BMO Commercial Property Trust Ltd
LSE:BCPT
Cash Flow Statement
Cash Flow Statement
BMO Commercial Property Trust Ltd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
Net Income |
231
|
181
|
(36)
|
(220)
|
(279)
|
(205)
|
47
|
157
|
106
|
76
|
74
|
45
|
30
|
48
|
92
|
162
|
174
|
156
|
152
|
89
|
50
|
90
|
93
|
79
|
38
|
(6)
|
(22)
|
(88)
|
(83)
|
60
|
157
|
190
|
(94)
|
(193)
|
(26)
|
|
Other Non-Cash Items |
(183)
|
(132)
|
85
|
266
|
326
|
248
|
(8)
|
(117)
|
(66)
|
(28)
|
(24)
|
2
|
15
|
(7)
|
(53)
|
(119)
|
(129)
|
(108)
|
(101)
|
(36)
|
3
|
(39)
|
(42)
|
(27)
|
14
|
58
|
73
|
139
|
132
|
(6)
|
(110)
|
(150)
|
139
|
238
|
72
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
1
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
Cash Interest Paid |
12
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
13
|
14
|
14
|
14
|
14
|
14
|
14
|
15
|
15
|
14
|
11
|
11
|
11
|
10
|
11
|
11
|
11
|
11
|
11
|
10
|
11
|
11
|
10
|
10
|
11
|
11
|
11
|
|
Change in Working Capital |
(10)
|
(8)
|
(8)
|
(9)
|
(11)
|
(7)
|
(5)
|
(13)
|
(17)
|
(17)
|
(14)
|
(19)
|
(19)
|
(15)
|
(22)
|
(13)
|
(10)
|
(14)
|
(5)
|
(10)
|
(17)
|
(16)
|
(14)
|
(12)
|
(16)
|
(14)
|
(14)
|
(19)
|
(10)
|
(6)
|
(12)
|
(13)
|
(12)
|
(7)
|
(6)
|
|
Cash from Operating Activities |
38
N/A
|
41
+6%
|
41
+2%
|
37
-10%
|
36
-3%
|
36
0%
|
33
-8%
|
27
-18%
|
24
-11%
|
31
+28%
|
35
+15%
|
28
-20%
|
27
-4%
|
25
-6%
|
18
-31%
|
29
+66%
|
35
+21%
|
34
-5%
|
45
+32%
|
44
-3%
|
36
-18%
|
35
-3%
|
38
+8%
|
39
+4%
|
36
-7%
|
38
+4%
|
37
-1%
|
32
-14%
|
39
+22%
|
48
+23%
|
35
-27%
|
27
-24%
|
33
+25%
|
38
+15%
|
40
+4%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
Other Items |
17
|
41
|
47
|
30
|
112
|
107
|
(59)
|
(63)
|
(16)
|
(16)
|
(54)
|
(62)
|
54
|
97
|
22
|
(136)
|
(131)
|
11
|
(32)
|
(49)
|
44
|
45
|
(40)
|
(46)
|
(13)
|
20
|
27
|
(3)
|
(6)
|
19
|
147
|
115
|
(24)
|
(15)
|
5
|
|
Cash from Investing Activities |
17
N/A
|
41
+135%
|
47
+14%
|
30
-36%
|
112
+273%
|
107
-5%
|
(59)
N/A
|
(63)
-6%
|
(16)
+74%
|
(16)
N/A
|
(54)
-235%
|
(62)
-15%
|
54
N/A
|
97
+79%
|
22
-78%
|
(136)
N/A
|
(131)
+4%
|
11
N/A
|
(32)
N/A
|
(49)
-56%
|
44
N/A
|
45
+2%
|
(40)
N/A
|
(46)
-17%
|
(13)
+71%
|
20
N/A
|
27
+31%
|
(3)
N/A
|
(6)
-115%
|
19
N/A
|
147
+668%
|
115
-22%
|
(24)
N/A
|
(15)
+37%
|
5
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
(9)
|
7
|
(5)
|
(40)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
28
|
65
|
51
|
14
|
0
|
0
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(45)
|
(78)
|
(59)
|
(21)
|
0
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
30
|
22
|
(8)
|
0
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
|
Cash Paid for Dividends |
(44)
|
(44)
|
(44)
|
(43)
|
(50)
|
(49)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(41)
|
(43)
|
(45)
|
(45)
|
(46)
|
(46)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(48)
|
(36)
|
(23)
|
(28)
|
(33)
|
(34)
|
(34)
|
(34)
|
(35)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(4)
|
|
Cash from Financing Activities |
(44)
N/A
|
(53)
-20%
|
(37)
+30%
|
(49)
-31%
|
(90)
-84%
|
(68)
+25%
|
(41)
+39%
|
8
N/A
|
8
+5%
|
(41)
N/A
|
(41)
0%
|
(13)
+69%
|
22
N/A
|
6
-74%
|
(31)
N/A
|
(16)
+50%
|
25
N/A
|
(6)
N/A
|
(48)
-651%
|
(50)
-4%
|
(50)
-1%
|
(48)
+4%
|
(48)
+0%
|
(48)
N/A
|
(48)
N/A
|
(48)
N/A
|
(48)
N/A
|
(36)
+25%
|
(23)
+35%
|
(34)
-44%
|
(79)
-135%
|
(111)
-41%
|
(92)
+17%
|
(55)
+41%
|
(58)
-7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||
Net Change in Cash |
12
N/A
|
28
+144%
|
51
+79%
|
18
-64%
|
58
+217%
|
75
+29%
|
(67)
N/A
|
(28)
+59%
|
16
N/A
|
(26)
N/A
|
(60)
-127%
|
(47)
+21%
|
103
N/A
|
128
+24%
|
8
-94%
|
(123)
N/A
|
(70)
+43%
|
39
N/A
|
(35)
N/A
|
(56)
-60%
|
29
N/A
|
31
+8%
|
(50)
N/A
|
(55)
-10%
|
(25)
+55%
|
10
N/A
|
16
+57%
|
(7)
N/A
|
9
N/A
|
33
+270%
|
103
+209%
|
30
-71%
|
(83)
N/A
|
(32)
+62%
|
(13)
+58%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||
Free Cash Flow |
38
N/A
|
41
+6%
|
41
+2%
|
37
-10%
|
36
-3%
|
36
0%
|
33
-8%
|
27
-18%
|
24
-11%
|
31
+28%
|
35
+15%
|
28
-20%
|
27
-4%
|
25
-6%
|
18
-31%
|
29
+66%
|
35
+21%
|
34
-5%
|
45
+32%
|
44
-3%
|
36
-18%
|
35
-3%
|
38
+8%
|
39
+4%
|
36
-7%
|
38
+4%
|
37
-1%
|
32
-14%
|
39
+22%
|
48
+23%
|
35
-27%
|
27
-24%
|
33
+25%
|
38
+15%
|
40
+4%
|