Tosei Reit Investment Cash Flow Statement

Financials in millions JPY. Fiscal year is November - October.

Millions JPY. Fiscal year is Nov - Oct.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Oct '25 Oct 31, 2025	Oct '24 Oct 31, 2024	Oct '23 Oct 31, 2023	Oct '22 Oct 31, 2022	Oct '21 Oct 31, 2021
Net Income	2,895	2,803	2,684	2,603	2,617
Depreciation & Amortization	954	926	864	832	759
Change in Accounts Receivable	15	-9	3	-2	-7
Change in Accounts Payable	-27	19	-45	71	-36
Other Operating Activities	172	197	173	224	1,085
Operating Cash Flow	4,009	3,936	3,679	3,728	4,418
Operating Cash Flow Growth	1.85%	6.99%	-1.31%	-15.62%	25.05%
Acquisition of Real Estate Assets	-1,604	-4,493	-1,403	-6,511	-3,493
Net Sale / Acq. of Real Estate Assets	-1,604	-4,493	-1,403	-6,511	-3,493
Other Investing Activities	29	48	43	205	-5
Investing Cash Flow	-1,575	-4,445	-1,360	-6,306	-3,498
Total Debt Issued	527	1,540	734	2,294	3,876
Total Debt Repaid	-95	-67	-452	-61	-1,057
Net Debt Issued (Repaid)	432	1,473	282	2,233	2,819
Issuance of Common Stock	-	1,633	392	2,861	-
Common Dividends Paid	-2,850	-2,737	-2,646	-2,526	-2,534
Other Financing Activities	1	-	2	1	-2
Miscellaneous Cash Flow Adjustments	-	-	-1	-	1
Net Cash Flow	17	-140	348	-9	1,204
Cash Interest Paid	485	436	410	395	367
Cash Income Tax Paid	2	1	-	-	37
Levered Free Cash Flow	1,130	-2,029	1,013	-4,330	-1,401
Unlevered Free Cash Flow	1,546	-1,645	1,381	-3,966	-1,057
Change in Working Capital	-12	10	-42	69	-43

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