Charter Hall Social Infrastructure REIT
ASX:CQE
Cash Flow Statement
Cash Flow Statement
Charter Hall Social Infrastructure REIT
| Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | 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 | |||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(1)
|
(1)
|
(2)
|
(2)
|
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
|
(3)
|
(4)
|
(5)
|
(10)
|
(11)
|
(8)
|
(9)
|
(11)
|
|
| Cash Interest Paid |
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
(12)
|
(11)
|
(11)
|
(12)
|
(10)
|
(9)
|
(8)
|
(9)
|
(9)
|
(11)
|
(12)
|
(10)
|
(11)
|
(11)
|
(15)
|
(15)
|
(11)
|
(14)
|
(12)
|
(7)
|
(8)
|
(13)
|
(19)
|
(28)
|
(33)
|
(33)
|
(34)
|
(37)
|
|
| Change in Working Capital |
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
(0)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
5
|
(2)
|
(8)
|
(8)
|
(6)
|
(3)
|
(2)
|
(1)
|
(2)
|
|
| Cash from Operating Activities |
8
N/A
|
6
-20%
|
7
+7%
|
12
+78%
|
17
+41%
|
19
+17%
|
27
+41%
|
35
+29%
|
5
-86%
|
36
+655%
|
23
-35%
|
24
+4%
|
8
-67%
|
24
+202%
|
15
-37%
|
18
+18%
|
18
+1%
|
18
-2%
|
21
+18%
|
26
+23%
|
28
+9%
|
30
+8%
|
36
+19%
|
35
-2%
|
36
+3%
|
40
+10%
|
43
+7%
|
43
+1%
|
39
-9%
|
42
+6%
|
48
+15%
|
48
0%
|
55
+15%
|
56
+3%
|
55
-2%
|
65
+18%
|
63
-3%
|
59
-7%
|
59
+1%
|
56
-5%
|
62
+10%
|
63
+2%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(59)
|
(23)
|
(2)
|
(28)
|
(105)
|
(153)
|
(163)
|
(119)
|
25
|
(7)
|
(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
|
|
| Other Items |
6
|
21
|
15
|
(0)
|
1
|
11
|
15
|
7
|
10
|
26
|
39
|
63
|
32
|
6
|
7
|
5
|
2
|
0
|
(36)
|
(57)
|
(33)
|
(31)
|
(26)
|
(16)
|
(42)
|
(59)
|
(47)
|
(69)
|
(78)
|
(106)
|
(132)
|
(62)
|
(31)
|
(95)
|
(275)
|
(246)
|
(211)
|
(184)
|
(11)
|
8
|
56
|
70
|
|
| Cash from Investing Activities |
(53)
N/A
|
(2)
+96%
|
13
N/A
|
(28)
N/A
|
(104)
-268%
|
(142)
-37%
|
(148)
-4%
|
(112)
+25%
|
35
N/A
|
19
-45%
|
39
+100%
|
63
+64%
|
32
-49%
|
6
-82%
|
7
+13%
|
5
-23%
|
1
-78%
|
0
-77%
|
(36)
N/A
|
(57)
-58%
|
(33)
+41%
|
(31)
+6%
|
(26)
+15%
|
(16)
+40%
|
(42)
-161%
|
(59)
-42%
|
(47)
+20%
|
(69)
-47%
|
(78)
-12%
|
(106)
-37%
|
(132)
-24%
|
(62)
+53%
|
(31)
+50%
|
(95)
-207%
|
(275)
-190%
|
(246)
+11%
|
(211)
+14%
|
(184)
+13%
|
(11)
+94%
|
8
N/A
|
56
+641%
|
70
+26%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
16
|
1
|
0
|
(1)
|
39
|
79
|
40
|
20
|
(20)
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
0
|
45
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
7
|
5
|
137
|
0
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
|
| Net Issuance of Debt |
36
|
0
|
1
|
13
|
70
|
88
|
90
|
71
|
(10)
|
0
|
(45)
|
(83)
|
(44)
|
(37)
|
(36)
|
(6)
|
(1)
|
(8)
|
(11)
|
12
|
24
|
23
|
16
|
7
|
32
|
49
|
28
|
50
|
68
|
(27)
|
(4)
|
13
|
(71)
|
14
|
315
|
253
|
158
|
186
|
9
|
(17)
|
(64)
|
(63)
|
|
| Cash Paid for Dividends |
(2)
|
(6)
|
(12)
|
(7)
|
(5)
|
(15)
|
(19)
|
(18)
|
3
|
(9)
|
(2)
|
0
|
(1)
|
(4)
|
(11)
|
(17)
|
(18)
|
(18)
|
(20)
|
(23)
|
(23)
|
(22)
|
(25)
|
(26)
|
(27)
|
(29)
|
(30)
|
(31)
|
(36)
|
(31)
|
(31)
|
(41)
|
(42)
|
(46)
|
(63)
|
(65)
|
(53)
|
(54)
|
(53)
|
(49)
|
(51)
|
(55)
|
|
| Other |
(5)
|
(2)
|
(4)
|
(6)
|
(7)
|
(12)
|
(12)
|
(12)
|
(5)
|
(22)
|
(20)
|
(19)
|
0
|
(23)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(12)
|
0
|
0
|
(1)
|
(1)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
45
N/A
|
13
-72%
|
(15)
N/A
|
(2)
+88%
|
97
N/A
|
141
+44%
|
100
-29%
|
61
-39%
|
(32)
N/A
|
(31)
+5%
|
(68)
-121%
|
(102)
-50%
|
(45)
+56%
|
(35)
+22%
|
(19)
+47%
|
(23)
-22%
|
(19)
+16%
|
(27)
-40%
|
13
N/A
|
33
+163%
|
1
-97%
|
0
-66%
|
(8)
N/A
|
(19)
-126%
|
5
N/A
|
21
+337%
|
5
-74%
|
26
+381%
|
37
+43%
|
71
+91%
|
89
+25%
|
81
-9%
|
(3)
N/A
|
(32)
-916%
|
250
N/A
|
186
-26%
|
105
-43%
|
129
+23%
|
(47)
N/A
|
(67)
-43%
|
(115)
-72%
|
(125)
-9%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(0)
N/A
|
17
N/A
|
5
-71%
|
(18)
N/A
|
10
N/A
|
18
+77%
|
(21)
N/A
|
(16)
+25%
|
8
N/A
|
24
+216%
|
(6)
N/A
|
(15)
-140%
|
(5)
+68%
|
(5)
-11%
|
3
N/A
|
0
-91%
|
0
-67%
|
(9)
N/A
|
(3)
+69%
|
2
N/A
|
(4)
N/A
|
(1)
+81%
|
1
N/A
|
(0)
N/A
|
(1)
-363%
|
2
N/A
|
1
-45%
|
(0)
N/A
|
(1)
-1 022%
|
7
N/A
|
5
-31%
|
67
+1 367%
|
21
-69%
|
(70)
N/A
|
30
N/A
|
5
-83%
|
(43)
N/A
|
4
N/A
|
1
-68%
|
(3)
N/A
|
3
N/A
|
8
+211%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(51)
N/A
|
(17)
+67%
|
5
N/A
|
(17)
N/A
|
(88)
-432%
|
(134)
-52%
|
(136)
-2%
|
(84)
+38%
|
30
N/A
|
29
-5%
|
22
-23%
|
24
+9%
|
8
-67%
|
24
+202%
|
15
-37%
|
18
+18%
|
18
+1%
|
18
-2%
|
21
+18%
|
26
+23%
|
28
+9%
|
30
+8%
|
36
+19%
|
35
-2%
|
36
+3%
|
40
+10%
|
43
+7%
|
43
+1%
|
39
-9%
|
42
+6%
|
48
+15%
|
48
0%
|
55
+15%
|
56
+3%
|
55
-2%
|
65
+18%
|
63
-3%
|
59
-7%
|
59
+1%
|
56
-5%
|
62
+10%
|
63
+2%
|
|