FCR Immobilien AG 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	12.61	21.84	8.7	14.18	12.15
Depreciation & Amortization	1.15	1.06	1.21	1.11	0.61
Asset Writedown	-1.35	-4.38	-1.04	-9.91	-4.78
Income (Loss) on Equity Investments	-	-	0.14	-0.48	-
Change in Accounts Payable	0.59	0.03	1.17	-1.62	1.5
Other Operating Activities	5.53	0.66	14.22	11.04	4.66
Operating Cash Flow	17.76	20.29	25.15	18.51	13.31
Operating Cash Flow Growth	-12.46%	-19.33%	35.90%	39.03%	34.82%
Acquisition of Real Estate Assets	-7.04	-9.74	-3.42	-84.45	-49.45
Sale of Real Estate Assets	1.08	10.76	9.91	10.91	8.89
Net Sale / Acq. of Real Estate Assets	-5.97	1.02	6.48	-73.54	-40.56
Investment in Marketable & Equity Securities	20.16	1.13	0.67	1.31	-0.65
Other Investing Activities	0.04	0.08	0.02	-0.95	0.58
Investing Cash Flow	14.62	4.92	13.35	-74.44	-41.28
Long-Term Debt Issued	24.49	21.46	32.49	77.3	68.4
Long-Term Debt Repaid	-40.91	-33.68	-53.85	-17.93	-27.42
Net Debt Issued (Repaid)	-16.43	-12.22	-21.36	59.37	40.98
Issuance of Common Stock	-	-	-	-	6.66
Common Dividends Paid	-4.44	-2.47	-2.13	-3.42	-2.93
Other Financing Activities	-11.54	-15.65	-13.95	-9.31	-7.52
Miscellaneous Cash Flow Adjustments	-	-	-0.07	-	0
Net Cash Flow	-0.02	-5.14	1	-9.29	9.23
Cash Interest Paid	11.54	15.65	13.95	9.31	7.52
Cash Income Tax Paid	0.12	0.12	-0.68	1.22	0.91
Levered Free Cash Flow	-11.86	12.84	7.47	-0.79	-4.92
Unlevered Free Cash Flow	-4.38	22.93	16.78	5.26	-0.22
Change in Working Capital	-0.17	1.11	1.92	2.56	0.68

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