Kepwealth Property Phils., Inc. (PSE: KPPI)

Kepwealth Property Phils. Cash Flow Statement

Financials in millions PHP. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net Income	3.72	-1.39	-0.47	3.12	19.14	36.88
Depreciation & Amortization	25.79	34.19	34.54	34.71	33.71	33.29
Gain (Loss) on Sale of Assets	-	-	-	-	-	-0.18
Gain (Loss) on Sale of Investments	-4.7	-5.57	-3.28	-2	-	-
Change in Accounts Receivable	-3.75	-2.11	-2.81	11.02	-7.09	1.11
Change in Accounts Payable	1.11	1.39	4.24	-5.84	-0.3	2.72
Change in Other Net Operating Assets	2.42	3.16	1.15	-2.38	-27.03	-4.91
Other Operating Activities	-3.87	-8.39	-5.32	-3.5	4.28	0.18
Operating Cash Flow	20.72	21.28	28.04	33.4	22.71	64.57
Operating Cash Flow Growth	-30.21%	-24.12%	-16.05%	47.07%	-64.83%	4.15%
Acquisition of Real Estate Assets	-2.09	-1.1	-1.62	-3.85	-167.61	-4.89
Sale of Real Estate Assets	-	-	-	-	-	1.05
Net Sale / Acq. of Real Estate Assets	-2.09	-1.1	-1.62	-3.85	-167.61	-3.84
Investment in Marketable & Equity Securities	-142.27	190.55	-	-232.5	50.31	-50.31
Other Investing Activities	8.23	-42.31	6.77	-5.62	-75.56	0.31
Investing Cash Flow	-136.13	147.14	5.15	-241.96	-192.85	-53.84
Long-Term Debt Issued	-	-	-	-	0.36	0.05
Total Debt Issued	-	-	-	-	0.36	0.05
Long-Term Debt Repaid	-	-	-	-0.41	-	-
Total Debt Repaid	-	-	-	-0.41	-	-
Net Debt Issued (Repaid)	-	-	-	-0.41	0.36	0.05
Issuance of Common Stock	-	-	-	-	-	366.55
Net Cash Flow	-115.41	168.41	33.19	-208.98	-169.78	377.32
Cash Income Tax Paid	0.2	0.21	0.11	0.11	2.67	11.29
Levered Free Cash Flow	101.35	23.29	28.5	25.28	31.09	53.57
Unlevered Free Cash Flow	101.35	23.29	28.5	25.28	31.14	53.7
Change in Net Working Capital	-84.87	0.82	0.2	7.11	16	6.7

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