PGG Wrightson Cash Flow Statement

Financials in millions NZD. Fiscal year is July - June.

Millions NZD. 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	10.66	3.06	17.52	24.29	22.71
Depreciation & Amortization	29.26	27.11	25.92	25.18	25.13
Other Amortization	1.8	1.64	2.14	2.84	2.16
Loss (Gain) From Sale of Assets	-1.22	0.14	-0.38	-0.76	-0.91
Asset Writedown & Restructuring Costs	-	-	-0.05	2.18	-1.83
Provision & Write-off of Bad Debts	-0.17	0.39	0.45	-0.63	0.07
Other Operating Activities	-1.95	1.75	1.72	-1.78	0.38
Change in Accounts Receivable	-52.24	29.48	17.31	-41.91	-22.69
Change in Inventory	-4.77	12.34	-5.61	-20.77	0.76
Change in Accounts Payable	25.75	-14.58	-21.53	26.8	26.47
Change in Income Taxes	4.26	-2.04	-9.1	4.44	6.92
Change in Other Net Operating Assets	1	-1.56	-2.88	3.78	-1.48
Operating Cash Flow	12.4	57.73	25.51	23.66	57.67
Operating Cash Flow Growth	-78.53%	126.32%	7.81%	-58.97%	83.35%
Capital Expenditures	-6.93	-11.42	-6.45	-5.93	-5.5
Sale of Property, Plant & Equipment	2.81	0.07	0.58	1.05	3.29
Sale (Purchase) of Intangibles	-10.5	-11.43	-10.72	-2.88	-1.31
Investment in Securities	0.38	0.11	-0.17	0.01	0.14
Other Investing Activities	-	-	-	-	-0.05
Investing Cash Flow	-14.25	-22.67	-16.76	-7.75	-3.43
Short-Term Debt Issued	25.18	-	-	-	-
Long-Term Debt Issued	-	-	32.46	30	-
Total Debt Issued	25.18	-	32.46	30	-
Long-Term Debt Repaid	-22.61	-28.16	-19.53	-21.27	-58.4
Net Debt Issued (Repaid)	2.57	-28.16	12.93	8.73	-58.4
Common Dividends Paid	-1.9	-7.76	-21.71	-23.33	-9.34
Financing Cash Flow	0.68	-35.93	-8.78	-14.6	-67.74
Miscellaneous Cash Flow Adjustments	0	-	-	-	-
Net Cash Flow	-1.17	-0.86	-0.03	1.31	-13.5
Free Cash Flow	5.47	46.32	19.06	17.73	52.17
Free Cash Flow Growth	-88.19%	143.05%	7.46%	-66.01%	100.39%
Free Cash Flow Margin	0.56%	5.06%	1.95%	1.86%	6.15%
Free Cash Flow Per Share	0.07	0.61	0.25	0.23	0.69
Cash Interest Paid	9.79	10.37	8.37	4.74	4.68
Cash Income Tax Paid	-0.04	2.1	13.85	5.62	0.03
Levered Free Cash Flow	-1.61	31.72	6.88	13.13	46.37
Unlevered Free Cash Flow	4.51	38.2	12.1	16.09	49.3
Change in Working Capital	-26	23.64	-21.81	-27.66	9.97

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.