Manulife US Real Estate Investment Trust
SGX:BTOU
Cash Flow Statement
Cash Flow Statement
Manulife US Real Estate Investment Trust
| Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-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 | |||||||||||||||||||||||
| Net Income |
112
|
76
|
74
|
78
|
73
|
80
|
79
|
83
|
60
|
60
|
58
|
(12)
|
(66)
|
(13)
|
41
|
108
|
(148)
|
(482)
|
(397)
|
(116)
|
(178)
|
(243)
|
|
| Other Non-Cash Items |
(61)
|
(27)
|
(19)
|
(16)
|
(4)
|
1
|
9
|
12
|
41
|
44
|
51
|
131
|
187
|
126
|
71
|
9
|
269
|
602
|
516
|
219
|
261
|
315
|
|
| Cash Taxes Paid |
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Cash Interest Paid |
8
|
7
|
8
|
11
|
12
|
15
|
17
|
19
|
22
|
23
|
24
|
27
|
28
|
27
|
27
|
28
|
30
|
35
|
45
|
44
|
40
|
39
|
|
| Change in Working Capital |
(21)
|
(11)
|
(11)
|
(14)
|
(14)
|
(18)
|
(26)
|
(19)
|
(20)
|
(36)
|
(22)
|
(29)
|
(39)
|
(31)
|
(21)
|
(27)
|
(29)
|
(34)
|
(42)
|
(38)
|
(34)
|
(38)
|
|
| Cash from Operating Activities |
31
N/A
|
38
+23%
|
44
+16%
|
47
+8%
|
55
+16%
|
63
+14%
|
63
0%
|
75
+20%
|
81
+8%
|
68
-17%
|
86
+27%
|
90
+4%
|
82
-9%
|
82
+0%
|
91
+10%
|
91
0%
|
92
+2%
|
86
-7%
|
77
-10%
|
65
-15%
|
49
-26%
|
34
-31%
|
|
| Investing Cash Flow | |||||||||||||||||||||||
| Other Items |
(762)
|
(114)
|
(434)
|
(436)
|
(828)
|
(719)
|
(399)
|
(411)
|
(149)
|
(151)
|
(356)
|
(226)
|
(24)
|
(23)
|
(231)
|
(227)
|
(25)
|
(2)
|
87
|
56
|
70
|
231
|
|
| Cash from Investing Activities |
(762)
N/A
|
(114)
+85%
|
(434)
-282%
|
(436)
0%
|
(828)
-90%
|
(719)
+13%
|
(399)
+44%
|
(411)
-3%
|
(149)
+64%
|
(151)
-1%
|
(356)
-136%
|
(226)
+37%
|
(24)
+89%
|
(23)
+3%
|
(231)
-895%
|
(227)
+2%
|
(25)
+89%
|
(2)
+93%
|
87
N/A
|
56
-35%
|
70
+25%
|
231
+227%
|
|
| Financing Cash Flow | |||||||||||||||||||||||
| Net Issuance of Common Stock |
600
|
81
|
289
|
288
|
404
|
404
|
196
|
197
|
94
|
174
|
237
|
143
|
0
|
1
|
101
|
100
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
0
|
40
|
166
|
0
|
367
|
327
|
209
|
212
|
61
|
67
|
146
|
114
|
40
|
38
|
119
|
108
|
58
|
49
|
(107)
|
(157)
|
(181)
|
(292)
|
|
| Cash Paid for Dividends |
(22)
|
(42)
|
(42)
|
(47)
|
(47)
|
(59)
|
(59)
|
(71)
|
(71)
|
(79)
|
(99)
|
(83)
|
(71)
|
(89)
|
(84)
|
(86)
|
(89)
|
(84)
|
(38)
|
0
|
0
|
0
|
|
| Other |
(31)
|
(2)
|
(10)
|
0
|
(15)
|
(14)
|
(6)
|
0
|
(2)
|
(5)
|
(7)
|
(5)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(26)
|
(22)
|
5
|
6
|
|
| Cash from Financing Activities |
843
N/A
|
76
-91%
|
402
+432%
|
397
-1%
|
709
+79%
|
659
-7%
|
341
-48%
|
332
-3%
|
82
-75%
|
157
+92%
|
276
+76%
|
169
-39%
|
(32)
N/A
|
(53)
-65%
|
132
N/A
|
121
-9%
|
(32)
N/A
|
(36)
-12%
|
(172)
-372%
|
(179)
-4%
|
(176)
+1%
|
(286)
-62%
|
|
| 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
|
|
| Net Change in Cash |
112
N/A
|
(0)
N/A
|
11
N/A
|
8
-32%
|
(63)
N/A
|
3
N/A
|
4
+77%
|
(3)
N/A
|
14
N/A
|
74
+423%
|
7
-91%
|
33
+396%
|
26
-22%
|
6
-77%
|
(8)
N/A
|
(16)
-96%
|
34
N/A
|
48
+39%
|
(8)
N/A
|
(57)
-604%
|
(57)
+0%
|
(21)
+63%
|
|
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow |
31
N/A
|
38
+23%
|
44
+16%
|
47
+8%
|
55
+16%
|
63
+14%
|
63
0%
|
75
+20%
|
81
+8%
|
68
-17%
|
86
+27%
|
90
+4%
|
82
-9%
|
82
+0%
|
91
+10%
|
91
0%
|
92
+2%
|
86
-7%
|
77
-10%
|
65
-15%
|
49
-26%
|
34
-31%
|
|