Airtel Networks Zambia Plc (LUSE:ATEL)
Zambia flag Zambia · Delayed Price · Currency is ZMW
96.50
0.00 (0.00%)
At close: Jun 18, 2025

Airtel Networks Zambia Cash Flow Statement

Millions ZMW. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2015 - 2019
Period Ending
Mar '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2015 - 2019
Net Income
1,3071,2521,139921.48693.29-340.56
Upgrade
Depreciation & Amortization
880.51880.51766.58590.43506.57417.8
Upgrade
Loss (Gain) From Sale of Assets
-0.64-0.64-0.51-0.1-0.080.45
Upgrade
Provision & Write-off of Bad Debts
3.373.3713.383.373.324.81
Upgrade
Other Operating Activities
1,016770.2666.54441.31330.75882.24
Upgrade
Change in Accounts Receivable
-23.01-23.01-77.42-101.43140.65-76.21
Upgrade
Change in Inventory
----1.12-0.41-0.4
Upgrade
Change in Accounts Payable
261.37261.379.94-55.38-121.6490
Upgrade
Change in Other Net Operating Assets
-84.24-84.24-148.68-196.61-277.2647.72
Upgrade
Operating Cash Flow
3,3603,0592,3691,6021,2751,426
Upgrade
Operating Cash Flow Growth
37.60%29.13%47.88%25.62%-10.56%99.23%
Upgrade
Capital Expenditures
-786.07-786.07-1,044-711.15-555.7-614.96
Upgrade
Sale of Property, Plant & Equipment
0.10.10.511.6840.470.43
Upgrade
Sale (Purchase) of Intangibles
---232.99-458.35-192.4-79.28
Upgrade
Other Investing Activities
101.261.260.270.430.090.12
Upgrade
Investing Cash Flow
-684.71-784.71-1,276-1,167-707.54-693.69
Upgrade
Long-Term Debt Issued
-470990710.2524036.42
Upgrade
Total Debt Issued
470470990710.2524036.42
Upgrade
Long-Term Debt Repaid
--1,021-695.04-761.01-664.75-549.83
Upgrade
Total Debt Repaid
-1,021-1,021-695.04-761.01-664.75-549.83
Upgrade
Net Debt Issued (Repaid)
-551.21-551.21294.96-50.76-424.75-513.41
Upgrade
Common Dividends Paid
-1,037-1,037-1,373-561.6--
Upgrade
Other Financing Activities
-579.63-550.63-428.99-277.5-222.49-212.92
Upgrade
Financing Cash Flow
-2,168-2,139-1,507-889.86-647.24-726.33
Upgrade
Foreign Exchange Rate Adjustments
-23.42-49.42263.367.151.45-2.3
Upgrade
Net Cash Flow
484.2586.25-150.45-448.14-78.13.55
Upgrade
Free Cash Flow
2,5742,2731,325890.81719.53810.9
Upgrade
Free Cash Flow Growth
84.10%71.53%48.77%23.80%-11.27%230.43%
Upgrade
Free Cash Flow Margin
34.08%31.92%23.19%20.02%20.10%31.21%
Upgrade
Free Cash Flow Per Share
24.7521.8612.748.566.927.80
Upgrade
Cash Interest Paid
550.63550.63428.99277.5222.49212.92
Upgrade
Cash Income Tax Paid
615.03615.03469.82429.82227.29172.24
Upgrade
Levered Free Cash Flow
974.61,743592.59-55.51508.01436.05
Upgrade
Unlevered Free Cash Flow
1,3592,085858.81117.93647.07569.13
Upgrade
Change in Net Working Capital
480-342.9152.88423.32-105.12-395.94
Upgrade
Updated Dec 3, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.