Citicore Energy REIT Cash Flow Statement

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

Millions PHP. 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	1,428	1,429	1,398	1,252	225.88
Depreciation & Amortization	71.34	71.35	71.36	71.36	61.75
Change in Accounts Receivable	-8.68	-166.95	-168.06	-136.33	-166.43
Change in Accounts Payable	-7.03	8.86	11.35	-7.7	-17.74
Change in Other Net Operating Assets	-35.26	18.55	-267.24	59.7	-10.73
Other Operating Activities	346.93	346.21	295.35	23.68	-6.46
Operating Cash Flow	1,795	1,707	1,341	1,263	86.27
Operating Cash Flow Growth	5.14%	27.33%	6.15%	1364.21%	-27.86%
Acquisition of Real Estate Assets	-62.98	-66.78	-4,267	-2,508	-
Net Sale / Acq. of Real Estate Assets	-62.98	-66.78	-4,267	-2,508	-
Other Investing Activities	-	-	14.09	-	-
Investing Cash Flow	-62.98	-66.78	-4,253	-2,508	-
Long-Term Debt Issued	-	-	4,500	-	-
Long-Term Debt Repaid	-3.34	-16.4	-2.41	-20.11	-32.57
Net Debt Issued (Repaid)	-3.34	-16.4	4,498	-20.11	-32.57
Issuance of Common Stock	-	-	-	2,671	-
Common Dividends Paid	-1,322	-1,316	-1,250	-805.09	-
Other Financing Activities	-327.63	-327.85	-289.68	-78.14	-76.42
Net Cash Flow	79.01	-19.28	45.44	522.41	-22.72
Cash Interest Paid	327.63	327.85	248.67	9.95	41.41
Levered Free Cash Flow	1,046	928.48	843.8	1,145	281.82
Unlevered Free Cash Flow	1,262	1,145	1,037	1,156	300.22
Change in Working Capital	-50.98	-139.54	-423.95	-84.33	-194.91

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