China Tower Corporation Limited (FRA:2Y11)
Germany
· Delayed Price · Currency is EUR 1.217
-0.093 (-7.10%)
At close: May 2, 2025, 10:00 PM CET
China Tower Corporation Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. 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 | 10,729 | 9,750 | 8,787 | 7,329 | 6,428 | Upgrade
|
| Depreciation & Amortization | 50,229 | 49,049 | 49,532 | 49,837 | 47,396 | Upgrade
|
| Other Amortization | - | - | - | 145 | 119 | Upgrade
|
| Asset Writedown & Restructuring Costs | -526 | 396 | 1,448 | 868 | 1,100 | Upgrade
|
| Loss (Gain) on Equity Investments | - | - | - | 1 | - | Upgrade
|
| Stock-Based Compensation | - | - | - | -285 | 38 | Upgrade
|
| Provision & Write-off of Bad Debts | 1,445 | 869 | 636 | 455 | - | Upgrade
|
| Other Operating Activities | 2,422 | 2,553 | 2,996 | 3,412 | 3,604 | Upgrade
|
| Change in Accounts Receivable | -17,377 | -30,293 | -8,066 | -3,536 | -4,400 | Upgrade
|
| Change in Accounts Payable | 1,721 | 988 | 612 | 1,176 | -501 | Upgrade
|
| Change in Other Net Operating Assets | 825 | -472 | 9,189 | 1,101 | 3,375 | Upgrade
|
| Operating Cash Flow | 49,468 | 32,840 | 65,134 | 60,503 | 57,548 | Upgrade
|
| Operating Cash Flow Growth | 50.63% | -49.58% | 7.65% | 5.13% | 15.25% | Upgrade
|
| Capital Expenditures | -29,783 | -33,464 | -28,639 | -32,513 | -37,800 | Upgrade
|
| Sale of Property, Plant & Equipment | 1,810 | 1,573 | 1,005 | 1,160 | 101 | Upgrade
|
| Sale (Purchase) of Intangibles | -6 | -14 | -23 | -162 | -198 | Upgrade
|
| Investing Cash Flow | -27,979 | -31,905 | -27,657 | -31,515 | -37,897 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 19,000 | Upgrade
|
| Long-Term Debt Issued | 20,736 | 50,596 | 30,770 | 65,201 | 86,819 | Upgrade
|
| Total Debt Issued | 20,736 | 50,596 | 30,770 | 65,201 | 105,819 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | -11,000 | -25,000 | Upgrade
|
| Long-Term Debt Repaid | -33,537 | -45,069 | -62,776 | -74,624 | -96,444 | Upgrade
|
| Total Debt Repaid | -33,537 | -45,069 | -62,776 | -85,624 | -121,444 | Upgrade
|
| Net Debt Issued (Repaid) | -12,801 | 5,527 | -32,006 | -20,423 | -15,625 | Upgrade
|
| Issuance of Common Stock | - | - | - | - | 83 | Upgrade
|
| Repurchase of Common Stock | - | -358 | -369 | -495 | -59 | Upgrade
|
| Common Dividends Paid | -8,442 | -5,653 | -4,618 | -3,934 | -2,561 | Upgrade
|
| Other Financing Activities | -1,602 | -1,612 | -1,832 | -2,708 | -2,675 | Upgrade
|
| Financing Cash Flow | -22,845 | -2,096 | -38,825 | -27,560 | -20,837 | Upgrade
|
| Foreign Exchange Rate Adjustments | -1 | -1 | -6 | 1 | 5 | Upgrade
|
| Net Cash Flow | -1,357 | -1,162 | -1,354 | 1,429 | -1,181 | Upgrade
|
| Free Cash Flow | 19,685 | -624 | 36,495 | 27,990 | 19,748 | Upgrade
|
| Free Cash Flow Growth | - | - | 30.39% | 41.74% | -10.79% | Upgrade
|
| Free Cash Flow Margin | 20.13% | -0.66% | 39.59% | 32.33% | 24.35% | Upgrade
|
| Free Cash Flow Per Share | 1.13 | -0.04 | 2.09 | 1.60 | 1.13 | Upgrade
|
| Cash Interest Paid | 1,602 | 1,612 | 1,832 | 2,708 | 2,675 | Upgrade
|
| Cash Income Tax Paid | 3,606 | 3,400 | 2,755 | 2,619 | 2,220 | Upgrade
|
| Levered Free Cash Flow | 21,290 | -5,546 | 25,631 | 14,537 | 15,403 | Upgrade
|
| Unlevered Free Cash Flow | 22,940 | -3,779 | 27,508 | 16,877 | 17,877 | Upgrade
|
| Change in Net Working Capital | 7,378 | 28,661 | 2,587 | 8,834 | -127 | Upgrade
|
Source: S&P Global Market Intelligence. Standard template. Financial Sources.