Vital Healthcare Property Trust
NZX:VHP
Cash Flow Statement
Cash Flow Statement
Vital Healthcare Property Trust
| Jun-2001 | Dec-2001 | Jun-2002 | Dec-2002 | 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 | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(6)
|
(9)
|
(8)
|
(4)
|
(5)
|
(5)
|
(5)
|
(1)
|
(6)
|
(10)
|
(6)
|
(10)
|
(8)
|
(9)
|
(14)
|
(20)
|
(16)
|
(8)
|
(11)
|
(14)
|
(20)
|
(23)
|
(18)
|
|
| Cash Interest Paid |
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(6)
|
(8)
|
(8)
|
(7)
|
(7)
|
(8)
|
(12)
|
(16)
|
(17)
|
(18)
|
(18)
|
(17)
|
(18)
|
(17)
|
(13)
|
(14)
|
(15)
|
(15)
|
(14)
|
(17)
|
(22)
|
(28)
|
(32)
|
(31)
|
(28)
|
(27)
|
(28)
|
(28)
|
(27)
|
(29)
|
(35)
|
(40)
|
(41)
|
(44)
|
(45)
|
|
| Change in Working Capital |
0
|
1
|
1
|
0
|
(0)
|
(0)
|
1
|
3
|
1
|
1
|
3
|
1
|
1
|
1
|
1
|
0
|
(0)
|
0
|
1
|
1
|
(0)
|
(2)
|
(0)
|
(0)
|
(2)
|
(3)
|
0
|
(2)
|
(4)
|
(1)
|
(1)
|
(5)
|
(3)
|
(1)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(7)
|
(6)
|
(5)
|
(4)
|
(2)
|
(4)
|
(5)
|
(1)
|
(0)
|
|
| Cash from Operating Activities |
8
N/A
|
10
+19%
|
9
-13%
|
9
+2%
|
7
-17%
|
9
+22%
|
10
+12%
|
10
0%
|
10
-1%
|
9
-6%
|
11
+18%
|
12
+13%
|
12
-3%
|
10
-17%
|
11
+13%
|
11
-1%
|
11
+2%
|
13
+18%
|
13
-6%
|
13
+5%
|
20
+53%
|
25
+24%
|
24
-7%
|
26
+9%
|
29
+12%
|
29
0%
|
38
+32%
|
33
-12%
|
25
-25%
|
33
+30%
|
40
+23%
|
59
+47%
|
55
-8%
|
46
-16%
|
46
-1%
|
39
-14%
|
41
+3%
|
39
-4%
|
44
+14%
|
50
+13%
|
57
+12%
|
53
-7%
|
60
+14%
|
76
+26%
|
74
-4%
|
63
-15%
|
61
-2%
|
68
+11%
|
68
+0%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(12)
|
(6)
|
(6)
|
(11)
|
(8)
|
(10)
|
(22)
|
(23)
|
(12)
|
(4)
|
(2)
|
(1)
|
(1)
|
(23)
|
(40)
|
(18)
|
0
|
(3)
|
0
|
(232)
|
(227)
|
(14)
|
(34)
|
(56)
|
(40)
|
(0)
|
0
|
(20)
|
(20)
|
(13)
|
(70)
|
(161)
|
(223)
|
(302)
|
(188)
|
(27)
|
(23)
|
(3)
|
(65)
|
(170)
|
(243)
|
(271)
|
(300)
|
(302)
|
(152)
|
(26)
|
(11)
|
0
|
(1)
|
|
| Other Items |
1
|
3
|
5
|
10
|
22
|
14
|
7
|
16
|
17
|
8
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
2
|
1
|
6
|
4
|
2
|
(21)
|
(27)
|
(24)
|
(30)
|
(24)
|
(10)
|
1
|
(11)
|
(33)
|
(59)
|
(43)
|
(10)
|
(23)
|
(35)
|
(74)
|
(140)
|
(78)
|
48
|
(6)
|
(37)
|
(53)
|
(155)
|
(102)
|
(100)
|
(126)
|
(46)
|
(23)
|
(61)
|
(103)
|
|
| Cash from Investing Activities |
(11)
N/A
|
(3)
+74%
|
(2)
+45%
|
(1)
+43%
|
14
N/A
|
5
-68%
|
(15)
N/A
|
(8)
+47%
|
5
N/A
|
3
-35%
|
(3)
N/A
|
(3)
-1%
|
(4)
-52%
|
(25)
-531%
|
(41)
-64%
|
(16)
+62%
|
1
N/A
|
3
+132%
|
4
+36%
|
(231)
N/A
|
(248)
-8%
|
(40)
+84%
|
(58)
-45%
|
(86)
-48%
|
(64)
+25%
|
(10)
+85%
|
1
N/A
|
(31)
N/A
|
(53)
-73%
|
(72)
-34%
|
(113)
-58%
|
(171)
-51%
|
(247)
-44%
|
(337)
-37%
|
(261)
+22%
|
(167)
+36%
|
(102)
+39%
|
46
N/A
|
(71)
N/A
|
(207)
-192%
|
(296)
-43%
|
(426)
-44%
|
(402)
+6%
|
(402)
+0%
|
(278)
+31%
|
(72)
+74%
|
(34)
+52%
|
(61)
-78%
|
(104)
-72%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
145
|
0
|
2
|
0
|
8
|
0
|
44
|
39
|
(1)
|
0
|
0
|
0
|
157
|
157
|
0
|
0
|
0
|
0
|
0
|
0
|
158
|
160
|
145
|
343
|
200
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Issuance of Debt |
9
|
(1)
|
(1)
|
(1)
|
(16)
|
(7)
|
12
|
6
|
(6)
|
(4)
|
3
|
3
|
4
|
25
|
41
|
15
|
(1)
|
(6)
|
(7)
|
93
|
98
|
21
|
53
|
71
|
42
|
(40)
|
(53)
|
23
|
53
|
66
|
111
|
(16)
|
56
|
328
|
250
|
159
|
95
|
(55)
|
60
|
33
|
112
|
262
|
55
|
180
|
246
|
64
|
39
|
49
|
94
|
|
| Cash Paid for Dividends |
(6)
|
(7)
|
(7)
|
(7)
|
(6)
|
(7)
|
(7)
|
(7)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(11)
|
(18)
|
(23)
|
(19)
|
(15)
|
(18)
|
(22)
|
(25)
|
(24)
|
(25)
|
(25)
|
(25)
|
(28)
|
(31)
|
(31)
|
(31)
|
(32)
|
(33)
|
(33)
|
(34)
|
(29)
|
(25)
|
(26)
|
(31)
|
(44)
|
(51)
|
(52)
|
(57)
|
(62)
|
(60)
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
(1)
|
149
|
151
|
(1)
|
(1)
|
11
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(3)
|
(5)
|
(6)
|
(9)
|
(6)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
|
| Cash from Financing Activities |
3
N/A
|
(8)
N/A
|
(7)
+7%
|
(8)
-6%
|
(22)
-185%
|
(14)
+38%
|
4
N/A
|
(1)
N/A
|
(15)
-956%
|
(14)
+6%
|
(8)
+42%
|
(8)
-2%
|
(8)
+8%
|
15
N/A
|
30
+104%
|
4
-87%
|
(13)
N/A
|
(17)
-32%
|
(17)
-1%
|
226
N/A
|
229
+2%
|
6
-97%
|
33
+421%
|
61
+83%
|
36
-42%
|
(19)
N/A
|
(40)
-114%
|
(3)
+92%
|
29
N/A
|
41
+43%
|
85
+108%
|
113
+32%
|
182
+62%
|
298
+63%
|
218
-27%
|
125
-42%
|
62
-51%
|
(88)
N/A
|
26
N/A
|
158
+516%
|
241
+52%
|
374
+56%
|
357
-5%
|
330
-7%
|
193
-42%
|
10
-95%
|
(19)
N/A
|
(14)
+27%
|
32
N/A
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
1
N/A
|
(1)
N/A
|
(0)
+79%
|
0
N/A
|
(0)
N/A
|
(0)
+74%
|
(0)
-50%
|
1
N/A
|
0
-70%
|
(1)
N/A
|
0
N/A
|
2
+467%
|
0
-69%
|
(1)
N/A
|
(1)
+9%
|
(1)
-8%
|
0
N/A
|
(0)
N/A
|
0
N/A
|
9
+10 638%
|
2
-81%
|
(9)
N/A
|
(1)
+84%
|
0
N/A
|
0
-83%
|
1
+1 275%
|
(1)
N/A
|
(1)
-9%
|
0
N/A
|
2
+867%
|
12
+576%
|
1
-93%
|
(10)
N/A
|
7
N/A
|
2
-71%
|
(2)
N/A
|
1
N/A
|
(3)
N/A
|
(1)
+76%
|
1
N/A
|
2
+53%
|
2
-5%
|
15
+894%
|
5
-70%
|
(11)
N/A
|
1
N/A
|
8
+692%
|
(6)
N/A
|
(3)
+48%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(3)
N/A
|
4
N/A
|
2
-40%
|
(3)
N/A
|
(0)
+87%
|
(1)
-172%
|
(12)
-1 261%
|
(13)
-14%
|
(2)
+84%
|
5
N/A
|
9
+79%
|
11
+24%
|
11
-2%
|
(13)
N/A
|
(29)
-116%
|
(7)
+76%
|
11
N/A
|
11
-5%
|
13
+17%
|
(219)
N/A
|
(206)
+6%
|
12
N/A
|
(10)
N/A
|
(30)
-193%
|
(12)
+62%
|
29
N/A
|
38
+33%
|
13
-65%
|
5
-62%
|
20
+294%
|
(30)
N/A
|
(102)
-243%
|
(169)
-66%
|
(256)
-52%
|
(142)
+45%
|
12
N/A
|
17
+39%
|
36
+113%
|
(21)
N/A
|
(120)
-476%
|
(186)
-55%
|
(218)
-17%
|
(239)
-10%
|
(226)
+6%
|
(78)
+65%
|
36
N/A
|
51
+39%
|
68
+34%
|
67
-2%
|
|