ETR:DEF 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	FY 2020
Period Ending	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	4.56	4.15	5.39	5.04	2.51
Depreciation & Amortization	6.58	5.83	5.1	4.24	3.36
Other Amortization	0.02	-	-	-	-
Gain (Loss) on Sale of Assets	-1.65	-0.73	-2.22	-2.77	0
Change in Accounts Payable	0.22	0.69	-0.81	1.61	-0.31
Change in Other Net Operating Assets	0.67	-0.15	0.08	0.01	0.19
Other Operating Activities	5.28	3.62	3.71	3.22	0
Operating Cash Flow	16.39	12.95	10.86	10.01	4.96
Operating Cash Flow Growth	26.56%	19.19%	8.50%	101.79%	30.59%
Acquisition of Real Estate Assets	-43.77	-22.63	-45.16	-27.55	-37.91
Sale of Real Estate Assets	7.94	4.9	2.09	5.16	-
Net Sale / Acq. of Real Estate Assets	-35.83	-17.73	-43.07	-22.39	-37.91
Investment in Marketable & Equity Securities	0.39	0.1	-0.49	-	-0
Other Investing Activities	0.31	0.3	0	0	-0
Investing Cash Flow	-35.18	-17.4	-43.56	-22.38	-37.91
Long-Term Debt Issued	53.89	20.56	37.06	21.62	37.46
Long-Term Debt Repaid	-28.43	-10.83	-7.12	-7.28	-5.22
Net Debt Issued (Repaid)	25.46	9.73	29.94	14.34	32.24
Issuance of Common Stock	-	-	10.26	-	-
Common Dividends Paid	-2.74	-2.59	-2.45	-2.12	-1.99
Other Financing Activities	-5.05	-3.91	-2.91	-2.61	-0
Net Cash Flow	-1.12	-1.22	2.15	-2.76	-2.7
Cash Interest Paid	5.05	3.91	2.91	2.61	-
Cash Income Tax Paid	0.63	1.27	0.43	0.34	-
Levered Free Cash Flow	4.44	19.26	2.26	7.31	2.63
Unlevered Free Cash Flow	7.72	21.89	4.08	8.94	3.97
Change in Working Capital	1.59	0.07	-1.11	0.28	-0.91

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