Tokyu REIT, Inc. (TYO:8957)
Japan
· Delayed Price · Currency is JPY 171,900
-1,800 (-1.04%)
Apr 3, 2025, 11:30 AM JST
Tokyu REIT Cash Flow Statement
Financials in millions JPY. Fiscal year is August - July.
Millions JPY. Fiscal year is Aug - Jul.
Fiscal Year | TTM | FY 2024 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Jan '25 Jan 31, 2025 | Jul '24 Jul 31, 2024 | Jan '24 Jan 31, 2024 | Jul '23 Jul 31, 2023 | Jul '22 Jul 31, 2022 | Jul '21 Jul 31, 2021 | 2016 - 2020 |
| Net Income | 9,458 | 9,162 | 8,672 | 11,146 | 11,412 | 7,624 | Upgrade
|
| Depreciation & Amortization | 1,951 | 1,900 | 1,910 | 1,817 | 1,775 | 2,023 | Upgrade
|
| Other Amortization | 4 | 8 | 3 | 5 | 4 | 5 | Upgrade
|
| Gain (Loss) on Sale of Assets | 13 | 11 | 3 | 3 | 16 | 7 | Upgrade
|
| Change in Accounts Receivable | -14 | -9 | -41 | -60 | -31 | 76 | Upgrade
|
| Change in Accounts Payable | 678 | 156 | -317 | -43 | 95 | 53 | Upgrade
|
| Change in Other Net Operating Assets | 2,267 | 3,068 | 1,900 | 6,188 | 40,252 | 1,805 | Upgrade
|
| Other Operating Activities | 4,898 | 59 | 793 | -117 | -31 | 11 | Upgrade
|
| Operating Cash Flow | 18,888 | 13,778 | 13,494 | 19,542 | 53,140 | 11,766 | Upgrade
|
| Operating Cash Flow Growth | 38.52% | 2.10% | -30.95% | -63.22% | 351.64% | -8.83% | Upgrade
|
| Acquisition of Real Estate Assets | -17,893 | -17,921 | -1,110 | -21,415 | -29,466 | -20,989 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -17,893 | -17,921 | -1,110 | -21,415 | -29,466 | -20,989 | Upgrade
|
| Other Investing Activities | 683 | 622 | 69 | 1,150 | -1,486 | 704 | Upgrade
|
| Investing Cash Flow | -17,210 | -17,299 | -1,041 | -20,265 | -30,952 | -20,285 | Upgrade
|
| Short-Term Debt Issued | - | 7,000 | - | 1,000 | 6,200 | 23,600 | Upgrade
|
| Long-Term Debt Issued | - | 10,500 | - | 21,665 | 17,000 | 17,781 | Upgrade
|
| Total Debt Issued | 12,000 | 17,500 | 6,000 | 22,665 | 23,200 | 41,381 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -1,000 | -17,400 | -12,400 | Upgrade
|
| Long-Term Debt Repaid | - | -10,500 | - | -10,200 | -18,400 | -15,400 | Upgrade
|
| Total Debt Repaid | -10,000 | -10,500 | -6,000 | -11,200 | -35,800 | -27,800 | Upgrade
|
| Net Debt Issued (Repaid) | 2,000 | 7,000 | - | 11,465 | -12,600 | 13,581 | Upgrade
|
| Common Dividends Paid | -3,665 | -7,330 | -3,948 | -7,863 | -7,399 | -7,145 | Upgrade
|
| Common & Preferred Dividends Paid | -3,713 | - | -3,665 | - | - | - | Upgrade
|
| Total Dividends Paid | -7,378 | -7,330 | -7,613 | -7,863 | -7,399 | -7,145 | Upgrade
|
| Other Financing Activities | - | - | - | - | - | -1 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -4 | -4 | -2 | - | 2 | - | Upgrade
|
| Net Cash Flow | -3,704 | -3,855 | 4,838 | 2,879 | 2,191 | -2,084 | Upgrade
|
| Cash Interest Paid | 835 | 807 | 800 | 766 | 783 | 852 | Upgrade
|
| Cash Income Tax Paid | 1 | - | - | 1 | - | - | Upgrade
|
| Levered Free Cash Flow | - | 5,450 | - | 6,033 | 4,084 | - | Upgrade
|
| Unlevered Free Cash Flow | - | 5,954 | - | 6,510 | 4,553 | - | Upgrade
|
| Change in Net Working Capital | -205 | 1,716 | -132 | -852 | 653 | -320 | Upgrade
|
Updated Mar 17, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.