 | -687.7 | -258.11 | -687.7 | Upgrade
|
| Other Operating Activities | 6,962 | 6,962 | 3,906 | 0.41 | 10.61 | 0.41 | Upgrade
|
| Operating Cash Flow | 21,824 | 21,824 | 18,963 | 12,530 | 12,902 | 12,530 | Upgrade
|
| Operating Cash Flow Growth | 38.59% | 15.08% | 51.34% | -2.88% | 2.97% | -2.88% | Upgrade
|
| Acquisition of Real Estate Assets | -1,930 | -1,930 | -27,810 | -24,425 | -1,022 | -24,425 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -1,930 | -1,930 | -27,810 | -24,425 | -1,022 | -24,425 | Upgrade
|
| Investment in Marketable & Equity Securities | - | - | -915.85 | -1,247 | - | -1,247 | Upgrade
|
| Other Investing Activities | -4,570 | -4,570 | -1,140 | 222.63 | -283.8 | 222.63 | Upgrade
|
| Investing Cash Flow | -6,500 | -6,500 | -29,866 | -25,450 | -1,306 | -25,450 | Upgrade
|
| Long-Term Debt Issued | - | - | - | 33,010 | - | 33,010 | Upgrade
|
| Total Debt Issued | - | - | 17,900 | 33,010 | - | 33,010 | Upgrade
|
| Long-Term Debt Repaid | - | - | - | -22,610 | - | -22,610 | Upgrade
|
| Total Debt Repaid | - | - | -7,500 | -22,610 | - | -22,610 | Upgrade
|
| Net Debt Issued (Repaid) | - | - | 10,400 | 10,400 | - | 10,400 | Upgrade
|
| Issuance of Common Stock | - | - | 12,003 | 12,003 | - | 12,003 | Upgrade
|
| Common Dividends Paid | - | - | -5,528 | -11,024 | -5,600 | -11,024 | Upgrade
|
| Common & Preferred Dividends Paid | -14,202 | -14,202 | -5,771 | - | -5,496 | - | Upgrade
|
| Total Dividends Paid | -14,202 | -14,202 | -11,299 | -11,024 | -11,096 | -11,024 | Upgrade
|
| Other Financing Activities | -352 | -352 | 0 | - | -0 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -4 | -4 | -1 | -0 | -1 | -0 | Upgrade
|
| Net Cash Flow | 766 | 766 | 200.08 | -1,541 | 499.52 | -1,541 | Upgrade
|
| Cash Interest Paid | 1,104 | 1,104 | 973.98 | 914.63 | 881.91 | 914.63 | Upgrade
|
| Cash Income Tax Paid | - | - | 1.08 | 2.22 | 1.62 | 2.22 | Upgrade
|
| Levered Free Cash Flow | 9,322 | 9,322 | - | 8,712 | 8,280 | 8,712 | Upgrade
|
| Unlevered Free Cash Flow | 10,167 | 10,167 | - | 9,280 | 8,998 | 9,280 | Upgrade
|
| Change in Net Working Capital | -265.64 | -265.64 | 248 | 822.16 | 215 | 822.16 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.