Hamborner REIT AG (ETR:HABA)

Paramount Global Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	15.22	16.27	-0.66	13.31	54.26	-9.26
Depreciation & Amortization	36.74	37.13	36.86	36.21	35.26	37.28
Gain (Loss) on Sale of Assets	-7.42	-4.92	-0.54	-0.19	-37.69	-7.95
Asset Writedown	2.75	2.52	18.99	1.63	-0.02	34.67
Change in Accounts Receivable	0.08	-2.12	0.29	-0.6	-8.43	-0.45
Change in Other Net Operating Assets	2.47	-	1.85	-0.01	10.15	0.12
Other Operating Activities	12.47	11.91	11.93	12.44	13.45	15.04
Operating Cash Flow	62.31	60.77	68.72	62.79	66.98	69.45
Operating Cash Flow Growth	-0.06%	-11.56%	9.45%	-6.25%	-3.56%	1.74%
Acquisition of Real Estate Assets	-4.19	-4.44	-28.56	-54.06	-69.48	-79.86
Sale of Real Estate Assets	35.39	8	1.5	18.39	162.27	18.69
Net Sale / Acq. of Real Estate Assets	31.2	3.56	-27.06	-35.67	92.79	-61.17
Other Investing Activities	-3.65	-	11.85	47.58	-	-
Investing Cash Flow	27.55	3.56	-15.21	11.92	92.79	-61.17
Long-Term Debt Issued	-	42.4	13.5	119.07	76.53	141.41
Long-Term Debt Repaid	-	-44.56	-102.27	-96.58	-88.55	-71.61
Net Debt Issued (Repaid)	-60.49	-2.16	-88.77	22.5	-12.02	69.81
Common Dividends Paid	-39.05	-39.05	-38.23	-38.23	-31.27	-30.7
Other Financing Activities	-14.31	-14.66	-13.31	-12.83	-68.09	-20.15
Net Cash Flow	-23.98	8.46	-86.81	46.13	48.38	27.24
Cash Interest Paid	14.31	14.66	13.31	12.83	13.31	14.87
Levered Free Cash Flow	39.42	43.52	58.29	41.17	67.5	30.27
Unlevered Free Cash Flow	48.19	52.45	67.1	49.31	76.2	39.92
Change in Working Capital	2.56	-2.12	2.14	-0.61	1.71	-0.34

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.