HRUFF Cash Flow Statement

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

Millions CAD. 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	-410.37	-119.71	61.69	844.82	597.91	-624.56
Other Amortization	4.56	4.57	4.51	4.69	4.56	2.66
Gain (Loss) on Sale of Assets	0.93	11.15	7.25	-7.33	-6.96	2.23
Asset Writedown	806.16	425.88	486.1	-546.08	-12.98	1,196
Stock-Based Compensation	6.74	3.91	0.08	6.77	8.23	-10.34
Income (Loss) on Equity Investments	-52.99	-2.48	-145.46	-47.14	-125.65	16.99
Change in Accounts Receivable	-12.12	-17.5	-12.09	-5.78	-19.06	-24.82
Change in Accounts Payable	9.88	-0.39	10.95	-25.15	50.42	33.77
Change in Other Net Operating Assets	-1.04	20.58	-11.03	6.03	-3.67	-9.13
Other Operating Activities	-107.63	-51.94	-107.39	24.22	-40.68	-155.83
Operating Cash Flow	244.12	274.07	294.63	255.05	452.11	426.93
Operating Cash Flow Growth	-0.06%	-6.98%	15.52%	-43.59%	5.90%	2.13%
Acquisition of Real Estate Assets	-136.26	-332.66	-234.12	-283.42	-522.38	-411.26
Sale of Real Estate Assets	137.99	353.03	371.9	387.71	1,723	95.9
Net Sale / Acq. of Real Estate Assets	1.73	20.37	137.78	104.3	1,201	-315.35
Investment in Marketable & Equity Securities	20.27	24.31	7.41	57.56	65.13	8.2
Other Investing Activities	1.19	83.84	-69.18	-17.91	-1.8	0.2
Investing Cash Flow	-6.83	173.15	112.86	225.95	1,496	-183.24
Long-Term Debt Issued	-	282.53	312.57	250	657.81	861.48
Long-Term Debt Repaid	-	-510.15	-519.53	-301.13	-2,305	-827.24
Net Debt Issued (Repaid)	-59.73	-227.62	-206.96	-51.13	-1,647	34.23
Repurchase of Common Stock	-	-	-42.72	-297.06	-	-
Common Dividends Paid	-188.87	-183.36	-170.56	-179.74	-227.31	-263.57
Other Financing Activities	-	-	-0.01	-0.33	-12.14	-0.12
Net Cash Flow	-11.31	36.24	-12.78	-47.25	61.28	14.22
Cash Interest Paid	161.17	152.81	169.73	171.24	227.3	247.72
Levered Free Cash Flow	-565.73	591.65	169.9	-104.86	564.85	159.05
Unlevered Free Cash Flow	-431.7	733.57	313.06	2.13	693.48	323.15
Change in Working Capital	-3.28	2.69	-12.16	-24.9	27.68	-0.18

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