Ascendas Real Estate Investment Trust
OTC:ACDSF
Cash Flow Statement
Cash Flow Statement
Ascendas Real Estate Investment Trust
| Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
21
|
27
|
41
|
45
|
52
|
61
|
75
|
92
|
108
|
125
|
132
|
138
|
144
|
145
|
148
|
153
|
160
|
166
|
175
|
182
|
188
|
195
|
201
|
210
|
219
|
226
|
226
|
246
|
221
|
229
|
234
|
222
|
248
|
257
|
275
|
266
|
267
|
308
|
307
|
368
|
377
|
373
|
505
|
472
|
516
|
417
|
404
|
409
|
419
|
506
|
369
|
366
|
343
|
382
|
409
|
437
|
466
|
436
|
497
|
495
|
485
|
506
|
518
|
543
|
550
|
409
|
562
|
494
|
574
|
1 044
|
1 105
|
845
|
802
|
172
|
128
|
746
|
722
|
835
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
|
| Stock-Based Compensation |
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
|
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
|
0
|
0
|
0
|
17
|
26
|
0
|
|
| Other Non-Cash Items |
1
|
3
|
7
|
9
|
11
|
11
|
16
|
19
|
23
|
26
|
31
|
35
|
39
|
44
|
49
|
51
|
52
|
53
|
53
|
55
|
60
|
65
|
64
|
67
|
67
|
66
|
73
|
58
|
86
|
80
|
77
|
89
|
69
|
68
|
66
|
85
|
95
|
65
|
63
|
9
|
4
|
11
|
(103)
|
(62)
|
(98)
|
7
|
(30)
|
(27)
|
(29)
|
(100)
|
105
|
131
|
179
|
161
|
151
|
127
|
108
|
139
|
84
|
92
|
100
|
87
|
81
|
73
|
84
|
88
|
128
|
221
|
190
|
(208)
|
(242)
|
39
|
114
|
776
|
840
|
247
|
255
|
188
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
8
|
8
|
7
|
7
|
26
|
25
|
26
|
25
|
4
|
3
|
3
|
6
|
5
|
6
|
4
|
6
|
6
|
8
|
27
|
37
|
38
|
36
|
24
|
20
|
13
|
16
|
16
|
|
| Cash Interest Paid |
1
|
2
|
2
|
3
|
6
|
7
|
9
|
13
|
15
|
17
|
23
|
26
|
28
|
32
|
35
|
37
|
40
|
41
|
42
|
44
|
46
|
50
|
55
|
58
|
58
|
59
|
60
|
62
|
66
|
67
|
69
|
68
|
69
|
66
|
66
|
64
|
68
|
70
|
76
|
75
|
74
|
71
|
68
|
68
|
66
|
68
|
67
|
70
|
72
|
74
|
87
|
95
|
106
|
115
|
112
|
114
|
112
|
114
|
133
|
120
|
123
|
127
|
129
|
135
|
143
|
108
|
146
|
139
|
139
|
129
|
127
|
157
|
188
|
217
|
244
|
242
|
239
|
253
|
|
| Change in Working Capital |
(1)
|
8
|
(13)
|
2
|
(6)
|
(25)
|
(6)
|
1
|
4
|
(9)
|
15
|
2
|
7
|
22
|
10
|
(12)
|
(5)
|
5
|
(4)
|
10
|
(12)
|
(24)
|
(23)
|
(34)
|
(21)
|
(15)
|
(14)
|
(14)
|
(13)
|
(9)
|
(11)
|
(8)
|
(11)
|
(12)
|
(12)
|
(8)
|
(6)
|
(8)
|
4
|
(2)
|
17
|
10
|
(2)
|
(10)
|
(19)
|
(4)
|
(13)
|
15
|
(4)
|
(19)
|
7
|
(36)
|
(24)
|
(38)
|
(31)
|
(22)
|
(18)
|
6
|
(42)
|
3
|
(18)
|
(36)
|
14
|
18
|
14
|
93
|
35
|
14
|
29
|
(109)
|
149
|
134
|
162
|
18
|
(251)
|
(46)
|
12
|
94
|
|
| Cash from Operating Activities |
21
N/A
|
39
+86%
|
35
-10%
|
56
+61%
|
57
+2%
|
48
-16%
|
86
+79%
|
113
+32%
|
135
+20%
|
142
+6%
|
179
+25%
|
175
-2%
|
191
+9%
|
211
+11%
|
208
-2%
|
193
-7%
|
208
+8%
|
226
+8%
|
225
0%
|
248
+10%
|
237
-5%
|
237
N/A
|
243
+2%
|
244
+0%
|
266
+9%
|
278
+5%
|
286
+3%
|
292
+2%
|
295
+1%
|
302
+2%
|
301
0%
|
304
+1%
|
307
+1%
|
314
+2%
|
329
+5%
|
345
+5%
|
358
+4%
|
366
+2%
|
375
+2%
|
376
+0%
|
399
+6%
|
395
-1%
|
401
+1%
|
402
+0%
|
399
-1%
|
420
+5%
|
362
-14%
|
397
+10%
|
387
-3%
|
388
+0%
|
482
+24%
|
461
-4%
|
498
+8%
|
504
+1%
|
529
+5%
|
543
+3%
|
556
+2%
|
581
+5%
|
539
-7%
|
590
+10%
|
566
-4%
|
557
-2%
|
612
+10%
|
633
+3%
|
648
+2%
|
589
-9%
|
724
+23%
|
730
+1%
|
794
+9%
|
727
-8%
|
1 013
+39%
|
1 018
+1%
|
1 078
+6%
|
956
-11%
|
707
-26%
|
948
+34%
|
988
+4%
|
1 118
+13%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
(4)
|
(1)
|
(3)
|
(3)
|
(2)
|
(8)
|
(7)
|
(9)
|
(10)
|
(7)
|
(37)
|
(35)
|
(86)
|
(7)
|
(74)
|
(73)
|
(70)
|
(0)
|
(93)
|
(93)
|
(168)
|
0
|
(169)
|
(169)
|
(43)
|
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)
|
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 |
(27)
|
51
|
(339)
|
(232)
|
(527)
|
(874)
|
(868)
|
(1 066)
|
(874)
|
(762)
|
(648)
|
(597)
|
(514)
|
(222)
|
(319)
|
(173)
|
(184)
|
(195)
|
(378)
|
(508)
|
(529)
|
(450)
|
(387)
|
(14)
|
(25)
|
(198)
|
(224)
|
(315)
|
(259)
|
(213)
|
(370)
|
(278)
|
(518)
|
(712)
|
(850)
|
(839)
|
(619)
|
(417)
|
(257)
|
(268)
|
(312)
|
(314)
|
(135)
|
(295)
|
(495)
|
(486)
|
(636)
|
(477)
|
(324)
|
(1 288)
|
(1 492)
|
(1 400)
|
(1 310)
|
(115)
|
(138)
|
(232)
|
(291)
|
(619)
|
(275)
|
(274)
|
(624)
|
(944)
|
(1 028)
|
(1 002)
|
(546)
|
(1 725)
|
(1 770)
|
(985)
|
(2 569)
|
(1 915)
|
(527)
|
(374)
|
(683)
|
(926)
|
(386)
|
(62)
|
(357)
|
(1 442)
|
|
| Cash from Investing Activities |
(27)
N/A
|
47
N/A
|
(340)
N/A
|
(235)
+31%
|
(531)
-126%
|
(876)
-65%
|
(877)
0%
|
(1 072)
-22%
|
(883)
+18%
|
(772)
+13%
|
(655)
+15%
|
(634)
+3%
|
(550)
+13%
|
(308)
+44%
|
(326)
-6%
|
(247)
+24%
|
(256)
-4%
|
(265)
-3%
|
(378)
-43%
|
(600)
-59%
|
(622)
-4%
|
(618)
+1%
|
(387)
+37%
|
(183)
+53%
|
(194)
-6%
|
(241)
-24%
|
(224)
+7%
|
(315)
-41%
|
(259)
+18%
|
(213)
+18%
|
(370)
-74%
|
(279)
+25%
|
(518)
-86%
|
(712)
-37%
|
(851)
-19%
|
(839)
+1%
|
(619)
+26%
|
(417)
+33%
|
(257)
+38%
|
(268)
-5%
|
(312)
-16%
|
(314)
0%
|
(135)
+57%
|
(295)
-119%
|
(496)
-68%
|
(488)
+2%
|
(638)
-31%
|
(478)
+25%
|
(325)
+32%
|
(1 289)
-296%
|
(1 492)
-16%
|
(1 400)
+6%
|
(1 310)
+6%
|
(115)
+91%
|
(138)
-19%
|
(232)
-68%
|
(291)
-26%
|
(619)
-113%
|
(275)
+56%
|
(274)
+0%
|
(624)
-128%
|
(944)
-51%
|
(1 028)
-9%
|
(1 002)
+3%
|
(546)
+45%
|
(1 725)
-216%
|
(1 770)
-3%
|
(985)
+44%
|
(2 569)
-161%
|
(1 915)
+25%
|
(527)
+72%
|
(374)
+29%
|
(683)
-83%
|
(926)
-35%
|
(386)
+58%
|
(62)
+84%
|
(357)
-472%
|
(1 442)
-304%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
186
|
0
|
301
|
701
|
598
|
0
|
483
|
300
|
217
|
0
|
0
|
0
|
100
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
408
|
0
|
710
|
710
|
302
|
302
|
0
|
0
|
0
|
400
|
400
|
400
|
400
|
299
|
299
|
299
|
705
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
345
|
0
|
500
|
300
|
155
|
0
|
0
|
0
|
0
|
0
|
452
|
452
|
452
|
0
|
0
|
1 310
|
0
|
1 197
|
1 617
|
420
|
0
|
0
|
500
|
500
|
0
|
0
|
500
|
500
|
|
| Net Issuance of Debt |
4
|
(77)
|
139
|
139
|
231
|
203
|
292
|
400
|
404
|
468
|
417
|
401
|
317
|
282
|
213
|
159
|
160
|
159
|
377
|
584
|
627
|
630
|
28
|
(191)
|
(460)
|
(446)
|
(66)
|
43
|
266
|
242
|
378
|
(88)
|
136
|
334
|
479
|
583
|
330
|
128
|
(430)
|
(160)
|
(91)
|
(84)
|
170
|
300
|
428
|
487
|
577
|
509
|
358
|
878
|
920
|
809
|
662
|
(183)
|
50
|
(21)
|
114
|
599
|
121
|
318
|
243
|
532
|
610
|
617
|
619
|
515
|
638
|
51
|
1 043
|
1 383
|
38
|
41
|
175
|
365
|
284
|
(36)
|
80
|
801
|
|
| Cash Paid for Dividends |
(15)
|
(37)
|
(37)
|
(56)
|
(41)
|
(57)
|
(78)
|
(89)
|
(122)
|
(119)
|
(135)
|
(143)
|
(149)
|
(154)
|
(158)
|
(164)
|
(169)
|
(175)
|
(181)
|
(187)
|
(194)
|
(201)
|
(218)
|
(211)
|
(253)
|
(228)
|
(226)
|
(235)
|
(204)
|
(237)
|
(238)
|
(255)
|
(251)
|
(259)
|
(270)
|
(311)
|
(292)
|
(301)
|
(309)
|
(269)
|
(314)
|
(322)
|
(326)
|
(342)
|
(257)
|
(346)
|
(261)
|
(351)
|
(351)
|
(368)
|
(442)
|
(378)
|
(534)
|
(405)
|
(501)
|
(446)
|
(291)
|
(464)
|
(295)
|
(468)
|
(468)
|
(463)
|
(463)
|
(486)
|
(486)
|
(502)
|
(375)
|
(598)
|
(765)
|
(379)
|
(404)
|
(650)
|
(922)
|
(661)
|
(396)
|
(658)
|
(954)
|
(669)
|
|
| Other |
(1)
|
(2)
|
(6)
|
(7)
|
(13)
|
(19)
|
(20)
|
(23)
|
(24)
|
(22)
|
(24)
|
(27)
|
(29)
|
(32)
|
(35)
|
(37)
|
(41)
|
(42)
|
(42)
|
(44)
|
(46)
|
(50)
|
(63)
|
(66)
|
(71)
|
(72)
|
(80)
|
(85)
|
(83)
|
(85)
|
(72)
|
(76)
|
(77)
|
(75)
|
(76)
|
(69)
|
(73)
|
(74)
|
(84)
|
(80)
|
(79)
|
(77)
|
(71)
|
(72)
|
(69)
|
(71)
|
(68)
|
(71)
|
(73)
|
218
|
204
|
189
|
176
|
(134)
|
(130)
|
(132)
|
(128)
|
(129)
|
(134)
|
(137)
|
(146)
|
(153)
|
(154)
|
(160)
|
(162)
|
(137)
|
(174)
|
(171)
|
(172)
|
(147)
|
(141)
|
(173)
|
(209)
|
(233)
|
(255)
|
(250)
|
(251)
|
(267)
|
|
| Cash from Financing Activities |
(13)
N/A
|
(116)
-816%
|
282
N/A
|
262
-7%
|
478
+82%
|
829
+73%
|
792
-4%
|
885
+12%
|
741
-16%
|
627
-15%
|
475
-24%
|
448
-6%
|
356
-21%
|
96
-73%
|
119
+24%
|
58
-51%
|
50
-13%
|
42
-17%
|
154
+270%
|
353
+129%
|
387
+10%
|
379
-2%
|
156
-59%
|
(61)
N/A
|
(74)
-22%
|
(37)
+50%
|
(70)
-90%
|
26
N/A
|
(22)
N/A
|
(80)
-267%
|
69
N/A
|
(19)
N/A
|
208
N/A
|
400
+92%
|
533
+33%
|
502
-6%
|
263
-48%
|
52
-80%
|
(119)
N/A
|
(103)
+13%
|
(79)
+24%
|
(77)
+3%
|
(227)
-196%
|
(114)
+50%
|
102
N/A
|
70
-32%
|
249
+256%
|
88
-65%
|
(66)
N/A
|
928
N/A
|
1 027
+11%
|
964
-6%
|
804
-17%
|
(423)
N/A
|
(426)
-1%
|
(445)
-4%
|
(305)
+31%
|
5
N/A
|
(308)
N/A
|
(287)
+7%
|
81
N/A
|
368
+354%
|
444
+21%
|
424
-5%
|
(28)
N/A
|
1 186
N/A
|
1 399
+18%
|
479
-66%
|
1 722
+260%
|
1 277
-26%
|
(507)
N/A
|
(782)
-54%
|
(456)
+42%
|
(28)
+94%
|
(367)
-1 202%
|
(944)
-157%
|
(625)
+34%
|
365
N/A
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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)
|
(1)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
0
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
0
|
(0)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
2
|
1
|
(2)
|
(13)
|
(11)
|
2
|
(1)
|
5
|
7
|
1
|
|
| Net Change in Cash |
(19)
N/A
|
(31)
-61%
|
(24)
+23%
|
83
N/A
|
5
-94%
|
0
-91%
|
1
+225%
|
(74)
N/A
|
(6)
+91%
|
(3)
+60%
|
(1)
+68%
|
(11)
-1 213%
|
(3)
+69%
|
(1)
+70%
|
0
N/A
|
4
+900%
|
2
-50%
|
3
+35%
|
1
-78%
|
0
-50%
|
2
+500%
|
(2)
N/A
|
11
N/A
|
0
-96%
|
(2)
N/A
|
1
N/A
|
(8)
N/A
|
2
N/A
|
14
+724%
|
9
-36%
|
(1)
N/A
|
6
N/A
|
(3)
N/A
|
2
N/A
|
12
+448%
|
8
-30%
|
2
-81%
|
1
-67%
|
(0)
N/A
|
4
N/A
|
8
+110%
|
5
-36%
|
40
+633%
|
(7)
N/A
|
6
N/A
|
3
-53%
|
(26)
N/A
|
7
N/A
|
(4)
N/A
|
27
N/A
|
15
-45%
|
22
+50%
|
(9)
N/A
|
(35)
-267%
|
(34)
+1%
|
(132)
-288%
|
(41)
+69%
|
(33)
+19%
|
(45)
-37%
|
29
N/A
|
22
-22%
|
(20)
N/A
|
28
N/A
|
54
+93%
|
72
+33%
|
50
-31%
|
354
+614%
|
223
-37%
|
(52)
N/A
|
91
N/A
|
(23)
N/A
|
(152)
-548%
|
(72)
+52%
|
5
N/A
|
(46)
N/A
|
(54)
-16%
|
14
N/A
|
42
+202%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
21
N/A
|
35
+69%
|
34
-3%
|
53
+55%
|
54
+2%
|
46
-15%
|
77
+70%
|
106
+37%
|
126
+19%
|
133
+5%
|
172
+29%
|
139
-19%
|
155
+12%
|
125
-20%
|
201
+61%
|
119
-41%
|
136
+14%
|
156
+15%
|
225
+44%
|
155
-31%
|
144
-7%
|
69
-52%
|
243
+250%
|
75
-69%
|
97
+29%
|
235
+143%
|
286
+22%
|
292
+2%
|
295
+1%
|
301
+2%
|
300
0%
|
304
+1%
|
307
+1%
|
314
+2%
|
329
+5%
|
345
+5%
|
358
+4%
|
366
+2%
|
375
+3%
|
376
+0%
|
399
+6%
|
395
-1%
|
401
+1%
|
401
+0%
|
399
-1%
|
419
+5%
|
361
-14%
|
396
+10%
|
385
-3%
|
388
+1%
|
482
+24%
|
461
-4%
|
498
+8%
|
504
+1%
|
529
+5%
|
543
+3%
|
556
+2%
|
581
+5%
|
539
-7%
|
590
+10%
|
566
-4%
|
557
-2%
|
612
+10%
|
633
+3%
|
648
+2%
|
589
-9%
|
724
+23%
|
730
+1%
|
794
+9%
|
727
-8%
|
1 013
+39%
|
1 018
+1%
|
1 078
+6%
|
956
-11%
|
707
-26%
|
948
+34%
|
988
+4%
|
1 118
+13%
|
|