FRA:MHV Cash Flow Statement

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

Millions USD. 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	-	367	314.19	284.61	262.46
Depreciation & Amortization	-	209.4	209.1	207.05	191.43
Other Amortization	-	9.81	9.13	8.94	8.45
Gain (Loss) on Sale of Assets	-	2.47	3.58	5.42	0.06
Stock-Based Compensation	-	9.37	17.83	8.76	12.69
Income (Loss) on Equity Investments	-	-4.92	-1.39	1.2	-3.83
Change in Accounts Receivable	-	-4.59	-4.65	-4.65	-4.19
Change in Accounts Payable	-	0.21	-25.78	5.83	30.01
Change in Other Net Operating Assets	-	0.72	-40.6	-38.26	-40.77
Other Operating Activities	-	-19.89	27.85	-39.77	3.93
Operating Cash Flow	-	596.72	548.01	475.81	509.03
Operating Cash Flow Growth	-	8.89%	15.17%	-6.53%	21.95%
Acquisition of Real Estate Assets	-	-242.61	-326.41	-389.29	-742.17
Net Sale / Acq. of Real Estate Assets	-	-242.61	-326.41	-389.29	-742.17
Cash Acquisition	-	-	-	-	-41.77
Investment in Marketable & Equity Securities	-	5.07	-3.65	-9.39	-46.54
Other Investing Activities	-	19.7	5.31	-3.39	2.05
Investing Cash Flow	-	-217.84	-324.75	-402.07	-828.43
Long-Term Debt Issued	-	589.5	984.75	806	1,430
Total Debt Issued	-	589.5	984.75	806	1,430
Long-Term Debt Repaid	-	-907.96	-852.58	-692.78	-861.24
Total Debt Repaid	-	-907.96	-852.58	-692.78	-861.24
Net Debt Issued (Repaid)	-	-318.46	132.17	113.22	568.28
Issuance of Common Stock	-	319.18	1.98	31.11	142.48
Repurchase of Common Stock	-	-1.91	-1.93	-3.45	-2.81
Common Dividends Paid	-	-350.6	-326.4	-296.15	-261.75
Preferred Dividends Paid	-	-0.02	-0.02	-0.02	-0.02
Total Dividends Paid	-	-350.61	-326.42	-296.16	-261.76
Other Financing Activities	-	-32.44	-21.46	-19.52	-27.44
Net Cash Flow	-	-5.36	7.59	-101.05	99.34
Cash Interest Paid	-	-	-	-	104.14
Levered Free Cash Flow	-	482.73	420.78	440.91	414.18
Unlevered Free Cash Flow	-	563.58	498.58	508.94	477.47
Change in Working Capital	-	23.49	-32.29	-0.4	33.83

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