Vastned Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun '25 Jun 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
Net Income	28.16	10.64	11.29	14.49	4.09	-8.52
Depreciation & Amortization	0.34	0.33	0.17	0.31	0.65	0.27
Gain (Loss) on Sale of Assets	-0.02	-0.41	-0.01	-	-0.38	-1.51
Asset Writedown	-16.37	-1.16	1.11	1.87	9.67	22.25
Change in Accounts Receivable	-6.9	-0.87	-0.4	-0.41	-1.35	0.09
Change in Accounts Payable	2.46	0.82	0.29	0.09	-0.74	0.25
Change in Other Net Operating Assets	1.17	-1.13	0.22	0.12	2.3	0.12
Other Operating Activities	13.85	1.25	2.1	-3.27	-0.84	-0.23
Operating Cash Flow	24.2	9.69	14.57	13.19	14.16	11.7
Operating Cash Flow Growth	82.14%	-33.48%	10.44%	-6.83%	21.00%	-15.71%
Acquisition of Real Estate Assets	-3.94	-1.09	-0.3	-0.05	-0.16	-0.34
Sale of Real Estate Assets	0.61	1.6	0.35	-	6.23	9.78
Net Sale / Acq. of Real Estate Assets	-3.34	0.51	0.05	-0.05	6.07	9.44
Cash Acquisition	-3.32	-3.32	-	-	-	-
Other Investing Activities	-0.95	-0.01	-0.05	0	-0	-0.1
Investing Cash Flow	-7.61	-2.82	0.01	-0.05	6.07	9.35
Long-Term Debt Issued	-	100.64	15.3	3	2.67	1.88
Long-Term Debt Repaid	-	-83.88	-18.21	-4.97	-12.7	-8.35
Net Debt Issued (Repaid)	-3.31	16.76	-2.91	-1.97	-10.03	-6.47
Common Dividends Paid	-13.43	-23.36	-11.43	-11.17	-10.41	-14.73
Other Financing Activities	0.04	-0.01	0.02	-0.06	0	0.02
Net Cash Flow	-0.11	0.26	0.27	-0.05	-0.21	-0.13
Cash Interest Paid	7.95	2.84	1.67	1.51	1.62	1.59
Levered Free Cash Flow	22.24	5.91	5.97	10.52	10.65	7.07
Unlevered Free Cash Flow	31.2	8.44	8.3	9.38	11.13	7.92
Change in Working Capital	-1.77	-0.96	-0.09	-0.21	0.99	-0.55

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