Stockland Cash Flow Statement

Financials in millions AUD. Fiscal year is July - June.

Millions AUD. Fiscal year is Jul - Jun.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	826	305	440	1,381	1,105
Depreciation & Amortization	7	7	9	8	6
Other Amortization	11	9	8	9	7
Gain (Loss) on Sale of Assets	-3	11	-13	-22	18
Gain (Loss) on Sale of Investments	-2	-	-1	-	-1
Asset Writedown	-220	212	256	-685	-359
Stock-Based Compensation	28	18	18	13	11
Income (Loss) on Equity Investments	-	61	97	-15	-
Change in Accounts Receivable	67	-112	-225	11	47
Change in Accounts Payable	-	-	-263	325	230
Change in Other Net Operating Assets	22	-153	20	463	-36
Other Operating Activities	19	18	-1	-199	-116
Operating Cash Flow	328	114	332	918	1,047
Operating Cash Flow Growth	187.72%	-65.66%	-63.83%	-12.32%	-5.85%
Acquisition of Real Estate Assets	-310	-538	-386	-627	-406
Sale of Real Estate Assets	683	716	346	491	568
Net Sale / Acq. of Real Estate Assets	373	178	-40	-136	162
Cash Acquisition	-	-	-	-655	-
Investment in Marketable & Equity Securities	-512	-77	-111	-185	-24
Investing Cash Flow	-139	101	763	-976	95
Long-Term Debt Issued	4,967	4,171	3,062	3,980	665
Long-Term Debt Repaid	-4,672	-3,380	-3,639	-4,058	-561
Net Debt Issued (Repaid)	295	791	-577	-78	104
Repurchase of Common Stock	-31	-23	-15	-17	-4
Common Dividends Paid	-525	-535	-631	-603	-523
Other Financing Activities	-	-	-	-7	-
Net Cash Flow	-72	448	-128	-763	719
Cash Interest Paid	275	265	172	148	154
Cash Income Tax Paid	82	40	-	-	-
Levered Free Cash Flow	383.88	-76	1,554	-3,359	627.75
Unlevered Free Cash Flow	450.75	-5.38	1,607	-3,312	684
Change in Working Capital	-338	-527	-481	428	376

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.