FCR Immobilien AG (FRA:FC9)

FCR Immobilien AG Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	22.09	21.84	8.7	14.18	12.15	9.56
Depreciation & Amortization	1.18	1.06	1.21	1.11	0.61	0.42
Asset Writedown	-4.11	-4.38	-1.04	-9.91	-4.78	-0.8
Income (Loss) on Equity Investments	-	-	0.14	-0.48	-	-
Change in Accounts Payable	-2.14	0.03	1.17	-1.62	1.5	-
Change in Other Net Operating Assets	-	-	-	-	-	-1.49
Other Operating Activities	-1.67	0.66	14.22	11.04	4.66	2.77
Operating Cash Flow	13.36	20.29	25.15	18.51	13.31	9.87
Operating Cash Flow Growth	-41.17%	-19.33%	35.90%	39.03%	34.82%	-
Acquisition of Real Estate Assets	-0.3	-9.74	-3.42	-84.45	-49.45	-34.94
Sale of Real Estate Assets	8.03	10.76	9.91	10.91	8.89	16.99
Net Sale / Acq. of Real Estate Assets	7.73	1.02	6.48	-73.54	-40.56	-17.94
Investment in Marketable & Equity Securities	20.5	1.13	0.67	1.31	-0.65	-4.29
Other Investing Activities	0.09	0.08	0.02	-0.95	0.58	0.47
Investing Cash Flow	29.01	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)	-27.55	-12.22	-21.36	59.37	40.98	17.59
Issuance of Common Stock	-	-	-	-	6.66	-
Common Dividends Paid	-2.47	-2.47	-2.13	-3.42	-2.93	-2.74
Other Financing Activities	-14.03	-15.65	-13.95	-9.31	-7.52	-7.32
Miscellaneous Cash Flow Adjustments	-	-	-0.07	-	0	-0.06
Net Cash Flow	-1.68	-5.14	1	-9.29	9.23	-3.54
Cash Interest Paid	15.65	15.65	13.95	9.31	7.52	7.32
Cash Income Tax Paid	0.12	0.12	-0.68	1.22	0.91	0.62
Levered Free Cash Flow	1.54	12.42	7.47	-0.79	-4.92	5.19
Unlevered Free Cash Flow	10.48	22.51	16.78	5.26	-0.22	9.66
Change in Working Capital	-4.14	1.11	1.92	2.56	0.68	-2.08

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