FRA:TI9 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
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
Net Income	5.62	5.86	5.94	468.26	9.4	6.67
Depreciation & Amortization	11.79	12.53	14.57	13.11	15.03	18.58
Gain (Loss) on Sale of Assets	-5	0.59	1.89	-89.2	-23.35	-32.11
Income (Loss) on Equity Investments	0.54	0.56	-1.06	-465.49	-11.37	2.3
Change in Accounts Receivable	-27.64	-27.31	-11.8	-7.33	12.57	4.39
Change in Accounts Payable	1.56	6.83	-31.92	47.03	-4.71	-0.62
Change in Other Net Operating Assets	-5.63	1.28	-12.32	4.59	-15.84	-8.74
Other Operating Activities	0.67	0.8	2.03	-16.52	8.31	14.17
Operating Cash Flow	-17.92	1.31	-31.07	-45.39	-10.99	5.63
Acquisition of Real Estate Assets	-95.13	-57.93	-18.46	-18.69	-8.07	-17.51
Sale of Real Estate Assets	7.18	1.34	0.19	44.59	105.55	40.98
Net Sale / Acq. of Real Estate Assets	-87.95	-56.59	-18.27	25.91	97.48	23.48
Investment in Marketable & Equity Securities	21.26	10.65	50.75	281.89	-8.98	8.09
Other Investing Activities	4.55	5.61	-4.53	0.72	12.71	-28.58
Investing Cash Flow	-63.65	-41.52	26.81	307.36	100.33	0.38
Long-Term Debt Issued	-	15.11	-	-	20.02	30.73
Long-Term Debt Repaid	-	-12.45	-137.66	-111.02	-118.9	-31.74
Net Debt Issued (Repaid)	43.15	2.66	-137.66	-111.02	-98.89	-1.01
Other Financing Activities	-1.04	-1	-1.36	-1.36	-4.7	-1.3
Net Cash Flow	-39.46	-38.56	-143.28	149.59	-14.25	3.71
Cash Interest Paid	5.91	6.19	10.8	17.8	24.47	27.13
Cash Income Tax Paid	2.02	3.21	38.07	54.02	0.68	2.29
Levered Free Cash Flow	-97.86	18.13	36.04	205.17	62.45	-39.79
Unlevered Free Cash Flow	-93.48	22.91	41.85	216	76.81	-21.43
Change in Working Capital	-31.71	-19.19	-56.04	44.3	-7.98	-4.97

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