Morguard North American Residential Real Estate Investment Trust (TSX:MRG.UN)

TSX:MRG.UN Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	123.69	101.86	176.34	219.28	242.09	175.22
Other Amortization	5.41	4.83	4.64	4.72	4.35	4.22
Asset Writedown	-16.76	-60.37	-81	-208.25	-288.66	-72.24
Income (Loss) on Equity Investments	-11.34	-12.38	-1.99	-2.03	-2.41	11.65
Change in Accounts Receivable	1.12	-2.49	2.69	-3.81	-1.56	-2.37
Change in Accounts Payable	9.48	16.72	0.56	4.36	5.72	-5.9
Change in Other Net Operating Assets	0.14	0.78	-1.24	-0.89	2.58	-3.78
Other Operating Activities	-15.34	48.56	-11.03	61.79	101.58	-56.68
Operating Cash Flow	96.4	97.5	88.97	75.17	63.7	50.13
Operating Cash Flow Growth	8.39%	9.60%	18.35%	18.02%	27.07%	-19.77%
Acquisition of Real Estate Assets	-67.93	-59.4	-209.01	-261.92	-30.01	-28.06
Sale of Real Estate Assets	-	-	-	250.86	-	-
Net Sale / Acq. of Real Estate Assets	-67.93	-59.4	-209.01	-11.06	-30.01	-28.06
Investment in Marketable & Equity Securities	-	-	-	-	-1.29	-
Investing Cash Flow	-67.93	-59.4	-209.01	-11.06	-31.3	-28.06
Long-Term Debt Issued	-	318.97	240.9	212.63	194.21	25.15
Total Debt Issued	354.88	318.97	240.9	212.63	194.21	25.15
Long-Term Debt Repaid	-	-172.84	-224.8	-175.89	-113.69	-33.24
Total Debt Repaid	-267.89	-172.84	-224.8	-175.89	-113.69	-33.24
Net Debt Issued (Repaid)	86.99	146.13	16.1	36.74	80.52	-8.09
Repurchase of Common Stock	-30.01	-26.29	-23.53	-	-	-
Common Dividends Paid	-26.44	-26.81	-26.95	-26.67	-26.56	-26.66
Other Financing Activities	-85.09	-99.77	155.22	-88.96	-87.01	23.17
Foreign Exchange Rate Adjustments	0.31	2.08	2.4	2.84	-0.09	-0.94
Net Cash Flow	-25.77	33.43	3.19	-11.93	-0.74	9.56
Cash Interest Paid	70.38	64.24	58.36	49.01	44.94	47.76
Levered Free Cash Flow	-8.95	-16.66	222.95	-36.28	-28.42	41.77
Unlevered Free Cash Flow	41.78	30.89	265.84	0.07	9.59	77.33
Change in Working Capital	10.74	15.01	2.01	-0.34	6.74	-12.04

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