Primary Health Properties Plc (PHPRF)

Primary Health Properties Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	41.4	27.3	56.3	140.1	112
Depreciation & Amortization	0.9	0.9	-	-	-
Gain (Loss) on Sale of Assets	-	-	-2.9	-0.3	-0.1
Gain (Loss) on Sale of Investments	4.5	4.3	-2.6	-2.7	8.5
Asset Writedown	38.4	53	64.4	-110.2	-51.3
Stock-Based Compensation	-	-	-	0.2	-
Change in Accounts Receivable	-3.4	-7.1	-0.7	-0.3	-1.3
Change in Accounts Payable	-3.6	3	-12.9	15.9	4.2
Other Operating Activities	57	52.2	16	97.7	46.9
Operating Cash Flow	135.2	133.6	117.6	140.4	118.9
Operating Cash Flow Growth	1.20%	13.61%	-16.24%	18.08%	26.49%
Acquisition of Real Estate Assets	-20.6	-39.5	-74.8	-129.6	-102.9
Sale of Real Estate Assets	-	-	27.5	0.3	0.1
Net Sale / Acq. of Real Estate Assets	-20.6	-39.5	-47.3	-129.3	-102.8
Cash Acquisition	-	-5.1	-	-17.8	-
Other Investing Activities	-	-	1.5	0.7	1.9
Investing Cash Flow	-20.6	-44.6	-45.8	-146.4	-100.9
Long-Term Debt Issued	306.6	323.6	224.5	335.6	17.8
Long-Term Debt Repaid	-278.9	-300	-175.7	-252.8	-76.2
Net Debt Issued (Repaid)	27.7	23.6	48.8	82.8	-58.4
Issuance of Common Stock	-	-	-	-	140
Common Dividends Paid	-92.1	-89.5	-81.6	-74.4	-69.1
Other Financing Activities	-49.9	-49	-44	-72	-70.6
Foreign Exchange Rate Adjustments	-	-	0.7	-0.6	0.6
Net Cash Flow	0.3	-25.9	-4.3	-70.2	-39.5
Cash Interest Paid	46.1	45.3	39.8	40.9	42.1
Cash Income Tax Paid	0.1	0.3	-0.2	0.4	0.2
Levered Free Cash Flow	52.69	49.58	51.08	60.88	42.41
Unlevered Free Cash Flow	84.63	80.33	75.14	84.88	74.85
Change in Net Working Capital	5.4	6.9	7.3	-5.7	-1.1

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