Olimpo Real Estate SOCIMI, S.A. (BME:YORE)

Olimpo Real Estate SOCIMI Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	5.71	6.92	4.94	10.06	0.47
Depreciation & Amortization	5.25	5.24	4.69	5.22	5.13
Other Amortization	-	0.55	0.58	0.76	0.75
Asset Writedown	2.21	1.47	1.34	-3.75	6.59
Change in Accounts Receivable	0.07	0.39	-0.28	0.31	-1.13
Change in Accounts Payable	0.06	-0.2	-0.02	0.06	0.4
Change in Other Net Operating Assets	-0.33	-1.34	0.52	1.1	-0.59
Other Operating Activities	0.89	1.18	-0.14	1.22	-1
Operating Cash Flow	13.83	13.67	12.21	14.46	11.14
Operating Cash Flow Growth	1.23%	11.96%	-15.58%	29.78%	-41.34%
Acquisition of Real Estate Assets	-0.37	-0.25	-1.71	-0.31	-0.12
Sale of Real Estate Assets	-	-	1.75	15.65	2.69
Net Sale / Acq. of Real Estate Assets	-0.37	-0.25	0.04	15.34	2.57
Investing Cash Flow	-0.37	-0.25	0.04	15.34	2.57
Long-Term Debt Issued	-	-	-	-	0
Long-Term Debt Repaid	-1.47	-0.84	-3.28	-9.01	-
Net Debt Issued (Repaid)	-1.47	-0.84	-3.28	-9.01	0
Issuance of Common Stock	0.03	-	-	-	-
Common Dividends Paid	-15.7	-14.8	-19.26	-15.72	-9.9
Other Financing Activities	-	-0.01	-0.07	-0.04	-0.06
Net Cash Flow	-3.68	-2.23	-10.37	5.03	3.75
Cash Interest Paid	-	4.33	3.81	3.03	3.01
Cash Income Tax Paid	-	0.28	0.52	0.35	0.31
Levered Free Cash Flow	10.67	10.12	10.22	11.78	9.36
Unlevered Free Cash Flow	13.93	12.69	11.98	13.33	10.92
Change in Net Working Capital	-0.22	1.07	-0.16	-1.2	0.78

Updated Sep 25, 2024. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.