138 Student Living Jamaica Limited (JMSE: 138SL)

138 Student Living Jamaica Cash Flow Statement

Financials in millions JMD. Fiscal year is October - September.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2024	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021	Sep 30, 2020
Net Income	349.8	349.8	343	318.36	221.28	251.73
Depreciation & Amortization	0.52	0.52	0.6	0.62	0.62	0.62
Gain (Loss) on Sale of Investments	-	-	-	-0.01	-0.01	0.01
Change in Accounts Receivable	-12.17	-12.17	-191.86	374.54	-662.16	-323.25
Change in Other Net Operating Assets	-40.12	-40.12	146.94	-572.97	365.98	90.59
Other Operating Activities	240.59	240.59	301.65	384.5	215.88	306.33
Operating Cash Flow	537.37	537.37	600.24	505.01	141.37	324.3
Operating Cash Flow Growth	-10.47%	-10.47%	18.86%	257.23%	-56.41%	1.31%
Investment in Marketable & Equity Securities	-	-	-	0.76	257.8	0.69
Other Investing Activities	6.74	6.74	1.08	0.06	1.57	7.66
Investing Cash Flow	-38.4	-38.4	-32.57	-27.02	252	-1.66
Long-Term Debt Issued	-	-	100	75	75	-
Total Debt Issued	-	-	100	75	75	-
Short-Term Debt Repaid	-194.03	-194.03	-	-	-	-
Long-Term Debt Repaid	-411.94	-411.94	-357.54	-76.89	-160.15	-139.91
Total Debt Repaid	-605.97	-605.97	-357.54	-76.89	-160.15	-139.91
Net Debt Issued (Repaid)	-605.97	-605.97	-257.54	-1.89	-85.15	-139.91
Issuance of Common Stock	465.31	465.31	-	-	-	-
Common Dividends Paid	-	-	-53.89	-	-	-
Other Financing Activities	-312.84	-312.84	-367.81	-340.24	-313.63	-189.58
Foreign Exchange Rate Adjustments	-	-	-2.94	-4.35	0.86	1.22
Miscellaneous Cash Flow Adjustments	0	0	-	-	-	-
Net Cash Flow	45.48	45.48	-114.5	131.51	-4.55	-5.63
Cash Interest Paid	312.84	312.84	367.81	340.24	313.63	189.58
Levered Free Cash Flow	-38.54	-38.54	28.58	24.31	-27.9	50.09
Unlevered Free Cash Flow	168.83	168.83	254.12	251.48	123.48	210.94
Change in Net Working Capital	133.84	133.84	136.28	169.46	148.22	134.51

Source: S&P Capital IQ. Real Estate template. Financial Sources.