JSE:LTE Cash Flow Statement

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

Millions EUR. 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	103.01	64.94	407.71	25.16	-46.49
Depreciation & Amortization	-	-	-	-	0.13
Gain (Loss) on Sale of Investments	-3.38	-3.77	-362.87	1.08	-3.66
Asset Writedown	-17.38	-1.56	16.09	-0.85	-9.53
Stock-Based Compensation	0.72	0.44	0.29	0.26	0.19
Income (Loss) on Equity Investments	-16.88	-6.53	-7.77	-	70.91
Change in Accounts Receivable	-4.52	5.15	1.6	3.5	0.12
Change in Accounts Payable	0.34	-13.12	3.99	-4.5	-2.56
Change in Other Net Operating Assets	-1.53	3.03	-4.13	-0.65	0.13
Other Operating Activities	-5.32	-5.95	-18.03	-1.61	3.37
Operating Cash Flow	55.06	42.64	36.86	22.38	12.61
Operating Cash Flow Growth	29.14%	15.66%	64.74%	77.42%	-30.31%
Acquisition of Real Estate Assets	-232.15	-186.33	-22.49	-24.04	-3.03
Sale of Real Estate Assets	-	68.75	-	-	-
Net Sale / Acq. of Real Estate Assets	-232.15	-117.58	-22.49	-24.04	-3.03
Cash Acquisition	-	-132.43	-	-66.04	-295.1
Investment in Marketable & Equity Securities	27.01	192.32	103.86	9.29	12.52
Other Investing Activities	2.39	5.34	-8.6	-	-
Investing Cash Flow	-202.74	-52.35	72.77	-80.8	-285.62
Long-Term Debt Issued	153.14	2.8	5.6	160	113.38
Long-Term Debt Repaid	-9.22	-37.08	-13.78	-83.68	-7.86
Total Debt Repaid	-9.22	-37.08	-13.78	-83.68	-7.86
Net Debt Issued (Repaid)	143.92	-34.28	-8.18	76.32	105.52
Issuance of Common Stock	19.22	52.43	-	2.71	149.55
Repurchase of Common Stock	-0.94	-0.51	-	-0.02	-0.09
Common Dividends Paid	-48.34	-22.15	-12.01	-27.89	-2.31
Other Financing Activities	-5.3	-4.13	-0.02	9.48	-
Foreign Exchange Rate Adjustments	1.41	1.89	-0.39	0.69	0.47
Net Cash Flow	-37.7	-16.47	89.02	2.88	-19.87
Cash Interest Paid	29.07	25.47	15.15	10.31	3.88
Cash Income Tax Paid	3.33	2.38	1.59	1.99	0.96
Levered Free Cash Flow	47.33	23.16	21.15	16.29	-31.94
Unlevered Free Cash Flow	67.09	35.99	30.28	25.18	-29.23
Change in Working Capital	-5.71	-4.95	1.46	-1.65	-2.31

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