BUD:SPLUS Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	52.78	32.7	24.23	11.49	22.91	-
Asset Writedown	-47.29	-25.78	-13.7	-5.89	-22	-
Change in Accounts Receivable	-48.67	-83.76	-0.07	7.48	-17.64	-
Change in Accounts Payable	3.22	6.48	-11.26	-6.35	12.68	-
Change in Other Net Operating Assets	-3.26	31.01	-32.77	-0.13	-3.35	-
Other Operating Activities	20.33	16.04	7.51	9.38	6.12	-
Operating Cash Flow	-22.89	-23.33	-26.07	15.97	-1.28	-
Acquisition of Real Estate Assets	-198.31	-94.6	-7.27	-3.12	-239.09	-
Net Sale / Acq. of Real Estate Assets	-198.31	-94.6	-7.27	-3.12	-239.09	-
Cash Acquisition	-0.02	-0.02	4.97	-	-	-
Other Investing Activities	0.18	0.15	0.56	-	-	-
Investing Cash Flow	-198.15	-94.46	-1.73	-3.12	-239.09	-
Short-Term Debt Issued	-	17	12.84	5.01	5	-
Long-Term Debt Issued	-	68.08	10.42	-	150	-
Total Debt Issued	187.26	85.08	23.26	5.01	155	-
Short-Term Debt Repaid	-	-17	-12.84	-10.02	-	-
Long-Term Debt Repaid	-	-3.05	-5.91	-5.53	-3.94	-
Total Debt Repaid	-18.53	-20.05	-18.75	-15.55	-3.94	-
Net Debt Issued (Repaid)	168.73	65.03	4.52	-10.54	151.06	-
Issuance of Common Stock	100.44	100.44	22.08	37.21	94.7	-
Common Dividends Paid	-12.6	-12.6	-9.97	-3.85	-	-
Other Financing Activities	-12.98	-12.86	-9.02	-10.56	-2.57	-
Foreign Exchange Rate Adjustments	0.18	0.18	-0.08	0.04	0.05	-
Net Cash Flow	22.73	22.41	-20.28	25.15	2.87	-
Cash Interest Paid	9.23	9.23	8.8	8.86	2.57	-
Cash Income Tax Paid	0.4	0.4	-0.04	0.17	0.25	-
Levered Free Cash Flow	-38.99	-39.61	-38.45	13.78	-4.12	-
Unlevered Free Cash Flow	-31.18	-32.39	-32.52	21	-2	-
Change in Working Capital	-48.7	-46.28	-44.1	1	-8.3	-

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