Pavilion Real Estate Investment Trust (KLSE:PAVREIT)

KLSE:PAVREIT Cash Flow Statement

Financials in millions MYR. 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	428.72	409.92	431.8	397.8	125.24	46.35
Depreciation & Amortization	0.75	0.78	0.63	0.33	0.53	0.41
Other Amortization	2.53	2.53	1.97	1.47	1.82	2.33
Gain (Loss) on Sale of Assets	-	-	-0	-0	-	-
Asset Writedown	-99.85	-99.94	-146.53	-151.38	0.63	70.32
Change in Accounts Receivable	17.23	-11.62	-20.58	-4.53	-11.66	20.48
Change in Other Net Operating Assets	31.42	36.78	69.97	29.19	-5.96	6.03
Other Operating Activities	161.63	164.82	131.21	84	81.72	87.11
Operating Cash Flow	587.15	506.58	475.23	361.85	194.73	250.05
Operating Cash Flow Growth	25.12%	6.60%	31.34%	85.82%	-22.12%	-28.44%
Acquisition of Real Estate Assets	-487.82	-0.07	-1,827	-13.77	-17.72	-20.8
Sale of Real Estate Assets	-	-	0	0	-	-
Net Sale / Acq. of Real Estate Assets	-487.82	-0.07	-1,827	-13.77	-17.72	-20.8
Other Investing Activities	10.4	8.32	-20.09	5.32	10.38	4.9
Investing Cash Flow	-477.43	8.25	-1,847	-8.44	-7.34	-15.9
Long-Term Debt Issued	-	100	2,095	190	420	10
Long-Term Debt Repaid	-	-100	-895	-170	-406.76	-26.1
Net Debt Issued (Repaid)	113.7	-	1,200	20	13.24	-16.1
Issuance of Common Stock	360	-	720	-	-	-
Common Dividends Paid	-341.73	-333.66	-270.47	-203.25	-132.52	-173.68
Other Financing Activities	-167.1	-162.81	-155.47	-91.25	-91.42	-73.53
Net Cash Flow	74.59	18.36	122.59	78.91	-23.3	-29.17
Cash Interest Paid	161.04	161.99	132.56	90.52	86.39	73.27
Levered Free Cash Flow	329.07	226.58	541.7	217.97	-9.37	120.21
Unlevered Free Cash Flow	438.79	337.89	630.09	273.99	43.95	177.78
Change in Working Capital	86.48	23.34	48.36	24.85	-17.65	26.38

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