JB Hi-Fi 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	462.4	438.8	524.6	544.9	506.1
Depreciation & Amortization	255.4	235.2	222.3	214.8	210.9
Loss (Gain) From Sale of Assets	2.4	5.4	2.7	3.6	6.2
Asset Writedown & Restructuring Costs	3.3	1.9	1.9	4.5	7.6
Stock-Based Compensation	16.6	15.7	13.8	12.8	13.5
Other Operating Activities	0.4	-	-	-	-
Change in Accounts Receivable	-39.6	11.2	-14.3	-29.3	-21.5
Change in Inventory	-143.6	-52.6	95.9	-197.7	-199.3
Change in Accounts Payable	139.7	64.7	-55.9	53.8	-46.5
Change in Unearned Revenue	28	25.1	-10.3	50.4	19.7
Change in Income Taxes	-13.3	19.6	-50.5	-37.2	59.9
Change in Other Net Operating Assets	6.2	-3.8	-4.2	3.6	6.7
Operating Cash Flow	711.6	752.6	716.4	627.4	558.7
Operating Cash Flow Growth	-5.45%	5.05%	14.19%	12.30%	-43.06%
Capital Expenditures	-82.3	-74.5	-72	-57.6	-57.7
Sale of Property, Plant & Equipment	0.2	0.1	0.3	0.2	-
Cash Acquisitions	-40.8	-	-	-	-
Investing Cash Flow	-122.9	-74.4	-71.7	-57.4	-57.7
Long-Term Debt Issued	-	-	-	60	-
Long-Term Debt Repaid	-215.6	-222.4	-192.8	-177.6	-168.9
Net Debt Issued (Repaid)	-215.6	-222.4	-192.8	-117.6	-168.9
Repurchase of Common Stock	-20.9	-17	-17.3	-278.2	-10.2
Common Dividends Paid	-385.9	-298.5	-382.7	-310.2	-310.2
Other Financing Activities	-	-	-0.3	-1.2	-
Financing Cash Flow	-622.4	-537.9	-593.1	-707.2	-489.3
Foreign Exchange Rate Adjustments	0.1	0.1	0.1	-0.4	-
Net Cash Flow	-33.6	140.4	51.7	-137.6	11.7
Free Cash Flow	629.3	678.1	644.4	569.8	501
Free Cash Flow Growth	-7.20%	5.23%	13.09%	13.73%	-46.60%
Free Cash Flow Margin	5.96%	7.07%	6.69%	6.17%	5.62%
Free Cash Flow Per Share	5.74	6.18	5.87	4.99	4.33
Cash Interest Paid	37	31.1	25.6	20	24.6
Cash Income Tax Paid	224.7	177.7	282.5	264.4	158.7
Levered Free Cash Flow	573.09	616.2	574.89	493.24	433.06
Unlevered Free Cash Flow	596.59	635.58	591.33	505.8	448.5
Change in Working Capital	-30.4	55.1	-49.8	-156.7	-189.1

Source: S&P Global Market Intelligence. Standard template. Financial Sources.