Frontier Real Estate Investment Corporation (TYO:8964)
Japan
· Delayed Price · Currency is JPY 81,000
-100 (-0.12%)
May 22, 2025, 11:30 AM JST
TYO:8964 Cash Flow Statement
Financials in millions JPY. Fiscal year is January - December.
Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2024 | FY 2023 | FY 2023 | FY 2023 | 2018 - 2022 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Dec '23 Dec 31, 2023 | Jun '23 Jun 30, 2023 | 2018 - 2022 |
| Net Income | 12,935 | 12,935 | 12,136 | 12,198 | 11,852 | 12,198 | Upgrade
|
| Depreciation & Amortization | 3,935 | 3,935 | 3,901 | 3,851 | 3,801 | 3,851 | Upgrade
|
| Other Amortization | 4.16 | 4.16 | 8.32 | 8.32 | 4.16 | 8.32 | Upgrade
|
| Change in Accounts Receivable | -8.18 | -8.18 | 101.7 | -124.79 | -122.37 | -124.79 | Upgrade
|
| Change in Accounts Payable | -407.38 | -407.38 | -60.56 | 24.16 | -277.34 | 24.16 | Upgrade
|
| Change in Other Net Operating Assets | 2,852 | 2,852 | 1,779 | 8,175 | 6,592 | 8,175 | Upgrade
|
| Other Operating Activities | 1,825 | 1,825 | -2.58 | 24.25 | -697.15 | 24.25 | Upgrade
|
| Operating Cash Flow | 21,135 | 21,135 | 17,863 | 24,156 | 21,152 | 24,156 | Upgrade
|
| Operating Cash Flow Growth | 8.34% | 18.32% | -26.05% | 14.20% | -12.43% | 25.28% | Upgrade
|
| Acquisition of Real Estate Assets | -6,909 | -6,909 | -18,827 | -694.76 | -15,784 | -694.76 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -6,909 | -6,909 | -18,827 | -694.76 | -15,784 | -694.76 | Upgrade
|
| Other Investing Activities | -872.76 | -872.76 | -189.87 | -1,033 | -578.88 | -1,033 | Upgrade
|
| Investing Cash Flow | -7,782 | -7,782 | -19,017 | -1,728 | -16,363 | -1,728 | Upgrade
|
| Long-Term Debt Issued | - | - | 18,900 | 9,300 | - | 9,300 | Upgrade
|
| Total Debt Issued | 4,500 | 4,500 | 18,900 | 9,300 | 12,900 | 9,300 | Upgrade
|
| Long-Term Debt Repaid | - | - | -12,400 | -11,500 | - | -11,500 | Upgrade
|
| Total Debt Repaid | -6,900 | -6,900 | -12,400 | -11,500 | -6,000 | -11,500 | Upgrade
|
| Net Debt Issued (Repaid) | -2,400 | -2,400 | 6,500 | -2,200 | 6,900 | -2,200 | Upgrade
|
| Common Dividends Paid | -5,706 | -5,706 | -11,718 | -12,029 | -6,014 | -12,029 | Upgrade
|
| Common & Preferred Dividends Paid | -5,965 | -5,965 | - | - | -6,011 | - | Upgrade
|
| Total Dividends Paid | -11,671 | -11,671 | -11,718 | -12,029 | -12,025 | -12,029 | Upgrade
|
| Other Financing Activities | 0 | 0 | - | - | -1 | - | Upgrade
|
| Miscellaneous Cash Flow Adjustments | -1 | -1 | -0 | -0 | 1 | -0 | Upgrade
|
| Net Cash Flow | -719.73 | -719.73 | -6,372 | 8,199 | -336.13 | 8,199 | Upgrade
|
| Cash Interest Paid | 668.51 | 668.51 | 612.07 | 525.65 | 547.43 | 525.65 | Upgrade
|
| Cash Income Tax Paid | 0.82 | 0.82 | 1.77 | 1.71 | 0.9 | 1.71 | Upgrade
|
| Levered Free Cash Flow | 12,366 | - | 12,472 | 11,605 | - | 11,605 | Upgrade
|
| Unlevered Free Cash Flow | 12,781 | - | 12,852 | 11,932 | - | 11,932 | Upgrade
|
| Change in Net Working Capital | -313 | -313 | -954.1 | -105.92 | -624 | -105.92 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.