Vastned Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	10.64	11.29	14.49	4.09
Depreciation & Amortization	0.33	0.17	0.31	0.65
Gain (Loss) on Sale of Assets	-0.41	-0.01	-	-0.38
Asset Writedown	-1.16	1.11	1.87	9.67
Change in Accounts Receivable	-0.87	-0.4	-0.41	-1.35
Change in Accounts Payable	0.82	0.29	0.09	-0.74
Change in Other Net Operating Assets	-1.13	0.22	0.12	2.3
Other Operating Activities	1.25	2.1	-3.27	-0.84
Operating Cash Flow	9.69	14.57	13.19	14.16
Operating Cash Flow Growth	-33.48%	10.44%	-6.83%	21.00%
Acquisition of Real Estate Assets	-1.09	-0.3	-0.05	-0.16
Sale of Real Estate Assets	1.6	0.35	-	6.23
Net Sale / Acq. of Real Estate Assets	0.51	0.05	-0.05	6.07
Cash Acquisition	-3.32	-	-	-
Other Investing Activities	-0.01	-0.05	0	-0
Investing Cash Flow	-2.82	0.01	-0.05	6.07
Long-Term Debt Issued	100.64	15.3	3	2.67
Long-Term Debt Repaid	-83.88	-18.21	-4.97	-12.7
Net Debt Issued (Repaid)	16.76	-2.91	-1.97	-10.03
Common Dividends Paid	-23.36	-11.43	-11.17	-10.41
Other Financing Activities	-0.01	0.02	-0.06	0
Net Cash Flow	0.26	0.27	-0.05	-0.21
Cash Interest Paid	2.84	1.67	1.51	1.62
Levered Free Cash Flow	5.91	5.97	10.52	10.65
Unlevered Free Cash Flow	8.44	8.3	9.38	11.13
Change in Working Capital	-0.96	-0.09	-0.21	0.99

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.