Deutsche Konsum REIT-AG
LSE:0RDE
Cash Flow Statement
Cash Flow Statement
Deutsche Konsum REIT-AG
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
4
|
31
|
37
|
36
|
38
|
30
|
31
|
34
|
36
|
56
|
53
|
54
|
54
|
30
|
34
|
36
|
38
|
86
|
91
|
93
|
94
|
105
|
60
|
59
|
57
|
(13)
|
(181)
|
(183)
|
(185)
|
(185)
|
2
|
(3)
|
(8)
|
(46)
|
(55)
|
|
| 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
|
1
|
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
|
0
|
|
| Other Non-Cash Items |
(0)
|
(2)
|
(27)
|
(23)
|
(23)
|
(22)
|
(12)
|
(11)
|
(9)
|
(10)
|
(27)
|
(24)
|
(26)
|
(25)
|
3
|
2
|
3
|
3
|
(45)
|
(49)
|
(49)
|
(48)
|
(56)
|
(13)
|
(10)
|
(10)
|
55
|
226
|
225
|
227
|
229
|
41
|
43
|
47
|
80
|
83
|
|
| Cash Taxes Paid |
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
|
1
|
5
|
9
|
12
|
12
|
9
|
5
|
2
|
1
|
1
|
|
| Cash Interest Paid |
1
|
0
|
0
|
4
|
4
|
4
|
4
|
5
|
5
|
6
|
6
|
5
|
5
|
5
|
8
|
8
|
9
|
12
|
11
|
11
|
12
|
10
|
13
|
13
|
14
|
16
|
16
|
18
|
19
|
20
|
21
|
24
|
25
|
24
|
21
|
17
|
|
| Change in Working Capital |
(0)
|
2
|
4
|
(2)
|
(1)
|
(1)
|
(3)
|
(6)
|
(8)
|
(9)
|
(5)
|
(2)
|
(1)
|
2
|
(2)
|
(0)
|
2
|
(4)
|
(3)
|
(4)
|
(8)
|
(3)
|
1
|
2
|
2
|
(2)
|
(4)
|
(4)
|
(6)
|
(8)
|
(12)
|
(20)
|
(19)
|
(14)
|
(17)
|
(13)
|
|
| Cash from Operating Activities |
3
N/A
|
6
+118%
|
9
+41%
|
12
+39%
|
13
+10%
|
15
+16%
|
15
-2%
|
15
-3%
|
17
+18%
|
18
+3%
|
23
+32%
|
27
+16%
|
28
+2%
|
32
+15%
|
31
-4%
|
36
+18%
|
41
+13%
|
36
-10%
|
38
+4%
|
38
0%
|
36
-5%
|
43
+19%
|
50
+16%
|
49
-1%
|
51
+2%
|
45
-11%
|
39
-14%
|
42
+7%
|
37
-12%
|
34
-7%
|
32
-6%
|
23
-28%
|
21
-10%
|
25
+20%
|
18
-30%
|
16
-11%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
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)
|
|
| Other Items |
(21)
|
(9)
|
(35)
|
(83)
|
(79)
|
(86)
|
(140)
|
(147)
|
(169)
|
(157)
|
(139)
|
(172)
|
(189)
|
(244)
|
(290)
|
(264)
|
(222)
|
(184)
|
(124)
|
(92)
|
(90)
|
(92)
|
(39)
|
(47)
|
(63)
|
(23)
|
(19)
|
(17)
|
18
|
4
|
(0)
|
91
|
120
|
130
|
146
|
65
|
|
| Cash from Investing Activities |
(21)
N/A
|
(9)
+57%
|
(35)
-291%
|
(83)
-135%
|
(79)
+5%
|
(86)
-9%
|
(140)
-62%
|
(147)
-5%
|
(169)
-15%
|
(157)
+7%
|
(139)
+11%
|
(172)
-23%
|
(189)
-10%
|
(244)
-29%
|
(290)
-19%
|
(264)
+9%
|
(222)
+16%
|
(184)
+17%
|
(124)
+32%
|
(92)
+26%
|
(90)
+3%
|
(92)
-2%
|
(39)
+58%
|
(47)
-21%
|
(63)
-36%
|
(23)
+63%
|
(19)
+20%
|
(18)
+6%
|
18
N/A
|
4
-80%
|
(1)
N/A
|
91
N/A
|
120
+33%
|
129
+8%
|
146
+13%
|
65
-56%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
51
|
51
|
40
|
64
|
25
|
25
|
25
|
30
|
30
|
30
|
61
|
31
|
31
|
82
|
51
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
10
|
(23)
|
(8)
|
28
|
8
|
37
|
105
|
113
|
128
|
123
|
99
|
122
|
144
|
196
|
200
|
173
|
151
|
123
|
110
|
81
|
80
|
79
|
25
|
29
|
43
|
(7)
|
(4)
|
(1)
|
(26)
|
(15)
|
(14)
|
(94)
|
(121)
|
(128)
|
(136)
|
(56)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
(6)
|
(11)
|
(11)
|
(11)
|
(11)
|
(14)
|
(14)
|
(14)
|
0
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
(1)
|
(2)
|
(2)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(9)
|
(10)
|
(10)
|
(13)
|
(12)
|
(12)
|
(12)
|
(11)
|
(13)
|
(13)
|
(14)
|
(16)
|
(17)
|
(18)
|
(20)
|
(20)
|
(21)
|
(24)
|
(25)
|
(24)
|
(21)
|
(17)
|
|
| Cash from Financing Activities |
9
N/A
|
7
-23%
|
21
+209%
|
62
+194%
|
66
+7%
|
57
-14%
|
125
+119%
|
131
+5%
|
151
+15%
|
140
-7%
|
116
-18%
|
170
+47%
|
163
-4%
|
210
+29%
|
262
+25%
|
203
-23%
|
180
-11%
|
146
-19%
|
84
-43%
|
55
-35%
|
54
-1%
|
54
+0%
|
(3)
N/A
|
1
N/A
|
15
+954%
|
(23)
N/A
|
(20)
+10%
|
(24)
-19%
|
(50)
-107%
|
(39)
+22%
|
(39)
+1%
|
(117)
-204%
|
(147)
-25%
|
(152)
-4%
|
(157)
-3%
|
(73)
+54%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(9)
N/A
|
4
N/A
|
(6)
N/A
|
(9)
-58%
|
(0)
+99%
|
(14)
-28 300%
|
(1)
+96%
|
(1)
-96%
|
(1)
+47%
|
1
N/A
|
(0)
N/A
|
25
N/A
|
2
-91%
|
(2)
N/A
|
3
N/A
|
(25)
N/A
|
(0)
+99%
|
(1)
-118%
|
(2)
-226%
|
0
N/A
|
0
-42%
|
6
+2 142%
|
9
+49%
|
4
-52%
|
2
-53%
|
(1)
N/A
|
0
N/A
|
0
-28%
|
5
+4 431%
|
(1)
N/A
|
(7)
-435%
|
(4)
+49%
|
(6)
-57%
|
2
N/A
|
7
+185%
|
8
+17%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
3
N/A
|
6
+118%
|
9
+41%
|
12
+39%
|
13
+10%
|
15
+16%
|
15
-2%
|
15
-3%
|
17
+18%
|
18
+3%
|
23
+32%
|
27
+16%
|
28
+2%
|
32
+15%
|
31
-4%
|
36
+18%
|
41
+13%
|
36
-10%
|
38
+4%
|
38
0%
|
36
-5%
|
43
+19%
|
50
+16%
|
49
-1%
|
51
+3%
|
45
-11%
|
39
-14%
|
41
+6%
|
37
-11%
|
34
-7%
|
32
-6%
|
23
-29%
|
21
-9%
|
25
+20%
|
18
-30%
|
16
-12%
|
|