FCR Immobilien AG (ETR:FC9)

FCR Immobilien AG 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	21.84	8.7	14.18	12.15	9.56
Depreciation & Amortization	1.06	1.21	1.11	0.61	0.42
Asset Writedown	-4.38	-1.04	-9.91	-4.78	-0.8
Income (Loss) on Equity Investments	-	0.14	-0.48	-	-
Change in Accounts Payable	0.03	1.17	-1.62	1.5	-
Change in Other Net Operating Assets	-	-	-	-	-1.49
Other Operating Activities	0.66	14.22	11.04	4.66	2.77
Operating Cash Flow	20.29	25.15	18.51	13.31	9.87
Operating Cash Flow Growth	-19.33%	35.90%	39.03%	34.82%	-
Acquisition of Real Estate Assets	-9.74	-3.42	-84.45	-49.45	-34.94
Sale of Real Estate Assets	10.76	9.91	10.91	8.89	16.99
Net Sale / Acq. of Real Estate Assets	1.02	6.48	-73.54	-40.56	-17.94
Investment in Marketable & Equity Securities	1.13	0.67	1.31	-0.65	-4.29
Other Investing Activities	0.08	0.02	-0.95	0.58	0.47
Investing Cash Flow	4.92	13.35	-74.44	-41.28	-20.87
Long-Term Debt Issued	21.46	32.49	77.3	68.4	30.87
Long-Term Debt Repaid	-33.68	-53.85	-17.93	-27.42	-13.28
Net Debt Issued (Repaid)	-12.22	-21.36	59.37	40.98	17.59
Issuance of Common Stock	-	-	-	6.66	-
Common Dividends Paid	-2.47	-2.13	-3.42	-2.93	-2.74
Other Financing Activities	-15.65	-13.95	-9.31	-7.52	-7.32
Miscellaneous Cash Flow Adjustments	-	-0.07	-	0	-0.06
Net Cash Flow	-5.14	1	-9.29	9.23	-3.54
Cash Interest Paid	15.65	13.95	9.31	7.52	7.32
Cash Income Tax Paid	0.12	-0.68	1.22	0.91	0.62
Levered Free Cash Flow	12.42	7.47	-0.79	-4.92	5.19
Unlevered Free Cash Flow	22.51	16.78	5.26	-0.22	9.66
Change in Net Working Capital	-10.67	-3.61	4.06	7.19	3.42

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.