Warteck Invest AG (SWX:WARN)

Warteck Invest AG Cash Flow Statement

Financials in millions CHF. 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	23.08	16.01	21.76	27.43	26.78
Depreciation & Amortization	0.2	0.09	0.1	0.08	0.06
Gain (Loss) on Sale of Assets	-0.04	-	0	-0.02	-0.01
Asset Writedown	-1.4	3.66	-5.02	-13.03	-12.29
Change in Accounts Receivable	-0.58	0.33	-0.24	-0.54	0.23
Change in Accounts Payable	0.58	-0.67	0.81	0.03	-0.17
Change in Other Net Operating Assets	-3.25	-2.37	-1.3	-2.53	0.5
Other Operating Activities	0.77	-0.28	-	-	-0
Operating Cash Flow	21.02	19.28	18.99	18.62	19.98
Operating Cash Flow Growth	9.05%	1.51%	1.97%	-6.79%	7.59%
Acquisition of Real Estate Assets	-14.08	-95.64	-25.05	-15.5	-18.02
Sale of Real Estate Assets	0.04	-	0.01	0.07	0.03
Net Sale / Acq. of Real Estate Assets	-14.04	-95.64	-25.04	-15.43	-17.99
Cash Acquisition	-	-11.49	-	-	-
Other Investing Activities	-	-	-	-	-0
Investing Cash Flow	-13.97	-106.93	-25.45	-15.6	-18.09
Long-Term Debt Issued	18.4	120.8	59.66	17.71	15
Long-Term Debt Repaid	-98.14	-2.54	-36.94	-1.78	-3.8
Net Debt Issued (Repaid)	-79.74	118.26	22.72	15.94	11.2
Issuance of Common Stock	92.06	-	-	-	-
Common Dividends Paid	-17.33	-17.33	-17.33	-17.33	-17.33
Net Cash Flow	2.04	13.28	-1.06	1.63	-4.24
Levered Free Cash Flow	9.5	17.8	8.53	4.21	13.85
Unlevered Free Cash Flow	14.91	22.99	12.24	7.61	17.33
Change in Net Working Capital	6.11	-4.35	4.09	-6.81	-1.13

Updated Aug 29, 2024. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.