Deutsche Real Estate AG
F:DRE2
Cash Flow Statement
Cash Flow Statement
Deutsche Real Estate AG
| Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
9
|
(1)
|
(26)
|
(11)
|
10
|
(7)
|
(1)
|
3
|
4
|
3
|
7
|
6
|
4
|
4
|
9
|
13
|
15
|
14
|
20
|
21
|
51
|
90
|
198
|
179
|
62
|
44
|
30
|
29
|
21
|
21
|
(15)
|
(50)
|
(43)
|
(6)
|
3
|
3
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
0
|
0
|
(0)
|
(1)
|
2
|
3
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
1
|
2
|
3
|
2
|
2
|
4
|
4
|
8
|
15
|
37
|
33
|
(17)
|
9
|
34
|
5
|
4
|
4
|
(3)
|
(9)
|
(8)
|
(1)
|
0
|
(0)
|
|
| Other Non-Cash Items |
(1)
|
8
|
37
|
19
|
(2)
|
17
|
17
|
15
|
14
|
16
|
12
|
15
|
13
|
11
|
8
|
4
|
1
|
3
|
(3)
|
(5)
|
(42)
|
(89)
|
(216)
|
(193)
|
(53)
|
(34)
|
(19)
|
(18)
|
(11)
|
(13)
|
31
|
75
|
66
|
23
|
13
|
12
|
|
| Cash Taxes Paid |
1
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(2)
|
(2)
|
0
|
2
|
(27)
|
(0)
|
28
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Cash Interest Paid |
11
|
13
|
24
|
19
|
16
|
15
|
14
|
(1)
|
15
|
31
|
15
|
15
|
15
|
14
|
11
|
9
|
8
|
8
|
9
|
10
|
9
|
10
|
10
|
6
|
7
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
|
| Change in Working Capital |
(6)
|
(7)
|
(18)
|
(14)
|
(13)
|
(14)
|
(15)
|
(16)
|
(21)
|
(20)
|
(15)
|
(8)
|
(14)
|
2
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(0)
|
4
|
3
|
(1)
|
(3)
|
27
|
(1)
|
(34)
|
(6)
|
(9)
|
(6)
|
(8)
|
(12)
|
(10)
|
(3)
|
4
|
3
|
|
| Cash from Operating Activities |
2
N/A
|
0
-89%
|
(7)
N/A
|
(7)
+12%
|
(3)
+54%
|
(2)
+50%
|
2
N/A
|
2
+43%
|
(2)
N/A
|
(1)
+72%
|
5
N/A
|
13
+150%
|
4
-66%
|
18
+303%
|
17
-2%
|
19
+10%
|
19
+0%
|
18
-5%
|
20
+11%
|
20
+1%
|
20
-1%
|
20
-3%
|
18
-8%
|
16
-8%
|
20
+19%
|
18
-8%
|
11
-40%
|
9
-15%
|
5
-46%
|
6
+22%
|
5
-11%
|
4
-33%
|
4
+26%
|
12
+180%
|
20
+61%
|
18
-10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
(0)
|
0
|
|
| Other Items |
(51)
|
(45)
|
(9)
|
0
|
15
|
8
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
10
|
10
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(0)
|
(1)
|
47
|
52
|
(1)
|
218
|
200
|
(22)
|
2
|
(7)
|
(10)
|
(4)
|
(6)
|
(5)
|
(3)
|
(1)
|
(56)
|
|
| Cash from Investing Activities |
(52)
N/A
|
(45)
+13%
|
(9)
+80%
|
(0)
+97%
|
15
N/A
|
8
-42%
|
(2)
N/A
|
(3)
-89%
|
(2)
+36%
|
(1)
+31%
|
(1)
-4%
|
(1)
+27%
|
10
N/A
|
10
+8%
|
(1)
N/A
|
(2)
-78%
|
(2)
-4%
|
(2)
-23%
|
(3)
-39%
|
(0)
+90%
|
(1)
-135%
|
47
N/A
|
52
+10%
|
(1)
N/A
|
218
N/A
|
200
-8%
|
(22)
N/A
|
2
N/A
|
(7)
N/A
|
(10)
-53%
|
(4)
+64%
|
(6)
-65%
|
(5)
+20%
|
(3)
+48%
|
(2)
+42%
|
(56)
-3 589%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
67
|
(5)
|
(7)
|
(24)
|
(32)
|
(11)
|
(2)
|
(2)
|
(2)
|
(4)
|
(5)
|
(4)
|
(14)
|
(14)
|
1
|
1
|
(5)
|
(6)
|
(7)
|
(10)
|
(10)
|
(52)
|
(55)
|
(11)
|
(183)
|
(182)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
29
|
29
|
(1)
|
(1)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
1
|
(13)
|
(17)
|
(16)
|
(9)
|
(8)
|
(9)
|
(10)
|
(9)
|
(14)
|
(14)
|
(6)
|
(7)
|
(5)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
67
N/A
|
71
+5%
|
(7)
N/A
|
(24)
-225%
|
(32)
-33%
|
(11)
+66%
|
(2)
+82%
|
(2)
-1%
|
(2)
-16%
|
(4)
-85%
|
(5)
-19%
|
(11)
-132%
|
(14)
-23%
|
(27)
-96%
|
(16)
+40%
|
(15)
+8%
|
(14)
+8%
|
(14)
-1%
|
(16)
-14%
|
(20)
-25%
|
(19)
+2%
|
(67)
-247%
|
(69)
-4%
|
(17)
+75%
|
(191)
-1 017%
|
(188)
+2%
|
(3)
+98%
|
(2)
+49%
|
(2)
+1%
|
(2)
+0%
|
(2)
0%
|
(1)
+48%
|
28
N/A
|
26
-6%
|
(4)
N/A
|
(4)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
18
N/A
|
26
+45%
|
(24)
N/A
|
(31)
-29%
|
(20)
+34%
|
(4)
+81%
|
(2)
+51%
|
(3)
-41%
|
(7)
-139%
|
(6)
+6%
|
(1)
+82%
|
1
N/A
|
0
-94%
|
1
+2 050%
|
0
-87%
|
2
+2 071%
|
4
+50%
|
2
-42%
|
1
-41%
|
0
-79%
|
0
-41%
|
(0)
N/A
|
0
N/A
|
(2)
N/A
|
47
N/A
|
31
-35%
|
(15)
N/A
|
9
N/A
|
(4)
N/A
|
(6)
-70%
|
(0)
+97%
|
(4)
-1 731%
|
28
N/A
|
36
+31%
|
15
-59%
|
(41)
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
2
N/A
|
0
-87%
|
(8)
N/A
|
(7)
+9%
|
(3)
+56%
|
(1)
+53%
|
2
N/A
|
2
+44%
|
(2)
N/A
|
(1)
+72%
|
5
N/A
|
13
+147%
|
4
-68%
|
18
+328%
|
17
-2%
|
19
+10%
|
19
+0%
|
18
-5%
|
20
+10%
|
20
+1%
|
20
-1%
|
19
-3%
|
18
-8%
|
16
-8%
|
20
+19%
|
18
-8%
|
11
-40%
|
9
-15%
|
5
-46%
|
6
+22%
|
5
-11%
|
4
-33%
|
4
+26%
|
12
+180%
|
20
+61%
|
18
-10%
|
|