Novavest Real Estate AG (SWX:NREN)

Novavest Real Estate 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	19.11	-3.97	22.4	29.31	17.84
Depreciation & Amortization	14.19	7.91	9.5	9.4	2.17
Loss (Gain) From Sale of Assets	-	-0.54	-	-	-
Asset Writedown & Restructuring Costs	-1.08	20.59	-11.94	-21.77	-8.47
Other Operating Activities	-17.17	-7.91	-9.5	-9.24	-0.46
Change in Accounts Receivable	-0.16	-0.3	-0.49	-0.21	-1.37
Change in Accounts Payable	-0.52	-0.08	-0.2	0.93	0.06
Change in Other Net Operating Assets	-3.41	1.08	2.23	0.75	0.08
Operating Cash Flow	14.61	13.81	15.95	15.73	12.22
Operating Cash Flow Growth	5.83%	-13.41%	1.37%	28.74%	3.07%
Sale (Purchase) of Real Estate	-13.55	6.71	-60.61	-70.77	-82.12
Other Investing Activities	1.74	-0.05	-0.55	0.12	0.11
Investing Cash Flow	-11.81	6.67	-61.16	-70.65	-82.01
Short-Term Debt Issued	-	-	41.26	-	-
Long-Term Debt Issued	59.57	84.45	18.33	75.57	47.72
Total Debt Issued	59.57	84.45	59.59	75.57	47.72
Short-Term Debt Repaid	-51.97	-97.05	-	-47.18	-1.35
Total Debt Repaid	-51.97	-97.05	-	-47.18	-1.35
Net Debt Issued (Repaid)	7.6	-12.6	59.59	28.38	46.38
Issuance of Common Stock	-	-	-	26.19	25.62
Repurchase of Common Stock	-9.64	-9.64	-12.72	-11.66	-10.62
Other Financing Activities	-	-	-0.37	-	-
Financing Cash Flow	-2.04	-22.24	46.49	42.91	61.37
Miscellaneous Cash Flow Adjustments	-0	-	-	0	0
Net Cash Flow	0.77	-1.76	1.28	-12.01	-8.42
Free Cash Flow	14.61	13.81	15.95	15.73	12.22
Free Cash Flow Growth	5.83%	-13.41%	1.37%	28.74%	3.07%
Free Cash Flow Margin	39.64%	46.25%	54.70%	58.86%	50.34%
Free Cash Flow Per Share	1.61	1.79	2.07	2.13	1.89
Levered Free Cash Flow	32.83	32.11	3.5	22.66	8.39
Unlevered Free Cash Flow	36.11	35.02	5.44	24.45	10.18
Change in Working Capital	-0.45	-2.28	5.49	8.04	1.14

Updated Feb 17, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.