CPI FIM Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	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	78.33	46.43	147.24	294.05	112.51
Depreciation & Amortization	0.8	0	0.25	0.62	0
Gain (Loss) on Sale of Assets	-0.03	-1.26	-7.84	-9.92	0.6
Asset Writedown	23.92	19.55	-60.19	-267.78	-139.03
Income (Loss) on Equity Investments	-0.01	-0.22	-1.48	-1.15	-3.32
Change in Accounts Receivable	-24.26	-57.7	48.72	-51.07	-168.37
Change in Accounts Payable	-1.08	11.45	24.61	-15.99	23.35
Change in Other Net Operating Assets	-	-	-	0.03	-1.53
Other Operating Activities	-14.6	-37.95	-53.1	27.67	59.52
Operating Cash Flow	47.55	-40.16	98.15	-23.59	-116.24
Acquisition of Real Estate Assets	-36.11	-43.65	-37.04	-37.5	-43.55
Sale of Real Estate Assets	6.59	0.35	66.05	44.46	2.29
Net Sale / Acq. of Real Estate Assets	-29.52	-43.3	29.01	6.96	-41.26
Cash Acquisition	-	-	-	-3	-
Investment in Marketable & Equity Securities	-	-7	-0.06	155.42	-
Other Investing Activities	286.76	166.5	240.66	102.21	108.04
Investing Cash Flow	1,580	-89.03	-936.8	-259.89	-727.35
Long-Term Debt Issued	80.45	504.18	1,013	553.74	1,083
Long-Term Debt Repaid	-1,511	-291.61	-112.92	-203.93	-25.21
Net Debt Issued (Repaid)	-1,430	212.57	900.14	349.81	1,058
Other Financing Activities	-116.76	-103.86	-167.48	-105.45	-94.58
Net Cash Flow	79.84	-20.48	-105.99	-39.11	119.74
Cash Interest Paid	116.76	112.73	167.48	105.45	94.58
Cash Income Tax Paid	3.57	2.75	1.24	0.86	1.12
Levered Free Cash Flow	360.26	-445.42	93.36	-262.33	-225.28
Unlevered Free Cash Flow	457.8	-352.32	172	-161.56	-136.72
Change in Working Capital	-40.86	-66.72	73.28	-67.08	-146.51

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