ATH:PRODEA Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	149.28	124.54	87.08	128.65	177.89	57.58
Depreciation & Amortization	7.99	7.9	0.5	0.55	0.52	0.46
Other Amortization	0.04	0.03	0	-	0.03	-
Gain (Loss) on Sale of Assets	16.13	-2.56	-5.89	-1.37	-0.2	-4.75
Gain (Loss) on Sale of Investments	9.65	7.61	7.29	-2.44	0.21	2.15
Asset Writedown	-136.99	-76.74	-39.34	-55.57	-93.04	5.27
Income (Loss) on Equity Investments	-7.31	-3.25	0.13	-0.93	-20.3	-3.9
Change in Accounts Receivable	2.53	3.81	9.31	6.43	2.63	1.62
Change in Other Net Operating Assets	4.81	16.27	-19.7	-11.03	-8.72	4.33
Other Operating Activities	-16.94	-32.88	-5.24	0.35	-1.8	6.01
Net Cash from Discontinued Operations	-	-	-	-	1.39	-0.29
Operating Cash Flow	32.02	41.59	21.93	90.58	46.06	70.38
Operating Cash Flow Growth	-24.66%	89.63%	-75.79%	96.65%	-34.56%	-24.23%
Acquisition of Real Estate Assets	-87.5	-77.8	-111.14	-176.54	-59.27	-57.37
Sale of Real Estate Assets	236.31	209.86	224.28	4.01	76.2	143.4
Net Sale / Acq. of Real Estate Assets	148.81	132.06	113.15	-172.53	16.94	86.04
Cash Acquisition	-134.35	-89.4	-15.97	-21.65	-25.05	-0.51
Investment in Marketable & Equity Securities	-8.56	-18	-4.79	-9.45	-42.12	-1.51
Other Investing Activities	1.79	2.82	1.57	0.35	0.16	2.43
Investing Cash Flow	31.1	73.04	103.42	-157.38	-29.43	86.46
Long-Term Debt Issued	-	393.09	169.12	303.26	608.44	154.59
Long-Term Debt Repaid	-	-393.28	-211.69	-233.55	-342.9	-80.63
Net Debt Issued (Repaid)	119.11	-0.19	-42.58	69.71	265.54	73.96
Issuance of Common Stock	0.66	10.4	0.01	-	-	-
Repurchase of Common Stock	-	-	-	-30.78	-74.09	-
Common Dividends Paid	-181.95	-155.83	-66.27	-72.15	-82.74	-111.75
Other Financing Activities	-3.09	-2.88	-1.13	-21.2	70.36	-81.25
Foreign Exchange Rate Adjustments	0.01	-0.01	-0.04	-0.13	-0.04	0
Net Cash Flow	-2.13	-33.89	15.35	-121.35	195.66	37.8
Cash Interest Paid	69.2	68.69	65.64	36.85	28.24	28.03
Cash Income Tax Paid	15.28	15.32	8.45	2.71	2.46	2.56
Levered Free Cash Flow	-566.88	-648.23	-28.06	60.16	226.79	-141.17
Unlevered Free Cash Flow	-526.25	-605.27	13.41	83.64	245.07	-124.62
Change in Working Capital	10.17	16.94	-22.61	21.34	-18.64	7.85

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.