European Residential Real Estate Investment Trust (EREUF)

EREUF Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-149.6	-64.29	-114.23	116.42	96.14	118.66
Other Amortization	1.23	1.23	1.17	1.11	0.87	0.89
Gain (Loss) on Sale of Assets	-	-	-	-	-	0.51
Gain (Loss) on Sale of Investments	8.36	7.13	7.87	-22.84	-0.42	-
Asset Writedown	-13.89	-62.02	230.23	89.99	-194.58	-46.01
Stock-Based Compensation	1.18	0	-1.22	-1.59	0.76	0.4
Change in Accounts Receivable	0.58	-0.5	-0.47	-0.34	-0.13	-0.83
Change in Accounts Payable	-0.73	-0.89	-0.71	-8.42	0.73	-2.08
Change in Other Net Operating Assets	1.87	0.49	-1.99	11.86	5.52	12.38
Other Operating Activities	186	171.6	-66.6	-127.3	144.81	-32.07
Operating Cash Flow	36.34	54.88	55.21	58.84	54.12	41.26
Operating Cash Flow Growth	-38.63%	-0.60%	-6.16%	8.71%	31.18%	79.28%
Acquisition of Real Estate Assets	-7.03	-10.79	-19.98	-113.01	-191.06	-93.28
Sale of Real Estate Assets	945.36	892.03	5.19	0.88	0.31	16.39
Net Sale / Acq. of Real Estate Assets	938.32	881.24	-14.79	-112.13	-190.75	-76.88
Other Investing Activities	-	-	-	-0.88	-0.47	-1.51
Investing Cash Flow	938.32	881.24	-14.79	-113.01	-191.22	-78.39
Long-Term Debt Issued	-	16.4	108.17	226.36	276.99	151.23
Long-Term Debt Repaid	-	-665.56	-104.6	-130.97	-104.3	-77.86
Total Debt Repaid	-723.9	-665.56	-104.6	-130.97	-104.3	-77.86
Net Debt Issued (Repaid)	-699.2	-649.16	3.57	95.39	172.69	73.37
Issuance of Common Stock	-	-	-	0.08	-	-
Common Dividends Paid	-100.42	-101.93	-8.66	-8.05	-8.05	-8.78
Other Financing Activities	-172.96	-184.15	-39.33	-32.69	-27.92	-28.05
Foreign Exchange Rate Adjustments	-0.01	-0.01	0.01	-0.01	0	-2.66
Net Cash Flow	2.08	0.88	-4	0.54	-0.37	-3.25
Cash Interest Paid	170.16	181.13	38.38	31.76	26.9	27.12
Levered Free Cash Flow	-339.45	-143.45	12.39	26.96	20.95	13.24
Unlevered Free Cash Flow	-230.09	-26.98	41.23	32.13	37.01	29.15
Change in Working Capital	3.06	1.23	-2.01	3.05	6.55	-1.12

Updated Feb 12, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.