ONATEL-SA (BRVM:ONTBF)

ONATEL-SA Cash Flow Statement

Financials in millions XOF. 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	-	21,129	22,372	32,374	31,052
Depreciation & Amortization	-	31,474	32,965	31,344	32,983
Other Operating Activities	52,126	-	-	-	-
Change in Accounts Receivable	-4,315	-5,082	-430.57	2,421	8,490
Change in Inventory	-2,764	-635.9	49.37	-73.64	540.31
Change in Other Net Operating Assets	17,552	4,097	19,656	7,537	-5,663
Operating Cash Flow	62,599	50,983	74,613	73,603	67,402
Operating Cash Flow Growth	22.78%	-31.67%	1.37%	9.20%	3.79%
Capital Expenditures	-39,118	-36,199	-36,639	-21,747	-18,664
Sale (Purchase) of Intangibles	-2,030	-2,085	-3,212	-1,022	-2,238
Investment in Securities	36.95	-858.82	-589.45	77.8	1,130
Investing Cash Flow	-41,111	-39,143	-40,441	-22,691	-19,772
Long-Term Debt Issued	17,282	18,849	6,737	5,298	1,187
Long-Term Debt Repaid	-17,423	-14,496	-13,971	-19,961	-10,483
Net Debt Issued (Repaid)	-141.41	4,353	-7,234	-14,663	-9,296
Common Dividends Paid	-21,129	-22,372	-32,374	-31,052	-30,089
Other Financing Activities	290.16	-	-	-	-
Financing Cash Flow	-20,981	-18,019	-39,609	-45,715	-39,385
Net Cash Flow	507.35	-6,179	-5,437	5,197	8,245
Free Cash Flow	23,481	14,785	37,974	51,856	48,737
Free Cash Flow Growth	58.82%	-61.07%	-26.77%	6.40%	8.65%
Free Cash Flow Margin	15.72%	10.49%	26.01%	33.13%	30.61%
Free Cash Flow Per Share	-	217.42	-	-	-
Levered Free Cash Flow	-12,725	9,748	33,287	47,420	43,608
Unlevered Free Cash Flow	-9,682	12,505	35,897	50,157	47,108
Change in Net Working Capital	-10,488	1,505	-20,484	-11,203	-4,701

Updated Apr 19, 2023. Source: S&P Global Market Intelligence. Standard template. Financial Sources.