Primary Health Properties Cash Flow Statement

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

Millions GBP. 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	119	41	27.3	56.3	140.1
Depreciation & Amortization	1	1	0.9	-	-
Other Amortization	2	-	-	-	-
Gain (Loss) on Sale of Assets	-	-	-	-2.9	-0.3
Gain (Loss) on Sale of Investments	4	5	4.3	-2.6	-2.7
Asset Writedown	-11	38	53	64.4	-110.2
Stock-Based Compensation	-	-	-	-	0.2
Change in Accounts Receivable	-3	-3	-7.1	-0.7	-0.3
Change in Accounts Payable	-22	-4	3	-12.9	15.9
Other Operating Activities	89	58	52.2	16	97.7
Operating Cash Flow	179	136	133.6	117.6	140.4
Operating Cash Flow Growth	31.62%	1.80%	13.61%	-16.24%	18.08%
Acquisition of Real Estate Assets	-53	-21	-39.5	-74.8	-129.6
Sale of Real Estate Assets	8	-	-	27.5	0.3
Net Sale / Acq. of Real Estate Assets	-45	-21	-39.5	-47.3	-129.3
Cash Acquisition	-420	-	-5.1	-	-17.8
Investment in Marketable & Equity Securities	1	-	-	-	-
Other Investing Activities	-	-	-	1.5	0.7
Investing Cash Flow	-464	-21	-44.6	-45.8	-146.4
Long-Term Debt Issued	1,636	307	323.6	224.5	335.6
Long-Term Debt Repaid	-1,101	-279	-300	-175.7	-252.8
Net Debt Issued (Repaid)	535	28	23.6	48.8	82.8
Common Dividends Paid	-117	-92	-89.5	-81.6	-74.4
Other Financing Activities	-90	-50	-49	-44	-72
Foreign Exchange Rate Adjustments	-	-	-	0.7	-0.6
Net Cash Flow	16	1	-25.9	-4.3	-70.2
Cash Interest Paid	-	-	-	39.8	40.9
Cash Income Tax Paid	-	-	0.3	-0.2	0.4
Levered Free Cash Flow	145.63	54.45	50.85	51.08	60.88
Unlevered Free Cash Flow	195.5	86.95	80.23	75.14	84.88
Change in Working Capital	-25	-7	-4.1	-13.6	15.6