SF Urban Properties AG
SIX:SFPN
Cash Flow Statement
Cash Flow Statement
SF Urban Properties AG
| Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
5
|
4
|
6
|
8
|
10
|
10
|
14
|
15
|
15
|
14
|
9
|
8
|
11
|
20
|
23
|
21
|
24
|
20
|
19
|
18
|
13
|
14
|
19
|
15
|
23
|
33
|
42
|
49
|
28
|
5
|
1
|
8
|
17
|
32
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
0
|
|
| Other Non-Cash Items |
(1)
|
1
|
(0)
|
(3)
|
(4)
|
(2)
|
(5)
|
(5)
|
(5)
|
(4)
|
(24)
|
(26)
|
(5)
|
(14)
|
(10)
|
8
|
2
|
(4)
|
5
|
7
|
14
|
13
|
(1)
|
1
|
(7)
|
(9)
|
(20)
|
(23)
|
8
|
26
|
30
|
21
|
(3)
|
(27)
|
|
| Cash Taxes Paid |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
5
|
0
|
(4)
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
5
|
2
|
(3)
|
2
|
0
|
0
|
0
|
|
| Cash Interest Paid |
2
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
3
|
2
|
2
|
2
|
3
|
4
|
4
|
5
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
6
|
5
|
5
|
5
|
6
|
8
|
8
|
10
|
10
|
|
| Change in Working Capital |
1
|
1
|
(1)
|
(1)
|
(0)
|
0
|
(8)
|
(2)
|
10
|
2
|
0
|
2
|
5
|
(4)
|
(2)
|
4
|
(5)
|
0
|
(2)
|
2
|
1
|
(6)
|
3
|
2
|
(6)
|
(12)
|
(7)
|
(19)
|
4
|
14
|
(17)
|
11
|
12
|
(9)
|
|
| Cash from Operating Activities |
5
N/A
|
6
+21%
|
4
-26%
|
5
+24%
|
7
+22%
|
8
+25%
|
1
-86%
|
8
+585%
|
20
+155%
|
12
-40%
|
(15)
N/A
|
(16)
-9%
|
11
N/A
|
3
-76%
|
10
+302%
|
33
+220%
|
21
-36%
|
17
-22%
|
22
+35%
|
27
+22%
|
29
+5%
|
22
-22%
|
21
-7%
|
18
-13%
|
10
-47%
|
12
+30%
|
15
+18%
|
6
-57%
|
40
+529%
|
45
+13%
|
12
-73%
|
38
+210%
|
24
-36%
|
(5)
N/A
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
(8)
|
(8)
|
(14)
|
(22)
|
(9)
|
0
|
0
|
0
|
0
|
|
| Other Items |
(42)
|
(39)
|
(1)
|
(32)
|
(59)
|
(40)
|
(46)
|
(45)
|
(53)
|
(83)
|
(46)
|
(9)
|
(17)
|
(29)
|
(19)
|
(14)
|
(31)
|
(34)
|
(91)
|
(112)
|
(34)
|
(4)
|
(5)
|
0
|
15
|
(6)
|
(43)
|
(43)
|
(22)
|
(9)
|
(9)
|
(14)
|
(28)
|
(10)
|
|
| Cash from Investing Activities |
(42)
N/A
|
(39)
+8%
|
(1)
+98%
|
(32)
-3 742%
|
(59)
-85%
|
(40)
+33%
|
(46)
-17%
|
(45)
+3%
|
(53)
-18%
|
(83)
-56%
|
(46)
+45%
|
(9)
+80%
|
(17)
-80%
|
(29)
-72%
|
(19)
+33%
|
(14)
+26%
|
(31)
-114%
|
(34)
-12%
|
(91)
-166%
|
(112)
-23%
|
(34)
+69%
|
(4)
+87%
|
(5)
-18%
|
(9)
-69%
|
15
N/A
|
(5)
N/A
|
(51)
-1 014%
|
(56)
-10%
|
(44)
+22%
|
(18)
+60%
|
(9)
+49%
|
(14)
-49%
|
(28)
-109%
|
(10)
+63%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
(2)
|
(2)
|
0
|
28
|
24
|
(4)
|
61
|
59
|
(39)
|
(7)
|
0
|
(7)
|
(8)
|
(8)
|
(8)
|
8
|
7
|
53
|
51
|
(12)
|
(12)
|
(12)
|
0
|
(12)
|
(23)
|
(11)
|
(12)
|
(13)
|
(13)
|
(12)
|
(10)
|
(10)
|
(13)
|
|
| Net Issuance of Debt |
7
|
7
|
(1)
|
19
|
33
|
23
|
35
|
24
|
(3)
|
(3)
|
(3)
|
(2)
|
6
|
74
|
65
|
(24)
|
(6)
|
16
|
3
|
2
|
(3)
|
6
|
14
|
13
|
1
|
28
|
49
|
64
|
31
|
(9)
|
12
|
(1)
|
29
|
45
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
0
|
|
| Other |
(2)
|
1
|
1
|
10
|
2
|
(10)
|
9
|
(8)
|
(17)
|
71
|
64
|
32
|
6
|
(40)
|
(42)
|
15
|
(1)
|
(4)
|
21
|
33
|
18
|
(13)
|
(23)
|
(22)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(10)
|
(13)
|
(10)
|
(12)
|
|
| Cash from Financing Activities |
5
N/A
|
6
+24%
|
(2)
N/A
|
28
N/A
|
63
+122%
|
37
-42%
|
40
+8%
|
77
+95%
|
39
-50%
|
29
-25%
|
54
+87%
|
22
-59%
|
5
-76%
|
26
+394%
|
15
-41%
|
(18)
N/A
|
1
N/A
|
18
+1 288%
|
77
+318%
|
85
+12%
|
3
-97%
|
(19)
N/A
|
(21)
-11%
|
(9)
+60%
|
(15)
-79%
|
(1)
+93%
|
33
N/A
|
48
+46%
|
13
-73%
|
(28)
N/A
|
(13)
+56%
|
(26)
-109%
|
6
N/A
|
20
+226%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(33)
N/A
|
(27)
+16%
|
1
N/A
|
2
+39%
|
10
+481%
|
5
-50%
|
(6)
N/A
|
40
N/A
|
5
-86%
|
(42)
N/A
|
(7)
+85%
|
(3)
+48%
|
(0)
+87%
|
(0)
+46%
|
6
N/A
|
1
-80%
|
(8)
N/A
|
1
N/A
|
8
+1 261%
|
1
-91%
|
(3)
N/A
|
(1)
+53%
|
(6)
-307%
|
1
N/A
|
9
+1 107%
|
7
-28%
|
(4)
N/A
|
(2)
+45%
|
9
N/A
|
(1)
N/A
|
(10)
-830%
|
(2)
+76%
|
2
N/A
|
5
+132%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
6
+21%
|
4
-26%
|
5
+24%
|
7
+22%
|
8
+25%
|
1
-86%
|
8
+585%
|
20
+155%
|
12
-40%
|
(15)
N/A
|
(16)
-9%
|
11
N/A
|
3
-76%
|
10
+302%
|
33
+220%
|
21
-36%
|
17
-22%
|
22
+35%
|
27
+22%
|
29
+5%
|
22
-22%
|
21
-7%
|
9
-56%
|
10
+6%
|
4
-54%
|
7
+51%
|
(7)
N/A
|
18
N/A
|
37
+107%
|
12
-67%
|
38
+210%
|
24
-36%
|
(5)
N/A
|
|