BUD:SPLUS Cash Flow Statement

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

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	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	35.24	24.23	11.49	22.91	-	-
Asset Writedown	-29.51	-13.7	-5.89	-22	-	-
Change in Accounts Receivable	-0.68	-0.07	7.48	-17.64	-	-
Change in Accounts Payable	4.39	-11.26	-6.35	12.68	-	-
Change in Other Net Operating Assets	-0.24	-32.77	-0.13	-3.35	-	-
Other Operating Activities	14.53	8.07	9.38	6.12	-	-
Operating Cash Flow	23.73	-25.51	15.97	-1.28	-	-
Acquisition of Real Estate Assets	-94.05	-7.27	-3.12	-239.09	-	-
Net Sale / Acq. of Real Estate Assets	-94.05	-7.27	-3.12	-239.09	-	-
Cash Acquisition	4.97	4.97	-	-	-	-
Investing Cash Flow	-89.07	-2.3	-3.12	-239.09	-	-
Short-Term Debt Issued	-	12.84	5.01	5	-	-
Long-Term Debt Issued	-	10.42	-	150	-	-
Total Debt Issued	107.95	23.26	5.01	155	-	-
Short-Term Debt Repaid	-	-12.84	-10.02	-	-	-
Long-Term Debt Repaid	-	-5.91	-5.53	-3.94	-	-
Total Debt Repaid	-32.86	-18.75	-15.55	-3.94	-	-
Net Debt Issued (Repaid)	75.09	4.52	-10.54	151.06	-	-
Issuance of Common Stock	22.03	22.08	37.21	94.7	-	-
Common Dividends Paid	-12.6	-9.97	-3.85	-	-	-
Other Financing Activities	-9.13	-9.02	-10.56	-2.57	-	-
Foreign Exchange Rate Adjustments	-0.08	-0.08	0.04	0.05	-	-
Net Cash Flow	9.97	-20.28	25.15	2.87	-	-
Cash Interest Paid	8.91	8.8	8.86	2.57	-	-
Cash Income Tax Paid	0.27	-0.04	0.17	0.25	-	-
Levered Free Cash Flow	8.58	-38.07	13.78	-4.12	-	-
Unlevered Free Cash Flow	15.72	-32.14	21	-2	-	-
Change in Working Capital	3.47	-44.1	1	-8.3	-	-

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