Boxer Retail Cash Flow Statement

Financials in millions ZAR. Fiscal year is April - March.

Millions ZAR. Fiscal year is Apr - Mar.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Mar '25 Mar 2, 2025	Feb '24 Feb 25, 2024	Feb '23 Feb 26, 2023	Feb '22 Feb 27, 2022
Net Income	1,383	1,385	1,104	854
Depreciation & Amortization	1,258	1,154	1,011	843
Stock-Based Compensation	16	-7	17	13
Other Operating Activities	-180	-91	92	136
Change in Accounts Receivable	-76	12	-67	-31
Change in Inventory	-148	-417	-590	-477
Change in Accounts Payable	146	801	583	359
Operating Cash Flow	2,399	2,837	2,150	1,697
Operating Cash Flow Growth	-15.44%	31.95%	26.69%	-
Capital Expenditures	-895	-1,044	-1,152	-812
Sale of Property, Plant & Equipment	12	32	4	6
Cash Acquisitions	-28	-7	-125	-21
Sale (Purchase) of Intangibles	-16	-42	-42	-11
Investment in Securities	-	-	-30	-28
Other Investing Activities	74	28	29	147
Investing Cash Flow	-834	-1,091	-1,339	-750
Long-Term Debt Issued	1,816	-	-	-
Long-Term Debt Repaid	-2,960	-550	-460	-382
Net Debt Issued (Repaid)	-1,144	-550	-460	-382
Issuance of Common Stock	8,157	-	-	-
Repurchase of Common Stock	-205	-	-	-
Common Dividends Paid	-9,260	-	-662	-568
Other Financing Activities	-	-456	-3	-1
Financing Cash Flow	-2,452	-1,006	-1,125	-951
Net Cash Flow	-887	740	-314	-4
Free Cash Flow	1,504	1,793	998	885
Free Cash Flow Growth	-16.12%	79.66%	12.77%	-
Free Cash Flow Margin	3.55%	4.79%	3.13%	3.33%
Free Cash Flow Per Share	4.41	52.54	29.25	25.93
Cash Interest Paid	-	341	318	291
Cash Income Tax Paid	-	407	312	145
Levered Free Cash Flow	859.25	686.38	2,286	-
Unlevered Free Cash Flow	1,146	900.13	2,471	-
Change in Net Working Capital	644	474	-1,628	-

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