AmanahRaya Real Estate Investment Trust
KLSE:ARREIT
Cash Flow Statement
Cash Flow Statement
AmanahRaya Real Estate Investment Trust
| 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 | 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 |
26
|
27
|
67
|
67
|
67
|
67
|
31
|
31
|
37
|
40
|
41
|
44
|
42
|
41
|
74
|
73
|
19 964
|
73
|
47
|
48
|
(19 843)
|
49
|
24
|
21
|
17
|
25
|
107
|
107
|
110
|
99
|
60
|
61
|
60
|
61
|
41
|
40
|
39
|
39
|
74
|
141
|
146
|
78
|
87
|
21
|
17
|
85
|
41
|
41
|
36
|
36
|
(7)
|
(7)
|
(3)
|
(2)
|
32
|
27
|
25
|
21
|
15
|
14
|
10
|
5
|
5
|
4
|
3
|
5
|
5
|
6
|
6
|
6
|
|
| Other Non-Cash Items |
13
|
11
|
(25)
|
(25)
|
(25)
|
(25)
|
12
|
12
|
12
|
13
|
15
|
16
|
17
|
17
|
16
|
(15)
|
8 013
|
(15)
|
16
|
13
|
(8 015)
|
12
|
33
|
33
|
32
|
22
|
(62)
|
(62)
|
(62)
|
(51)
|
(9)
|
(10)
|
(11)
|
(11)
|
6
|
6
|
8
|
8
|
(28)
|
(89)
|
(84)
|
(13)
|
(14)
|
52
|
51
|
(16)
|
29
|
28
|
27
|
25
|
70
|
63
|
56
|
68
|
28
|
34
|
40
|
28
|
33
|
34
|
36
|
38
|
34
|
59
|
33
|
25
|
37
|
12
|
37
|
47
|
|
| 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
|
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
|
|
| Cash Interest Paid |
13
|
11
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
15
|
15
|
16
|
16
|
17
|
17
|
17
|
8 316
|
17
|
17
|
17
|
(8 282)
|
16
|
17
|
17
|
17
|
17
|
17
|
17
|
0
|
0
|
0
|
2
|
6
|
9
|
14
|
15
|
15
|
16
|
15
|
21
|
27
|
32
|
36
|
35
|
34
|
33
|
33
|
33
|
30
|
29
|
27
|
19
|
13
|
24
|
24
|
30
|
36
|
25
|
26
|
28
|
29
|
30
|
31
|
31
|
31
|
29
|
28
|
27
|
27
|
27
|
|
| Change in Working Capital |
3
|
0
|
2
|
(5)
|
(2)
|
0
|
(0)
|
3
|
2
|
1
|
2
|
(1)
|
(2)
|
7
|
(35)
|
(2)
|
6 531
|
(2)
|
1
|
1
|
(6 535)
|
(12)
|
(2)
|
29
|
38
|
29
|
42
|
12
|
8
|
21
|
(3)
|
(101)
|
(121)
|
(106)
|
7
|
103
|
130
|
112
|
(3)
|
9
|
(2)
|
(2)
|
2
|
(7)
|
0
|
(3)
|
(2)
|
7
|
(9)
|
(5)
|
(9)
|
(22)
|
(5)
|
(14)
|
(4)
|
4
|
(3)
|
13
|
(0)
|
(3)
|
(1)
|
(10)
|
5
|
1
|
3
|
7
|
(8)
|
(14)
|
(14)
|
(15)
|
|
| Cash from Operating Activities |
43
N/A
|
38
-12%
|
45
+17%
|
38
-15%
|
40
+5%
|
42
+5%
|
43
+2%
|
46
+7%
|
51
+11%
|
55
+8%
|
58
+6%
|
59
+2%
|
57
-3%
|
66
+16%
|
55
-17%
|
56
+2%
|
34 509
+61 523%
|
55
-100%
|
64
+16%
|
62
-3%
|
(34 395)
N/A
|
49
N/A
|
55
+13%
|
81
+46%
|
88
+9%
|
74
-16%
|
88
+18%
|
59
-33%
|
56
-5%
|
72
+29%
|
48
-34%
|
(50)
N/A
|
(72)
-44%
|
(57)
+21%
|
54
N/A
|
150
+180%
|
177
+18%
|
159
-10%
|
43
-73%
|
60
+39%
|
59
-2%
|
64
+8%
|
75
+17%
|
67
-10%
|
70
+4%
|
65
-7%
|
68
+5%
|
75
+10%
|
53
-29%
|
56
+6%
|
54
-4%
|
34
-37%
|
48
+41%
|
51
+6%
|
56
+10%
|
65
+16%
|
62
-5%
|
63
+2%
|
48
-24%
|
46
-4%
|
45
-2%
|
33
-26%
|
43
+30%
|
63
+45%
|
39
-38%
|
37
-6%
|
31
-17%
|
1
-97%
|
26
+3 244%
|
35
+37%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(650)
|
(313)
|
0
|
0
|
0
|
0
|
0
|
0
|
(227)
|
(227)
|
(227)
|
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
|
|
| Other Items |
0
|
1
|
(3)
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
419
|
(3)
|
(3)
|
32
|
(385)
|
36
|
36
|
2
|
1
|
2
|
(29)
|
(27)
|
(29)
|
1
|
35
|
111
|
81
|
26
|
(17)
|
(96)
|
(64)
|
(40)
|
(276)
|
(457)
|
(354)
|
(354)
|
(81)
|
100
|
24
|
25
|
34
|
34
|
7
|
7
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
6
|
6
|
6
|
6
|
(4)
|
69
|
94
|
94
|
(2)
|
(76)
|
(101)
|
(105)
|
|
| Cash from Investing Activities |
(649)
N/A
|
(311)
+52%
|
(3)
+99%
|
1
N/A
|
1
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(227)
N/A
|
(227)
N/A
|
(227)
+0%
|
(227)
0%
|
0
N/A
|
1
N/A
|
1
-17%
|
1
+20%
|
419
+41 800%
|
(3)
N/A
|
(3)
-9%
|
32
N/A
|
(385)
N/A
|
36
N/A
|
36
+1%
|
2
-94%
|
1
-50%
|
2
+100%
|
(29)
N/A
|
(27)
+6%
|
(29)
-7%
|
1
N/A
|
35
+3 365%
|
111
+220%
|
81
-27%
|
26
-68%
|
(17)
N/A
|
(96)
-470%
|
(64)
+33%
|
(40)
+38%
|
(276)
-590%
|
(457)
-66%
|
(354)
+23%
|
(354)
N/A
|
(81)
+77%
|
100
N/A
|
24
-76%
|
25
+4%
|
34
+35%
|
34
+1%
|
7
-79%
|
7
N/A
|
(2)
N/A
|
(2)
-33%
|
(2)
N/A
|
(3)
-50%
|
(3)
-9%
|
(3)
+8%
|
(3)
N/A
|
(3)
N/A
|
6
N/A
|
6
-8%
|
6
N/A
|
6
+7%
|
(4)
N/A
|
69
N/A
|
94
+36%
|
94
0%
|
(2)
N/A
|
(76)
-3 434%
|
(101)
-34%
|
(105)
-3%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
233
|
53
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
119
|
119
|
119
|
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
|
|
| Net Issuance of Debt |
253
|
85
|
0
|
0
|
0
|
0
|
0
|
0
|
111
|
111
|
110
|
110
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(74)
|
0
|
(74)
|
(74)
|
450
|
450
|
365
|
365
|
(91)
|
(91)
|
(32)
|
(32)
|
(26)
|
(27)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(8)
|
0
|
(8)
|
(78)
|
(78)
|
(78)
|
(8)
|
84
|
118
|
117
|
|
| Cash Paid for Dividends |
(10)
|
(26)
|
(22)
|
(31)
|
(31)
|
(30)
|
(30)
|
(31)
|
(39)
|
(36)
|
(46)
|
(30)
|
(32)
|
(40)
|
(30)
|
(50)
|
(30 254)
|
(31)
|
(41)
|
(31)
|
30 171
|
(43)
|
(54)
|
0
|
(42)
|
(41)
|
(36)
|
(46)
|
(36)
|
(34)
|
(27)
|
(27)
|
(36)
|
(37)
|
(28)
|
(26)
|
(25)
|
(24)
|
(24)
|
(24)
|
(23)
|
(27)
|
(27)
|
(27)
|
(29)
|
(26)
|
(33)
|
(43)
|
(34)
|
(38)
|
(31)
|
(13)
|
(30)
|
(17)
|
(33)
|
(33)
|
(29)
|
(29)
|
(22)
|
(22)
|
(19)
|
(19)
|
(15)
|
(15)
|
(7)
|
(7)
|
(5)
|
(5)
|
(9)
|
(9)
|
|
| Other |
(23)
|
(15)
|
(14)
|
(12)
|
(12)
|
(12)
|
(13)
|
(15)
|
(18)
|
(20)
|
(18)
|
(18)
|
(16)
|
(16)
|
(17)
|
(16)
|
(8 315)
|
(16)
|
(17)
|
(17)
|
8 282
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(16)
|
(14)
|
(14)
|
(12)
|
(14)
|
(15)
|
(15)
|
(16)
|
(17)
|
(23)
|
(29)
|
(34)
|
(38)
|
(37)
|
(36)
|
(35)
|
(33)
|
(33)
|
(31)
|
(29)
|
(27)
|
(19)
|
(12)
|
(24)
|
(24)
|
(30)
|
(36)
|
(25)
|
(26)
|
(28)
|
(29)
|
(30)
|
(31)
|
(31)
|
(31)
|
(29)
|
(28)
|
(27)
|
(27)
|
(27)
|
|
| Cash from Financing Activities |
452
N/A
|
96
-79%
|
(36)
N/A
|
(43)
-19%
|
(43)
N/A
|
(42)
+2%
|
(42)
-1%
|
(45)
-7%
|
174
N/A
|
176
+1%
|
165
-6%
|
181
+9%
|
(49)
N/A
|
(58)
-18%
|
(47)
+19%
|
(66)
-40%
|
(38 569)
-58 338%
|
(47)
+100%
|
(58)
-24%
|
(48)
+17%
|
38 453
N/A
|
(59)
N/A
|
(70)
-19%
|
(60)
+15%
|
(58)
+3%
|
(57)
+2%
|
(53)
+7%
|
(63)
-19%
|
(54)
+14%
|
(52)
+4%
|
(43)
+17%
|
(42)
+3%
|
(49)
-17%
|
(49)
N/A
|
(115)
-136%
|
(114)
+1%
|
(114)
N/A
|
(113)
+1%
|
409
N/A
|
404
-1%
|
314
-22%
|
305
-3%
|
(156)
N/A
|
(156)
0%
|
(97)
+38%
|
(94)
+3%
|
(92)
+2%
|
(102)
-11%
|
(66)
+35%
|
(68)
-3%
|
(59)
+13%
|
(32)
+46%
|
(42)
-31%
|
(40)
+5%
|
(56)
-41%
|
(62)
-10%
|
(64)
-3%
|
(53)
+17%
|
(56)
-6%
|
(58)
-4%
|
(56)
+3%
|
(58)
-4%
|
(54)
+7%
|
(124)
-129%
|
(116)
+7%
|
(114)
+1%
|
(41)
+64%
|
52
N/A
|
82
+59%
|
82
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(154)
N/A
|
(177)
-15%
|
5
N/A
|
(4)
N/A
|
(2)
+50%
|
0
N/A
|
1
N/A
|
1
-18%
|
(2)
N/A
|
4
N/A
|
(3)
N/A
|
13
N/A
|
8
-38%
|
9
+13%
|
9
-1%
|
(9)
N/A
|
(3 641)
-40 356%
|
5
N/A
|
3
-47%
|
46
+1 629%
|
3 673
+7 885%
|
26
-99%
|
21
-17%
|
23
+7%
|
31
+35%
|
19
-39%
|
6
-69%
|
(31)
N/A
|
(27)
+13%
|
21
N/A
|
39
+87%
|
19
-52%
|
(40)
N/A
|
(80)
-100%
|
(79)
+2%
|
(60)
+24%
|
(1)
+98%
|
6
N/A
|
176
+2 841%
|
7
-96%
|
19
+171%
|
15
-21%
|
(162)
N/A
|
11
N/A
|
(3)
N/A
|
(4)
-33%
|
10
N/A
|
7
-28%
|
(6)
N/A
|
(5)
+17%
|
(7)
-38%
|
0
N/A
|
4
N/A
|
8
+100%
|
(4)
N/A
|
0
N/A
|
(5)
N/A
|
7
N/A
|
(2)
N/A
|
(6)
-253%
|
(5)
+17%
|
(18)
-269%
|
(15)
+18%
|
9
N/A
|
18
+111%
|
17
-7%
|
(13)
N/A
|
(23)
-80%
|
7
N/A
|
12
+86%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(607)
N/A
|
(275)
+55%
|
45
N/A
|
38
-15%
|
40
+5%
|
42
+5%
|
43
+2%
|
46
+7%
|
(176)
N/A
|
(172)
+2%
|
(169)
+2%
|
59
N/A
|
57
-3%
|
66
+16%
|
55
-17%
|
56
+2%
|
34 509
+61 523%
|
55
-100%
|
64
+16%
|
62
-3%
|
(34 395)
N/A
|
49
N/A
|
55
+13%
|
81
+46%
|
88
+9%
|
74
-16%
|
88
+18%
|
59
-33%
|
56
-5%
|
72
+29%
|
48
-34%
|
(50)
N/A
|
(72)
-44%
|
(57)
+21%
|
54
N/A
|
150
+180%
|
177
+18%
|
159
-10%
|
43
-73%
|
60
+39%
|
59
-2%
|
64
+8%
|
75
+17%
|
67
-10%
|
70
+4%
|
65
-7%
|
68
+5%
|
75
+10%
|
53
-29%
|
56
+6%
|
54
-4%
|
34
-37%
|
48
+41%
|
51
+6%
|
56
+10%
|
65
+16%
|
62
-5%
|
63
+2%
|
48
-24%
|
46
-4%
|
45
-2%
|
33
-26%
|
43
+30%
|
63
+45%
|
39
-38%
|
37
-6%
|
31
-17%
|
1
-97%
|
26
+3 244%
|
35
+37%
|
|