Perpetual Ltd
ASX:PPT
Cash Flow Statement
Cash Flow Statement
Perpetual Ltd
| Jun-2003 | Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
0
|
20
|
0
|
26
|
0
|
27
|
8
|
19
|
17
|
12
|
18
|
13
|
13
|
15
|
16
|
10
|
9
|
11
|
11
|
12
|
11
|
10
|
9
|
11
|
12
|
12
|
0
|
12
|
0
|
13
|
20
|
39
|
59
|
45
|
33
|
26
|
|
| Cash Taxes Paid |
(37)
|
(33)
|
(40)
|
(44)
|
(48)
|
(45)
|
(49)
|
(51)
|
(54)
|
(68)
|
(73)
|
(57)
|
(36)
|
(23)
|
(31)
|
(41)
|
(37)
|
(35)
|
(26)
|
(9)
|
(11)
|
(24)
|
(27)
|
(29)
|
(36)
|
(53)
|
(55)
|
(58)
|
(60)
|
(64)
|
(72)
|
(58)
|
(49)
|
(32)
|
(26)
|
(41)
|
(43)
|
(53)
|
(60)
|
(47)
|
(49)
|
(31)
|
(9)
|
(27)
|
(31)
|
|
| Cash Interest Paid |
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(8)
|
(12)
|
(27)
|
(39)
|
(57)
|
(64)
|
(60)
|
|
| Change in Working Capital |
(21)
|
(2)
|
7
|
9
|
10
|
10
|
14
|
18
|
19
|
18
|
15
|
13
|
7
|
7
|
13
|
14
|
13
|
12
|
10
|
8
|
8
|
8
|
7
|
9
|
9
|
7
|
7
|
6
|
6
|
6
|
7
|
7
|
7
|
6
|
4
|
2
|
1
|
1
|
1
|
2
|
8
|
11
|
12
|
13
|
14
|
|
| Cash from Operating Activities |
58
N/A
|
81
+39%
|
112
+39%
|
108
-3%
|
114
+5%
|
124
+9%
|
130
+5%
|
154
+19%
|
183
+18%
|
155
-15%
|
109
-29%
|
74
-32%
|
63
-16%
|
119
+90%
|
153
+28%
|
112
-27%
|
115
+2%
|
99
-14%
|
66
-33%
|
95
+44%
|
106
+11%
|
92
-13%
|
95
+3%
|
116
+22%
|
129
+11%
|
125
-3%
|
150
+20%
|
151
+0%
|
158
+5%
|
147
-7%
|
144
-2%
|
159
+10%
|
133
-16%
|
152
+14%
|
150
-1%
|
109
-27%
|
129
+18%
|
140
+9%
|
171
+22%
|
134
-22%
|
135
+1%
|
219
+62%
|
296
+35%
|
235
-21%
|
217
-7%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(8)
|
(5)
|
(6)
|
(6)
|
(9)
|
(21)
|
(27)
|
(18)
|
(18)
|
(20)
|
(18)
|
(15)
|
(14)
|
(13)
|
(12)
|
(15)
|
(14)
|
(11)
|
(10)
|
(12)
|
(14)
|
(11)
|
(7)
|
(10)
|
(16)
|
(14)
|
(17)
|
(21)
|
(12)
|
(10)
|
(16)
|
(23)
|
(20)
|
(10)
|
(14)
|
(20)
|
(22)
|
(20)
|
(15)
|
(19)
|
(25)
|
(29)
|
(32)
|
(25)
|
(21)
|
|
| Other Items |
26
|
11
|
12
|
47
|
52
|
63
|
78
|
43
|
17
|
24
|
29
|
(13)
|
(10)
|
5
|
(37)
|
(23)
|
(2)
|
(7)
|
3
|
13
|
15
|
(43)
|
15
|
53
|
(3)
|
(25)
|
(27)
|
5
|
20
|
(0)
|
(6)
|
2
|
(8)
|
(26)
|
(60)
|
(497)
|
(465)
|
(43)
|
(54)
|
(8)
|
(219)
|
(264)
|
(66)
|
(60)
|
38
|
|
| Cash from Investing Activities |
18
N/A
|
5
-71%
|
7
+27%
|
41
+520%
|
43
+5%
|
42
-2%
|
52
+22%
|
25
-52%
|
(1)
N/A
|
5
N/A
|
11
+135%
|
(28)
N/A
|
(24)
+13%
|
(7)
+69%
|
(48)
-553%
|
(38)
+22%
|
(16)
+58%
|
(18)
-11%
|
(7)
+59%
|
1
N/A
|
1
-40%
|
(54)
N/A
|
8
N/A
|
43
+444%
|
(19)
N/A
|
(39)
-107%
|
(44)
-14%
|
(16)
+65%
|
8
N/A
|
(10)
N/A
|
(22)
-127%
|
(21)
+3%
|
(28)
-31%
|
(36)
-31%
|
(73)
-101%
|
(517)
-606%
|
(487)
+6%
|
(63)
+87%
|
(69)
-10%
|
(27)
+61%
|
(244)
-804%
|
(293)
-20%
|
(98)
+67%
|
(84)
+14%
|
17
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
(6)
|
6
|
7
|
6
|
6
|
9
|
12
|
10
|
9
|
9
|
5
|
3
|
1
|
2
|
8
|
13
|
14
|
(64)
|
(71)
|
0
|
0
|
1
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(8)
|
(6)
|
275
|
267
|
(22)
|
(15)
|
(1)
|
(20)
|
(20)
|
(1)
|
0
|
(1)
|
|
| Net Issuance of Debt |
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
42
|
32
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(87)
|
147
|
175
|
16
|
75
|
25
|
405
|
370
|
(60)
|
75
|
25
|
|
| Cash Paid for Dividends |
(64)
|
(68)
|
(72)
|
(153)
|
(158)
|
(144)
|
(159)
|
(174)
|
(179)
|
(149)
|
(157)
|
(138)
|
(76)
|
(43)
|
(71)
|
(91)
|
(88)
|
(82)
|
(61)
|
(38)
|
(38)
|
(55)
|
(71)
|
(81)
|
(98)
|
(112)
|
(116)
|
(119)
|
(121)
|
(123)
|
(126)
|
(128)
|
(123)
|
(117)
|
(105)
|
(74)
|
(72)
|
(97)
|
(112)
|
(113)
|
(132)
|
(150)
|
(142)
|
(130)
|
(127)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
13
|
6
|
(1)
|
(4)
|
(2)
|
(1)
|
(7)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(14)
|
(24)
|
(26)
|
(13)
|
(14)
|
(22)
|
(32)
|
(27)
|
(27)
|
(31)
|
(26)
|
|
| Cash from Financing Activities |
(73)
N/A
|
(64)
+12%
|
(69)
-7%
|
(147)
-114%
|
(152)
-3%
|
(134)
+12%
|
(147)
-9%
|
(164)
-12%
|
(170)
-4%
|
(140)
+18%
|
(151)
-8%
|
(136)
+10%
|
(76)
+44%
|
(40)
+47%
|
(63)
-56%
|
(78)
-24%
|
(66)
+16%
|
(134)
-104%
|
(127)
+6%
|
(39)
+69%
|
(42)
-9%
|
(14)
+67%
|
(37)
-163%
|
(97)
-160%
|
(104)
-7%
|
(112)
-8%
|
(116)
-4%
|
(119)
-2%
|
(121)
-2%
|
(123)
-2%
|
(126)
-2%
|
(128)
-2%
|
(126)
+2%
|
(133)
-6%
|
(212)
-59%
|
324
N/A
|
344
+6%
|
(117)
N/A
|
(67)
+43%
|
(111)
-66%
|
222
N/A
|
173
-22%
|
(229)
N/A
|
(86)
+62%
|
(129)
-50%
|
|
| 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
|
(6)
|
(3)
|
(2)
|
(7)
|
6
|
(25)
|
(44)
|
(11)
|
18
|
17
|
|
| Net Change in Cash |
3
N/A
|
22
+588%
|
50
+128%
|
2
-96%
|
5
+105%
|
32
+609%
|
35
+10%
|
15
-57%
|
12
-23%
|
19
+66%
|
(31)
N/A
|
(89)
-183%
|
(37)
+58%
|
71
N/A
|
41
-42%
|
(4)
N/A
|
33
N/A
|
(53)
N/A
|
(67)
-28%
|
58
N/A
|
64
+11%
|
23
-64%
|
66
+184%
|
63
-5%
|
7
-89%
|
(26)
N/A
|
(11)
+57%
|
16
N/A
|
45
+178%
|
14
-70%
|
(3)
N/A
|
10
N/A
|
(21)
N/A
|
(18)
+13%
|
(135)
-651%
|
(90)
+34%
|
(17)
+81%
|
(41)
-141%
|
28
N/A
|
3
-90%
|
88
+3 152%
|
56
-36%
|
(42)
N/A
|
82
N/A
|
122
+49%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
51
N/A
|
76
+49%
|
107
+41%
|
102
-4%
|
104
+2%
|
103
-2%
|
103
+1%
|
136
+32%
|
165
+21%
|
135
-18%
|
91
-32%
|
60
-35%
|
49
-18%
|
106
+118%
|
141
+33%
|
97
-31%
|
101
+3%
|
88
-12%
|
56
-36%
|
84
+49%
|
91
+9%
|
80
-12%
|
88
+10%
|
106
+20%
|
113
+7%
|
111
-2%
|
133
+20%
|
130
-2%
|
146
+12%
|
137
-6%
|
128
-6%
|
136
+6%
|
113
-17%
|
141
+25%
|
136
-4%
|
89
-34%
|
107
+19%
|
121
+13%
|
156
+29%
|
115
-26%
|
109
-5%
|
190
+74%
|
265
+39%
|
210
-21%
|
196
-6%
|
|