Vastned 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	49.08	10.64	-19.26	31.35	14.41
Depreciation & Amortization	0.55	0.33	-	-	-
Gain (Loss) on Sale of Assets	0.02	-0.41	-0.31	-0.64	-0.23
Asset Writedown	-23.33	-1.16	47.49	19.46	26.53
Change in Accounts Receivable	1.24	-0.87	-	-	-
Change in Accounts Payable	0.28	0.82	-	-	-
Change in Other Net Operating Assets	3.04	-1.13	1.2	0.36	6.61
Other Operating Activities	9.64	1.25	13.44	-11.19	-3.02
Operating Cash Flow	38.84	9.69	42.56	39.34	44.28
Operating Cash Flow Growth	300.69%	-77.23%	8.20%	-11.17%	55.00%
Acquisition of Real Estate Assets	-9.78	-1.09	-3.49	-4.98	-2.46
Sale of Real Estate Assets	0.61	1.6	3.22	2.45	18.04
Net Sale / Acq. of Real Estate Assets	-9.18	0.51	-0.27	-2.53	15.58
Cash Acquisition	-	-3.32	-	-	-
Other Investing Activities	-	-0.01	-	-	-
Investing Cash Flow	-9.18	-2.82	-0.27	-2.53	15.58
Long-Term Debt Issued	329.5	100.64	18.59	0.06	-
Long-Term Debt Repaid	-356.41	-83.88	-25.26	-2.99	-17.58
Net Debt Issued (Repaid)	-26.91	16.76	-6.67	-2.93	-17.58
Common Dividends Paid	-1.75	-23.63	-31.39	-30.7	-38.77
Other Financing Activities	0.07	-0.01	-3.94	-3.23	-3.62
Net Cash Flow	1.07	-0.01	0.29	-0.05	-0.1
Cash Interest Paid	-	-	14.84	11.46	11.59
Cash Income Tax Paid	-	-	1.27	1.66	0.68
Levered Free Cash Flow	35.92	19.12	-1.09	34.17	38.24
Unlevered Free Cash Flow	46.8	21.65	14.23	31.48	45.68
Change in Working Capital	2.86	-0.96	1.2	0.36	6.61

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