Income Statement Corem Property Group AB
Equities
CORE A
SE0010714279
Real Estate Development & Operations
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.040 SEK | -2.65% |
|
-0.98% | -10.02% |
| Apr. 09 | DNB Carnegie trims Corem price target to SEK 3.70 (4), reiterates Hold | FW |
| Apr. 01 | City of Stockholm launches initiative to revitalize Kista | FW |
| Fiscal Period: December | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
Rental Revenues | 2.8B | 4.49B | 4.24B | 3.7B | 3.46B | |||||
Other Revenues, Total | 110M | -862M | -1.08B | - | - | |||||
Total Revenues | 2.92B | 3.63B | 3.17B | 3.7B | 3.46B | |||||
Property Expenses | 1.05B | 1.56B | 1.36B | 1.33B | 1.24B | |||||
Selling General & Admin Expenses, Total | 116M | 187M | 179M | 160M | 137M | |||||
Total Operating Expenses | 1.17B | 1.74B | 1.54B | 1.49B | 1.38B | |||||
Operating Income (REIT / Utility Template) | 1.74B | 1.88B | 1.63B | 2.2B | 2.09B | |||||
Interest Expense, Total | -698M | -1.17B | -1.48B | -1.3B | -1.23B | |||||
Interest and Investment Income | 108M | 74M | 24M | 13M | 7M | |||||
Net Interest Expenses | -590M | -1.1B | -1.45B | -1.29B | -1.22B | |||||
Currency Exchange Gains (Loss) | 11M | 25M | -11M | - | -1M | |||||
Other Non Operating Income (Expenses) | 256M | 1.38B | -1B | -219M | -142M | |||||
EBT, Excl. Unusual Items | 1.42B | 2.19B | -837M | 695M | 721M | |||||
Total Merger & Related Restructuring Charges | -21M | - | - | - | - | |||||
Impairment of Goodwill | -21M | -635M | -589M | -307M | -394M | |||||
Gain (Loss) on Sale of Investments | 870M | -1.1B | 87M | 125M | -289M | |||||
Gain (Loss) on Sale of Assets | - | - | - | -1M | - | |||||
Asset Writedown | 3.43B | -2.93B | -8.48B | -1.72B | -3.91B | |||||
EBT, Incl. Unusual Items | 5.68B | -2.49B | -9.82B | -1.2B | -3.87B | |||||
Income Tax Expense | 1.19B | -548M | -1.82B | -147M | -557M | |||||
Earnings From Continuing Operations | 4.5B | -1.94B | -8B | -1.06B | -3.31B | |||||
Net Income to Company | 4.5B | -1.94B | -8B | -1.06B | -3.31B | |||||
Minority Interest | -87M | -10M | 29M | -1M | - | |||||
Net Income - (IS) | 4.41B | -1.95B | -7.97B | -1.06B | -3.31B | |||||
Net Income to Common Incl Extra Items | 4.41B | -1.95B | -7.97B | -1.06B | -3.31B | |||||
Net Income to Common Excl. Extra Items | 4.41B | -1.95B | -7.97B | -1.06B | -3.31B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 5.85 | -1.77 | -7.25 | -0.93 | -2.54 | |||||
Basic EPS - Continuing Operations | 5.85 | -1.77 | -7.25 | -0.93 | -2.54 | |||||
Basic Weighted Average Shares Outstanding | 753M | 1.1B | 1.1B | 1.14B | 1.3B | |||||
Net EPS - Diluted | 5.85 | -1.77 | -7.25 | -0.93 | -2.54 | |||||
Diluted EPS - Continuing Operations | 5.85 | -1.77 | -7.25 | -0.93 | -2.54 | |||||
Diluted Weighted Average Shares Outstanding | 753M | 1.1B | 1.1B | 1.14B | 1.3B | |||||
Normalized Basic EPS | 1.06 | 1.23 | -0.45 | 0.38 | 0.35 | |||||
Normalized Diluted EPS | 1.06 | 1.23 | -0.45 | 0.38 | 0.35 | |||||
Dividend Per Share | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | |||||
Payout Ratio | 11.5 | -36.65 | -12.15 | -92.26 | -52.76 | |||||
Supplemental Items | ||||||||||
EBITDA | 1.74B | 1.91B | 1.65B | 2.22B | 2.11B | |||||
EBITA | 1.74B | 1.88B | 1.63B | 2.2B | 2.09B | |||||
EBIT | 1.74B | 1.88B | 1.63B | 2.2B | 2.09B | |||||
EBITDAR | - | - | - | - | - | |||||
Effective Tax Rate - (Ratio) | 20.89 | 22.04 | 18.5 | 12.2 | 14.4 | |||||
Current Domestic Taxes | - | - | - | - | - | |||||
Total Current Taxes | 40M | 49M | 49M | 28M | 36M | |||||
Deferred Domestic Taxes | - | - | - | - | - | |||||
Total Deferred Taxes | 1.15B | -597M | -1.86B | -175M | -593M | |||||
Normalized Net Income | 802M | 1.36B | -494M | 433M | 451M | |||||
Interest Capitalized | 48M | - | - | - | - | |||||
Interest on Long-Term Debt | 142M | 353M | 562M | 482M | 344M | |||||
Supplemental Operating Expense Items | ||||||||||
General and Administrative Expenses | 116M | 187M | 179M | 160M | 137M | |||||
Net Rental Expense, Total | - | - | - | - | - | |||||
Imputed Operating Lease Interest Expense | - | - | - | - | - | |||||
Imputed Operating Lease Depreciation | - | - | - | - | - | |||||
Maintenance & Repair Expenses, Total | 121M | 173M | 113M | 96M | 74M |
- Stock Market
- Equities
- CORE A Stock
- Financials Corem Property Group AB
- Income Statement
Select your edition
All financial news and data tailored to specific country editions
















