The Foschini Group Limited (JSE:TFG)

The Foschini Group Cash Flow Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Net Income	3,189	3,031	3,026	2,910	-1,862
Depreciation & Amortization	5,990	5,673	4,959	4,226	4,182
Other Amortization	-	-	105.5	108.6	110.6
Loss (Gain) From Sale of Assets	49	103	61.4	322.1	165.2
Asset Writedown & Restructuring Costs	95	65	76.6	81.7	3,384
Stock-Based Compensation	150	168	217.9	87.1	220.4
Other Operating Activities	222	-220	-166.4	-72.3	-927.3
Change in Accounts Receivable	-	-	-510	-963.7	967.7
Change in Inventory	-	-	-2,939	-1,093	493
Change in Accounts Payable	-	-	-79.4	761.9	1,450
Change in Other Net Operating Assets	-2,761	878	-	-	-
Operating Cash Flow	6,934	9,698	4,751	6,368	8,184
Operating Cash Flow Growth	-28.50%	104.11%	-25.38%	-22.20%	41.27%
Capital Expenditures	-1,803	-2,005	-3,001	-1,574	-628.7
Sale of Property, Plant & Equipment	12	18	15.8	90.4	10.8
Cash Acquisitions	-1,044	-151	-2,096	-220.3	-374.1
Investment in Securities	-41	-6	-	-	-
Other Investing Activities	-	-	-	-	-127
Investing Cash Flow	-2,876	-2,144	-5,081	-1,704	-1,119
Long-Term Debt Issued	1,394	1,147	9,008	1,800	-
Long-Term Debt Repaid	-4,467	-8,153	-8,968	-4,648	-8,568
Net Debt Issued (Repaid)	-3,073	-7,006	40.6	-2,848	-8,568
Issuance of Common Stock	-	-	13.1	11.8	3,811
Repurchase of Common Stock	-325	-4	-87	-244.4	-337
Common Dividends Paid	-1,183	-984	-1,636	-556	-
Financing Cash Flow	-4,581	-7,994	-1,669	-3,637	-5,094
Foreign Exchange Rate Adjustments	-24	120	347.9	-124.5	-97.1
Net Cash Flow	-547	-320	-1,651	902.6	1,874
Free Cash Flow	5,131	7,693	1,751	4,794	7,555
Free Cash Flow Growth	-33.30%	339.40%	-63.48%	-36.55%	61.65%
Free Cash Flow Margin	8.80%	13.68%	3.38%	11.05%	22.93%
Free Cash Flow Per Share	15.65	23.57	5.38	14.74	24.92
Cash Interest Paid	1,886	1,770	1,368	783.8	993.5
Cash Income Tax Paid	1,022	1,271	1,223	1,192	396.6
Levered Free Cash Flow	4,984	7,403	1,101	4,332	6,538
Unlevered Free Cash Flow	6,162	8,509	1,956	4,822	7,159
Change in Net Working Capital	2,134	-949.9	3,758	1,109	-2,814

Updated Nov 8, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.