Olav Thon Eiendomsselskap ASA (FRA:8IL)
Germany
· Delayed Price · Currency is EUR 25.70
+0.50 (1.98%)
Last updated: Aug 13, 2025
FRA:8IL Cash Flow Statement
Financials in millions NOK. Fiscal year is January - December.
Millions NOK. 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 | 2,379 | 2,234 | -1,568 | 2,452 | 3,770 | 315 | Upgrade
|
| Depreciation & Amortization | 13 | 13 | 17 | 26 | 32 | 29 | Upgrade
|
| Asset Writedown | -357 | -357 | 4,350 | -114 | -1,790 | 915 | Upgrade
|
| Income (Loss) on Equity Investments | -137 | -137 | 28 | -122 | -283 | 22 | Upgrade
|
| Change in Other Net Operating Assets | -69 | -22 | 199 | -608 | -159 | -57 | Upgrade
|
| Other Operating Activities | -123 | 10 | -996 | -391 | 114 | 149 | Upgrade
|
| Operating Cash Flow | 1,706 | 1,741 | 2,030 | 1,243 | 1,684 | 1,373 | Upgrade
|
| Operating Cash Flow Growth | -15.84% | -14.24% | 63.31% | -26.19% | 22.65% | -8.28% | Upgrade
|
| Acquisition of Real Estate Assets | -877 | -732 | -705 | -706 | -873 | -680 | Upgrade
|
| Sale of Real Estate Assets | - | - | - | - | 366 | - | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -877 | -732 | -705 | -706 | -507 | -680 | Upgrade
|
| Cash Acquisition | -884 | -901 | -1,222 | -263 | - | -33 | Upgrade
|
| Investment in Marketable & Equity Securities | 316 | 164 | -48 | 240 | 14 | 304 | Upgrade
|
| Other Investing Activities | -2 | -1 | - | 1 | 1 | -1 | Upgrade
|
| Investing Cash Flow | -1,447 | -1,470 | -1,975 | -537 | -492 | -410 | Upgrade
|
| Long-Term Debt Issued | - | 21,852 | 8,483 | 9,404 | 14,550 | 10,257 | Upgrade
|
| Long-Term Debt Repaid | - | -21,558 | -7,903 | -9,214 | -15,256 | -11,112 | Upgrade
|
| Net Debt Issued (Repaid) | 388 | 294 | 580 | 190 | -706 | -855 | Upgrade
|
| Repurchase of Common Stock | - | - | - | -398 | - | - | Upgrade
|
| Common Dividends Paid | -710 | -710 | -660 | -674 | -518 | - | Upgrade
|
| Other Financing Activities | -2 | -3 | -12 | -18 | -2 | -13 | Upgrade
|
| Foreign Exchange Rate Adjustments | 7 | 5 | 9 | - | -2 | 4 | Upgrade
|
| Miscellaneous Cash Flow Adjustments | - | - | - | - | - | -1 | Upgrade
|
| Net Cash Flow | -58 | -143 | -28 | -194 | -36 | 98 | Upgrade
|
| Cash Interest Paid | 1,278 | 1,251 | 1,032 | 747 | 667 | 731 | Upgrade
|
| Cash Income Tax Paid | 265 | 296 | 234 | 207 | 169 | 251 | Upgrade
|
| Levered Free Cash Flow | 1,003 | 958.75 | 1,436 | 1,498 | 1,900 | 952.5 | Upgrade
|
| Unlevered Free Cash Flow | 2,020 | 1,845 | 2,167 | 1,425 | 1,871 | 1,654 | Upgrade
|
| Change in Working Capital | -69 | -22 | 199 | -608 | -159 | -57 | Upgrade
|
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.