Fairvest Limited (JSE:FTB)
South Africa
· Delayed Price · Currency is ZAR · Price in ZAc 681.00
-9.00 (-1.30%)
At close: Dec 5, 2025
Fairvest Cash Flow Statement
Financials in millions ZAR. Fiscal year is October - September.
Millions ZAR. Fiscal year is Oct - Sep.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Sep '24 Sep 30, 2024 | Sep '23 Sep 30, 2023 | Sep '22 Sep 30, 2022 | Jun '21 Jun 30, 2021 | 2020 - 2016 |
| Net Income | 1,466 | 926.31 | 96.31 | 1,688 | 289.34 | Upgrade
|
| Depreciation & Amortization | 7.64 | 2.25 | 1.34 | 1.47 | 0.66 | Upgrade
|
| Other Amortization | 7.16 | 6.92 | 7.32 | 3.85 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 10.13 | - | 0.91 | - | Upgrade
|
| Asset Writedown | -487.41 | -246.48 | -63.98 | -339.88 | -84.89 | Upgrade
|
| Stock-Based Compensation | 0.12 | 14.46 | 11.88 | 4.25 | - | Upgrade
|
| Income (Loss) on Equity Investments | -219.72 | - | - | - | - | Upgrade
|
| Change in Accounts Receivable | -24.1 | -5.21 | -9.55 | 30.33 | 0.87 | Upgrade
|
| Change in Accounts Payable | 50.94 | 27.13 | 1.7 | 11.01 | 19.49 | Upgrade
|
| Other Operating Activities | 122.57 | 6.71 | 548.53 | -1,077 | 21.71 | Upgrade
|
| Net Cash from Discontinued Operations | - | - | 161.38 | 79.37 | - | Upgrade
|
| Operating Cash Flow | 923.33 | 742.22 | 754.93 | 401.99 | 247.18 | Upgrade
|
| Operating Cash Flow Growth | 24.40% | -1.68% | 87.80% | 62.63% | 26.83% | Upgrade
|
| Acquisition of Real Estate Assets | -1,180 | -346.39 | -190.55 | -74.49 | -51.61 | Upgrade
|
| Sale of Real Estate Assets | 34 | 271.52 | 334.37 | 52.44 | 103.05 | Upgrade
|
| Net Sale / Acq. of Real Estate Assets | -1,146 | -74.86 | 143.82 | -22.06 | 51.43 | Upgrade
|
| Cash Acquisition | - | - | - | 106.49 | - | Upgrade
|
| Investment in Marketable & Equity Securities | - | - | - | - | -0.05 | Upgrade
|
| Other Investing Activities | - | - | -13.91 | -24.54 | -12.72 | Upgrade
|
| Investing Cash Flow | -1,147 | -74.24 | 675.24 | 166.82 | 69.33 | Upgrade
|
| Long-Term Debt Issued | 5,242 | 1,499 | 3,626 | - | 504.18 | Upgrade
|
| Total Debt Issued | 5,242 | 1,499 | 3,626 | 1,984 | 504.18 | Upgrade
|
| Long-Term Debt Repaid | -5,631 | -1,506 | -4,237 | - | -635.55 | Upgrade
|
| Total Debt Repaid | -5,631 | -1,506 | -4,237 | -1,962 | -635.55 | Upgrade
|
| Net Debt Issued (Repaid) | -389.09 | -6.41 | -610.87 | 22 | -131.37 | Upgrade
|
| Issuance of Common Stock | 1,352 | - | - | - | 16.79 | Upgrade
|
| Repurchase of Common Stock | - | - | -100.01 | - | -0.36 | Upgrade
|
| Common Dividends Paid | -848.08 | -680.13 | -701.73 | -415.78 | -200.06 | Upgrade
|
| Other Financing Activities | 114.09 | -31.11 | -45.37 | -79.58 | - | Upgrade
|
| Net Cash Flow | 4.56 | -49.67 | -27.81 | 95.45 | 1.51 | Upgrade
|
| Cash Interest Paid | 415.76 | 409.77 | 451.13 | 260.14 | 91.73 | Upgrade
|
| Cash Income Tax Paid | - | -0 | -0.01 | -0.48 | 0.15 | Upgrade
|
| Levered Free Cash Flow | 603.87 | 739.24 | 664.88 | - | 218.02 | Upgrade
|
| Unlevered Free Cash Flow | 853.6 | 986.71 | 933.84 | - | 279.77 | Upgrade
|
| Change in Working Capital | 26.84 | 21.92 | -7.85 | 41.33 | 20.36 | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.