Mercury NZ Limited (ASX:MCY)
Australia · Delayed Price · Currency is AUD 5.75
-0.02 (-0.35%)
Aug 1, 2025, 4:10 PM AEST
Accolade Cash Flow Statement
Financials in millions NZD. Fiscal year is July - June.
Millions NZD. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2020 |
|---|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | 2016 - 2020 |
Net Income | 49 | 290 | 112 | 469 | 141 | 209 | Upgrade |
Depreciation & Amortization | 315 | 317 | 317 | 273 | 204 | 188 | Upgrade |
Other Amortization | 33 | 33 | 27 | 20 | 17 | 19 | Upgrade |
Loss (Gain) on Sale of Assets | - | - | - | 2 | 15 | 1 | Upgrade |
Loss (Gain) on Sale of Investments | -8 | -8 | 24 | -370 | - | - | Upgrade |
Loss (Gain) on Equity Investments | 1 | 1 | -5 | 5 | -22 | -18 | Upgrade |
Asset Writedown | - | - | 53 | - | - | - | Upgrade |
Change in Accounts Receivable | -244 | -244 | -106 | -141 | -32 | -15 | Upgrade |
Change in Inventory | -21 | -21 | 3 | -67 | -2 | 1 | Upgrade |
Change in Accounts Payable | 146 | 146 | -23 | 61 | 76 | 18 | Upgrade |
Change in Income Taxes | 29 | 29 | 30 | 13 | -32 | 14 | Upgrade |
Other Operating Activities | 214 | 27 | 105 | 79 | 7 | -16 | Upgrade |
Operating Cash Flow | 556 | 612 | 578 | 352 | 338 | 352 | Upgrade |
Operating Cash Flow Growth | 7.75% | 5.88% | 64.20% | 4.14% | -3.98% | 7.98% | Upgrade |
Capital Expenditures | -365 | -295 | -250 | -114 | -254 | -195 | Upgrade |
Cash Acquisitions | - | - | -17 | -1,099 | -20 | - | Upgrade |
Divestitures | - | - | - | 603 | 41 | - | Upgrade |
Sale (Purchase) of Intangibles | -38 | -39 | -47 | -25 | -54 | -24 | Upgrade |
Investment in Securities | 5 | 4 | 6 | 10 | 61 | 4 | Upgrade |
Other Investing Activities | 19 | -36 | 37 | 91 | -70 | 21 | Upgrade |
Investing Cash Flow | -379 | -366 | -271 | -534 | -296 | -194 | Upgrade |
Long-Term Debt Issued | - | 360 | 509 | 777 | 546 | 375 | Upgrade |
Long-Term Debt Repaid | - | -369 | -553 | -554 | -283 | -334 | Upgrade |
Net Debt Issued (Repaid) | 114 | -9 | -44 | 223 | 263 | 41 | Upgrade |
Issuance of Common Stock | - | - | 5 | 93 | - | - | Upgrade |
Common Dividends Paid | -274 | -268 | -258 | -232 | -221 | -214 | Upgrade |
Financing Cash Flow | -160 | -277 | -297 | 84 | 42 | -173 | Upgrade |
Net Cash Flow | 17 | -31 | 10 | -98 | 84 | -15 | Upgrade |
Free Cash Flow | 191 | 317 | 328 | 238 | 84 | 157 | Upgrade |
Free Cash Flow Growth | -8.61% | -3.35% | 37.81% | 183.33% | -46.50% | -32.62% | Upgrade |
Free Cash Flow Margin | 5.34% | 9.26% | 12.02% | 10.88% | 4.11% | 8.88% | Upgrade |
Free Cash Flow Per Share | 0.14 | 0.23 | 0.24 | 0.17 | 0.06 | 0.12 | Upgrade |
Cash Interest Paid | 129 | 130 | 104 | 61 | 51 | 60 | Upgrade |
Cash Income Tax Paid | 168 | 121 | 107 | 74 | 96 | 77 | Upgrade |
Levered Free Cash Flow | 46.34 | 152.53 | 283.06 | 205.69 | -164.16 | 248.88 | Upgrade |
Unlevered Free Cash Flow | 134.46 | 240.03 | 347.43 | 245.69 | -136.04 | 283.25 | Upgrade |
Change in Net Working Capital | -15 | 8 | 4 | 92 | 201 | -118 | Upgrade |
Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.