Equites Property Fund Ltd
JSE:EQU
Cash Flow Statement
Cash Flow Statement
Equites Property Fund Ltd
| Feb-2018 | Aug-2018 | Feb-2019 | Aug-2019 | Feb-2020 | Aug-2020 | Feb-2021 | Aug-2021 | Feb-2022 | Aug-2022 | Feb-2023 | Aug-2023 | Feb-2024 | Aug-2024 | Feb-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||
| Net Income |
857
|
620
|
687
|
909
|
614
|
0
|
598
|
0
|
2 739
|
0
|
(131)
|
0
|
1 483
|
461
|
1 484
|
2 133
|
|
| Depreciation & Amortization |
1
|
1
|
2
|
3
|
3
|
0
|
4
|
0
|
7
|
0
|
8
|
0
|
22
|
7
|
18
|
19
|
|
| Stock-Based Compensation |
0
|
0
|
8
|
0
|
11
|
0
|
16
|
0
|
26
|
0
|
5
|
0
|
15
|
22
|
18
|
0
|
|
| Other Non-Cash Items |
(331)
|
3
|
(8)
|
(104)
|
282
|
0
|
362
|
0
|
(1 517)
|
0
|
2 114
|
0
|
(124)
|
403
|
144
|
(499)
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
2
|
2
|
5
|
2
|
50
|
54
|
103
|
99
|
2
|
13
|
8
|
1
|
|
| Cash Interest Paid |
128
|
133
|
51
|
34
|
98
|
75
|
110
|
125
|
100
|
171
|
311
|
479
|
642
|
791
|
821
|
801
|
|
| Change in Working Capital |
(534)
|
(700)
|
(626)
|
(675)
|
(874)
|
(607)
|
(1 044)
|
309
|
(1 658)
|
(766)
|
(2 022)
|
(783)
|
(1 661)
|
(714)
|
(1 946)
|
(1 839)
|
|
| Cash from Operating Activities |
(8)
N/A
|
(76)
-853%
|
54
N/A
|
133
+144%
|
25
-81%
|
(138)
N/A
|
(79)
+43%
|
309
N/A
|
(428)
N/A
|
(766)
-79%
|
(31)
+96%
|
(783)
-2 462%
|
(281)
+64%
|
158
N/A
|
(300)
N/A
|
(186)
+38%
|
|
| Investing Cash Flow | |||||||||||||||||
| Capital Expenditures |
(0)
|
(4)
|
(5)
|
(2)
|
(0)
|
(0)
|
(2)
|
(3)
|
(2)
|
(5)
|
(11)
|
(14)
|
(6)
|
0
|
(11)
|
(11)
|
|
| Other Items |
(1 566)
|
(2 340)
|
(2 945)
|
(3 218)
|
(2 214)
|
(1 873)
|
(2 849)
|
(3 679)
|
(4 488)
|
(3 504)
|
(2 149)
|
(1 926)
|
(547)
|
(482)
|
368
|
761
|
|
| Cash from Investing Activities |
(1 566)
N/A
|
(2 343)
-50%
|
(2 951)
-26%
|
(3 220)
-9%
|
(2 214)
+31%
|
(1 874)
+15%
|
(2 851)
-52%
|
(3 682)
-29%
|
(4 489)
-22%
|
(3 509)
+22%
|
(2 160)
+38%
|
(1 940)
+10%
|
(553)
+71%
|
(482)
+13%
|
357
N/A
|
749
+110%
|
|
| Financing Cash Flow | |||||||||||||||||
| Net Issuance of Common Stock |
1 007
|
791
|
1 623
|
1 655
|
1 013
|
1 239
|
1 222
|
1 444
|
2 641
|
1 396
|
(47)
|
(143)
|
(81)
|
326
|
696
|
225
|
|
| Net Issuance of Debt |
574
|
676
|
1 290
|
1 507
|
1 309
|
887
|
2 309
|
2 013
|
2 211
|
2 856
|
1 880
|
2 700
|
1 125
|
441
|
271
|
390
|
|
| Other |
0
|
0
|
0
|
(98)
|
(117)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
1 581
N/A
|
1 467
-7%
|
2 913
+99%
|
3 064
+5%
|
2 204
-28%
|
2 107
-4%
|
3 530
+68%
|
3 456
-2%
|
4 852
+40%
|
4 252
-12%
|
1 833
-57%
|
2 557
+39%
|
1 043
-59%
|
767
-26%
|
968
+26%
|
615
-37%
|
|
| Change in Cash | |||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
5
|
2
|
2
|
2
|
4
|
(41)
|
(15)
|
23
|
(10)
|
45
|
73
|
26
|
(7)
|
9
|
19
|
|
| Net Change in Cash |
7
N/A
|
(947)
N/A
|
18
N/A
|
(22)
N/A
|
17
N/A
|
99
+467%
|
559
+465%
|
68
-88%
|
(42)
N/A
|
(32)
+24%
|
(312)
-875%
|
(93)
+70%
|
236
N/A
|
437
+85%
|
1 034
+137%
|
1 198
+16%
|
|
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow |
(8)
N/A
|
(79)
-866%
|
49
N/A
|
130
+167%
|
25
-81%
|
(138)
N/A
|
(81)
+41%
|
305
N/A
|
(430)
N/A
|
(771)
-79%
|
(42)
+95%
|
(797)
-1 800%
|
(287)
+64%
|
158
N/A
|
(311)
N/A
|
(197)
+37%
|
|