First Industrial Realty Trust, Inc. (FRA:F5W)
Germany · Delayed Price · Currency is EUR 48.40
0.00 (0.00%)
Last updated: Dec 1, 2025, 8:05 AM CET
FRA:F5W Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | 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 | 2015 - 2019 |
Net Income | 237.02 | 287.55 | 274.82 | 359.13 | 271 | 195.99 | Upgrade |
Depreciation & Amortization | 191.66 | 176.29 | 164.52 | 152.32 | 139.06 | 137.76 | Upgrade |
Other Amortization | 4.6 | 3.65 | 3.63 | 3.19 | 3.42 | 3.43 | Upgrade |
Gain (Loss) on Sale of Assets | -35.67 | -111.97 | -95.65 | -128.27 | -150.31 | -86.75 | Upgrade |
Income (Loss) on Equity Investments | 18.84 | -1.35 | -24.81 | 3.09 | 0.16 | 0.08 | Upgrade |
Change in Accounts Receivable | -6.93 | -0.71 | -2.36 | -4.85 | -0.47 | 3.86 | Upgrade |
Change in Accounts Payable | 15.95 | 11.39 | -4.42 | 31.31 | 13.95 | -2.67 | Upgrade |
Other Operating Activities | -9.46 | -12.37 | -10.9 | -4.98 | -9.91 | -11.27 | Upgrade |
Operating Cash Flow | 416.01 | 352.49 | 304.82 | 410.94 | 266.9 | 240.43 | Upgrade |
Operating Cash Flow Growth | 22.33% | 15.64% | -25.82% | 53.97% | 11.01% | -2.08% | Upgrade |
Acquisition of Real Estate Assets | -468.95 | -289.43 | -492.98 | -827.69 | -667.01 | -418.72 | Upgrade |
Sale of Real Estate Assets | 48.71 | 158.92 | 120.41 | 175.41 | 234.73 | 203.86 | Upgrade |
Net Sale / Acq. of Real Estate Assets | -420.25 | -130.5 | -372.57 | -652.29 | -432.28 | -214.86 | Upgrade |
Investment in Marketable & Equity Securities | -6.15 | -5.73 | -12.35 | 23.74 | 19.86 | -22.81 | Upgrade |
Other Investing Activities | 1.34 | 4.61 | 6.62 | -0.56 | -4.4 | -14.08 | Upgrade |
Investing Cash Flow | -425.06 | -131.62 | -378.31 | -629.11 | -416.82 | -251.74 | Upgrade |
Long-Term Debt Issued | - | 321 | 374 | 1,185 | 289 | 547 | Upgrade |
Long-Term Debt Repaid | - | -338.34 | -218.32 | -725.47 | -274.45 | -435.15 | Upgrade |
Net Debt Issued (Repaid) | 228.42 | -17.34 | 155.68 | 459.54 | 14.55 | 111.85 | Upgrade |
Issuance of Common Stock | - | - | - | 12.82 | 145.76 | 78.72 | Upgrade |
Repurchase of Common Stock | -1.62 | -2.07 | -2.51 | -2.94 | -5.13 | -5.94 | Upgrade |
Common Dividends Paid | -220.93 | -193.48 | -169.37 | -155.33 | -139.71 | -127.34 | Upgrade |
Total Dividends Paid | -220.93 | -193.48 | -169.37 | -155.33 | -139.71 | -127.34 | Upgrade |
Other Financing Activities | -15.21 | -0.14 | -11.58 | -9.58 | -6.42 | 0.96 | Upgrade |
Net Cash Flow | -18.38 | 7.84 | -101.27 | 86.34 | -140.88 | 46.94 | Upgrade |
Cash Interest Paid | 82.87 | 82.87 | 72.88 | 46.45 | 44.18 | 48.85 | Upgrade |
Cash Income Tax Paid | 5.3 | 5.3 | 27.75 | 3.76 | 3.37 | 1.57 | Upgrade |
Levered Free Cash Flow | 401.39 | 294.38 | 244.84 | 452.98 | 308.1 | 162.1 | Upgrade |
Unlevered Free Cash Flow | 451.56 | 344.87 | 289.94 | 482.42 | 334.38 | 192.87 | Upgrade |
Change in Working Capital | 9.03 | 10.68 | -6.78 | 26.46 | 13.47 | 1.19 | Upgrade |
Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.