GMP Property SOCIMI 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	171.36	151.65	-77.27	78.93	91.24
Depreciation & Amortization	2.12	1.72	1.77	1.66	1.5
Other Amortization	1.16	1.07	2.16	2.97	-
Asset Writedown	-113.23	-100.25	114.63	-37.77	-51.61
Income (Loss) on Equity Investments	-5.4	0.59	6.64	-1.17	0.61
Change in Accounts Receivable	-6.75	1.88	-2.25	0.93	6.39
Change in Accounts Payable	0.01	1.02	-	-	-
Change in Other Net Operating Assets	-0.07	-1.42	12.06	-1.51	-8.4
Other Operating Activities	16.01	6.44	6.39	2.86	3.29
Operating Cash Flow	63.37	63.08	64.89	51.93	45.84
Operating Cash Flow Growth	0.46%	-2.79%	24.96%	13.28%	127.53%
Acquisition of Real Estate Assets	-71.62	-99.45	-11.9	-34.28	-28.36
Sale of Real Estate Assets	90.4	-	-	-	-
Net Sale / Acq. of Real Estate Assets	18.77	-99.45	-11.9	-34.28	-28.36
Investment in Marketable & Equity Securities	-12.44	-2.63	120.56	-12.22	30
Other Investing Activities	1.1	-	-	-	-
Investing Cash Flow	7.22	-102.52	108.64	-46.55	1.56
Long-Term Debt Issued	90.01	-	-	-	16.6
Long-Term Debt Repaid	-65	-2.61	-23.54	-2.45	-22.29
Net Debt Issued (Repaid)	25.01	-2.61	-23.54	-2.45	-5.69
Issuance of Common Stock	0	0.08	-	0	-
Repurchase of Common Stock	-	-	-0.04	-	-
Common Dividends Paid	-35.62	-23.94	-20	-8.97	-15.01
Other Financing Activities	0.1	0.4	-	-	-0.01
Foreign Exchange Rate Adjustments	-	-	-0.01	-	-
Net Cash Flow	60.08	-65.51	129.93	-7.1	26.68
Cash Interest Paid	18.25	19.43	17.26	14.81	12.77
Cash Income Tax Paid	0.38	0.2	0.01	0.77	0.47
Levered Free Cash Flow	21.48	23.34	43.84	88.05	-51.65
Unlevered Free Cash Flow	39.43	47.68	65.69	94.76	-45.77
Change in Working Capital	-8.66	1.86	10.56	4.44	0.81

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