Eurocommercial Properties Cash Flow Statement

Financials in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	124.37	176.83	-26.87	200.74	104.69
Depreciation & Amortization	2.15	1.97	1.7	1.86	1.97
Gain (Loss) on Sale of Assets	-	-	-	1.5	1.53
Asset Writedown	-68.49	-109.13	90.18	14.13	8.75
Stock-Based Compensation	2.09	1.29	0.67	-0.07	0.09
Income (Loss) on Equity Investments	-9.78	-10.86	-4.84	-18.17	-5.97
Change in Accounts Receivable	-1.35	5.27	-0.8	-2.66	5.01
Change in Other Net Operating Assets	2.02	-11.2	15.82	-1.26	-2.94
Other Operating Activities	68.24	47.94	41.14	-87.59	-16.65
Operating Cash Flow	119.25	102.1	117.01	108.47	96.47
Operating Cash Flow Growth	16.79%	-12.73%	7.87%	12.45%	-1.58%
Acquisition of Real Estate Assets	-36.77	-38.98	-28.73	-25.74	-26.22
Sale of Real Estate Assets	-	-	-	101	92.9
Net Sale / Acq. of Real Estate Assets	-36.77	-38.98	-28.73	75.26	66.68
Cash Acquisition	-	-	-69.6	-	-42.24
Investment in Marketable & Equity Securities	13.27	-	-0.34	-0.11	-0.35
Other Investing Activities	-	8	-	7	-9.9
Investing Cash Flow	-23.5	-30.98	-98.67	82.15	14.19
Long-Term Debt Issued	422.49	339.56	381.88	145.22	238.29
Total Debt Issued	422.49	339.56	381.88	145.22	238.29
Long-Term Debt Repaid	-415.32	-327.52	-350.36	-246.51	-328.84
Total Debt Repaid	-415.32	-327.52	-350.36	-246.51	-328.84
Net Debt Issued (Repaid)	7.17	12.04	31.52	-101.29	-90.55
Repurchase of Common Stock	-0.49	-15.98	-	-	-
Common Dividends Paid	-71.13	-71.04	-74.17	-78.22	-24.71
Foreign Exchange Rate Adjustments	0.31	-0.71	-0.48	-1.42	-0.22
Net Cash Flow	31.61	-4.55	-24.79	9.69	-4.82
Cash Interest Paid	49.56	51.47	41.99	34.4	35.14
Cash Income Tax Paid	16.17	3.11	12.22	9.12	13.34
Levered Free Cash Flow	73.04	39.19	39.87	182.76	42.23
Unlevered Free Cash Flow	101.34	84.92	93.91	120.53	42.9
Change in Working Capital	0.67	-5.93	15.02	-3.92	2.07

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