Waypoint REIT (ASX:WPR)

Waypoint REIT Cash Flow Statement

Financials in millions AUD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	131.5	-79.1	133.8	443.6	279.9
Other Amortization	2.8	1.7	1.6	1.9	2.7
Gain (Loss) on Sale of Assets	-0.2	-	0.4	-1	-
Asset Writedown	-28.4	184.5	7.2	-305	-152.3
Change in Accounts Payable	-	-	-0.8	-1.1	3
Change in Other Net Operating Assets	-0.4	-1.4	1	-0.4	1
Other Operating Activities	4.8	3.4	-27.4	-16.9	-17.6
Operating Cash Flow	110.8	109.2	116.2	121.2	116.8
Operating Cash Flow Growth	1.47%	-6.02%	-4.13%	3.77%	0.09%
Acquisition of Real Estate Assets	-0.2	-0.2	-0.4	-2.2	-49.6
Sale of Real Estate Assets	2.7	-	160	129.8	0.9
Net Sale / Acq. of Real Estate Assets	2.5	-0.2	159.6	127.6	-48.7
Investing Cash Flow	2.5	-0.2	159.6	127.6	-48.7
Long-Term Debt Issued	570.7	67.5	196	686.6	664.7
Long-Term Debt Repaid	-572	-67	-225	-605.7	-644
Net Debt Issued (Repaid)	-1.3	0.5	-29	80.9	20.7
Repurchase of Common Stock	-	-	-129.5	-173.3	-
Common Dividends Paid	-110.6	-110.2	-119.3	-152.9	-97.3
Other Financing Activities	-	-	-3	-	-3.5
Net Cash Flow	1.4	-0.7	-5	3.5	-12
Cash Interest Paid	43.1	39.3	31.2	31.1	29.2
Cash Income Tax Paid	0.1	-	-	-	-
Levered Free Cash Flow	67.84	72.39	111.88	34.69	83.23
Unlevered Free Cash Flow	93.54	95.38	131.09	52.91	101.71
Change in Net Working Capital	3.4	1	-32.4	52.4	6.1

Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.