Fairvest Limited (JSE: FTA)
South Africa
· Delayed Price · Currency is ZAR 1,715.00
+13.00 (0.76%)
Dec 20, 2024, 9:00 AM SAST
Fairvest Cash Flow Statement
Financials in millions ZAR. Fiscal year is October - September.
Millions ZAR. Fiscal year is Oct - Sep.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2019 - 2015 |
| Net Income | 926.31 | 926.31 | 96.31 | 1,688 | 289.34 | 124.22 | Upgrade
|
| Depreciation & Amortization | 2.25 | 2.25 | 1.34 | 1.47 | 0.66 | 0.38 | Upgrade
|
| Other Amortization | 6.92 | 6.92 | 7.32 | 3.85 | - | 4.07 | Upgrade
|
| Gain (Loss) on Sale of Assets | 10.13 | 10.13 | - | 0.91 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | - | - | - | 0.03 | Upgrade
|
| Asset Writedown | -246.48 | -246.48 | -63.98 | -339.88 | -84.89 | -17.07 | Upgrade
|
| Stock-Based Compensation | 14.46 | 14.46 | 11.88 | 4.25 | - | - | Upgrade
|
| Change in Accounts Receivable | -5.21 | -5.21 | -9.55 | 30.33 | 0.87 | - | Upgrade
|
| Change in Accounts Payable | 27.13 | 27.13 | 1.7 | 11.01 | 19.49 | 6.4 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | - | -3.95 | Upgrade
|
| Other Operating Activities | 6.71 | 6.71 | 548.53 | -1,077 | 21.71 | 36.82 | Upgrade
|
| Net Cash from Discontinued Operations | - | - | 161.38 | 79.37 | - | - | Upgrade
|
| Operating Cash Flow | 742.22 | 742.22 | 754.93 | 401.99 | 247.18 | 194.89 | Upgrade
|
| Operating Cash Flow Growth | -1.68% | -1.68% | 87.80% | 62.63% | 26.83% | 0.72% | Upgrade
|
| Acquisition of Real Estate Assets | -346.39 | -346.39 | -190.55 | -74.49 | -51.61 | -284.22 | Upgrade
|
| Sale of Real Estate Assets | 271.52 | 271.52 | 334.37 | 52.44 | 103.05 | - | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -74.86 | -74.86 | 143.82 | -22.06 | 51.43 | -284.22 | Upgrade
|
| Cash Acquisition | - | - | - | 106.49 | - | - | Upgrade
|
| Investment in Marketable & Equity Securities | - | - | - | - | -0.05 | 0.03 | Upgrade
|
| Other Investing Activities | - | - | -13.91 | -24.54 | -12.72 | -1.78 | Upgrade
|
| Investing Cash Flow | -74.24 | -74.24 | 675.24 | 166.82 | 69.33 | -298.07 | Upgrade
|
| Long-Term Debt Issued | 1,499 | 1,499 | 3,626 | - | 504.18 | 963.85 | Upgrade
|
| Total Debt Issued | 1,499 | 1,499 | 3,626 | 1,984 | 504.18 | 963.85 | Upgrade
|
| Long-Term Debt Repaid | -1,506 | -1,506 | -4,249 | - | -635.55 | -560.47 | Upgrade
|
| Total Debt Repaid | -1,506 | -1,506 | -4,249 | -1,962 | -635.55 | -560.47 | Upgrade
|
| Net Debt Issued (Repaid) | -6.41 | -6.41 | -622.45 | 22 | -131.37 | 403.39 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 16.79 | - | Upgrade
|
| Repurchase of Common Stock | - | - | -100.01 | - | -0.36 | -70.13 | Upgrade
|
| Common Dividends Paid | -680.13 | -680.13 | -701.73 | -415.78 | -200.06 | -231.67 | Upgrade
|
| Other Financing Activities | -31.11 | -31.11 | -33.8 | -79.58 | - | - | Upgrade
|
| Net Cash Flow | -49.67 | -49.67 | -27.81 | 95.45 | 1.51 | -1.6 | Upgrade
|
| Cash Interest Paid | 409.77 | 409.77 | 451.13 | 260.14 | 91.73 | 97.58 | Upgrade
|
| Cash Income Tax Paid | -0 | -0 | -0.01 | -0.48 | 0.15 | - | Upgrade
|
| Levered Free Cash Flow | 739.24 | 739.24 | 664.88 | - | 218.02 | -69.13 | Upgrade
|
| Unlevered Free Cash Flow | 986.71 | 986.71 | 933.84 | - | 279.77 | -1.84 | Upgrade
|
| Change in Net Working Capital | -306.71 | -306.71 | -289.27 | - | -76.72 | 165.81 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.