TPG Telecom Limited (ASX:TPG)
Australia
· Delayed Price · Currency is AUD 4.720
-0.050 (-1.05%)
Apr 3, 2025, 4:10 PM AEST
TPG Telecom Cash Flow Statement
Financials in millions AUD. Fiscal year is January - December.
Millions AUD. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | -107 | 49 | 513 | 113 | 741 | Upgrade
|
| Depreciation & Amortization | 1,223 | 1,223 | 1,148 | 1,189 | 960 | Upgrade
|
| Other Amortization | 268 | 259 | 247 | 235 | 241 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -402 | -7 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | 202 | 17 | - | - | 10 | Upgrade
|
| Stock-Based Compensation | 13 | 8 | 5 | - | - | Upgrade
|
| Other Operating Activities | 371 | 338 | 181 | 140 | 305 | Upgrade
|
| Change in Accounts Receivable | -5 | -369 | -339 | -144 | 45 | Upgrade
|
| Change in Inventory | 35 | 38 | -60 | -44 | 59 | Upgrade
|
| Change in Accounts Payable | -100 | -14 | -24 | 3 | -290 | Upgrade
|
| Change in Unearned Revenue | 22 | 9 | 3 | 4 | -17 | Upgrade
|
| Change in Other Net Operating Assets | 51 | -48 | -67 | 130 | -21 | Upgrade
|
| Operating Cash Flow | 1,926 | 1,522 | 1,251 | 1,622 | 1,188 | Upgrade
|
| Operating Cash Flow Growth | 26.54% | 21.66% | -22.87% | 36.53% | -8.33% | Upgrade
|
| Capital Expenditures | -783 | -862 | -745 | -602 | -411 | Upgrade
|
| Sale of Property, Plant & Equipment | - | - | 892 | - | - | Upgrade
|
| Cash Acquisitions | - | - | - | - | 62 | Upgrade
|
| Divestitures | 5 | - | - | - | -379 | Upgrade
|
| Sale (Purchase) of Intangibles | -387 | -292 | -247 | -315 | -405 | Upgrade
|
| Other Investing Activities | 3 | 4 | 2 | - | - | Upgrade
|
| Investing Cash Flow | -1,162 | -1,150 | -97 | -915 | -1,133 | Upgrade
|
| Long-Term Debt Issued | 1,170 | 3,670 | 470 | 1,420 | 4,780 | Upgrade
|
| Long-Term Debt Repaid | -1,286 | -3,378 | -1,193 | -1,599 | -4,724 | Upgrade
|
| Net Debt Issued (Repaid) | -116 | 292 | -723 | -179 | 56 | Upgrade
|
| Repurchase of Common Stock | -12 | -8 | -14 | - | -7 | Upgrade
|
| Common Dividends Paid | -334 | -335 | -325 | -288 | - | Upgrade
|
| Other Financing Activities | -376 | -319 | -180 | -158 | -239 | Upgrade
|
| Financing Cash Flow | -838 | -370 | -1,242 | -625 | -669 | Upgrade
|
| Net Cash Flow | -74 | 2 | -88 | 82 | -614 | Upgrade
|
| Free Cash Flow | 1,143 | 660 | 506 | 1,020 | 777 | Upgrade
|
| Free Cash Flow Growth | 73.18% | 30.44% | -50.39% | 31.27% | -20.79% | Upgrade
|
| Free Cash Flow Margin | 20.67% | 11.85% | 9.28% | 19.27% | 17.86% | Upgrade
|
| Free Cash Flow Per Share | 0.62 | 0.35 | 0.27 | 0.55 | 0.67 | Upgrade
|
| Cash Interest Paid | 376 | 319 | 180 | 158 | 241 | Upgrade
|
| Cash Income Tax Paid | 2 | - | - | 4 | - | Upgrade
|
| Levered Free Cash Flow | 286.36 | 98.07 | 273.88 | 732.94 | 547.56 | Upgrade
|
| Unlevered Free Cash Flow | 518.48 | 303.7 | 386 | 817.69 | 717.06 | Upgrade
|
| Change in Net Working Capital | 81 | 286 | 231 | -150 | -199 | Upgrade
|
Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.