IREIT Global Cash Flow Statement

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

Millions EUR. 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	-63.2	8.6	-105.33	36.44	128.49
Other Amortization	-	0.81	0.79	0.77	0.6
Gain (Loss) on Sale of Assets	-	0.22	-	-	-
Asset Writedown	81.97	19.38	144.69	27.64	-115
Stock-Based Compensation	-	-	0.78	-	1.81
Change in Accounts Receivable	-12.98	4.15	-6.29	-1.23	-1.59
Change in Accounts Payable	2.64	-1.52	3.31	0.07	3.7
Other Operating Activities	6.3	16.69	-3.71	-23.81	20.97
Operating Cash Flow	14.74	48.33	34.24	39.88	38.98
Operating Cash Flow Growth	-69.50%	41.16%	-14.14%	2.31%	47.15%
Acquisition of Real Estate Assets	-18.91	-2.44	-90.69	-3.52	-150.55
Sale of Real Estate Assets	-	24.5	-	-	9.5
Net Sale / Acq. of Real Estate Assets	-18.91	22.06	-90.69	-3.52	-141.05
Other Investing Activities	0.8	1.02	0.21	-	-
Investing Cash Flow	-18.11	23.08	-90.47	-3.52	-141.05
Long-Term Debt Issued	58.11	-	41.39	-	65
Long-Term Debt Repaid	-6.94	-14.91	-0.03	-	-
Net Debt Issued (Repaid)	51.17	-14.91	41.36	-	65
Issuance of Common Stock	-	-	51.2	-	79.21
Common Dividends Paid	-22.19	-25.55	-27.28	-33.73	-26.38
Other Financing Activities	-8.12	-4.9	-12.1	-5.12	-7.19
Net Cash Flow	17.49	26.05	-3.05	-2.5	8.56
Cash Income Tax Paid	-	1.16	2.49	0.35	0.64
Levered Free Cash Flow	2.77	55.27	-4.5	20.77	26.97
Unlevered Free Cash Flow	7.9	59.09	-1.02	23.73	29.52
Change in Working Capital	-10.33	2.63	-2.98	-1.16	2.1

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