Diversified Royalty Corp. (TSX:DIV)

Diversified Royalty Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	26.62	31.72	15.56	23.52	-8.89
Depreciation & Amortization	0.1	0.1	0.1	0.09	-
Other Amortization	0.82	0.74	1.92	0.83	0.82
Asset Writedown & Restructuring Costs	8.2	-0.09	7.55	-1.72	25.9
Stock-Based Compensation	2.15	1.38	1.18	1.03	1.33
Other Operating Activities	8.9	0.54	4.99	5.4	3.9
Change in Accounts Receivable	-0.05	-0.29	-0.66	-0.62	0.1
Change in Accounts Payable	-0.38	-2.69	-1.49	-0.63	-1.12
Change in Other Net Operating Assets	0.13	-0.6	-0.77	-0.08	0.06
Operating Cash Flow	46.49	30.82	28.38	27.82	22.1
Operating Cash Flow Growth	50.87%	8.60%	2.02%	25.85%	-3.73%
Capital Expenditures	-0.01	-0.01	-0	-0.24	-
Sale (Purchase) of Intangibles	-	-77.22	-79.3	-16.71	-44.32
Investing Cash Flow	-0.01	-77.23	-79.31	-16.96	-44.32
Long-Term Debt Issued	6.71	89.29	131.74	11.44	55.7
Long-Term Debt Repaid	-54.46	-15.46	-101.24	-	-39.7
Net Debt Issued (Repaid)	-47.75	73.83	30.5	11.44	16
Issuance of Common Stock	52.61	-	43.6	-	34.59
Common Dividends Paid	-34.82	-30.09	-24.5	-22.11	-23.65
Other Financing Activities	-0.81	-0.69	-0.24	-0.47	1.53
Financing Cash Flow	-30.77	43.05	49.37	-11.14	28.47
Foreign Exchange Rate Adjustments	-0.05	-0.02	0.03	-	-
Net Cash Flow	15.66	-3.38	-1.53	-0.28	6.25
Free Cash Flow	46.48	30.81	28.37	27.57	22.1
Free Cash Flow Growth	50.89%	8.58%	2.91%	24.74%	-3.73%
Free Cash Flow Margin	71.52%	54.53%	62.80%	73.95%	72.47%
Free Cash Flow Per Share	0.28	0.21	0.22	0.20	0.19
Cash Interest Paid	13.7	13.17	8.91	7.3	7.05
Cash Income Tax Paid	6.01	7.69	6.25	2.72	2.45
Levered Free Cash Flow	34.25	-57.25	-57.51	1.56	-26.89
Unlevered Free Cash Flow	42.86	-49.22	-51.81	6.49	-22.22
Change in Net Working Capital	-4.12	5.19	-1.02	-1.63	-4.16

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