Copperbelt Energy Corporation Plc (LUSE:CEC)
Zambia
· Delayed Price · Currency is ZMW 13.38
+0.04 (0.30%)
At close: Apr 24, 2025
LUSE:CEC Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. 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 | 96.92 | 137.65 | 50.82 | 50.89 | 2.96 | Upgrade
|
| Depreciation & Amortization | 24.33 | 25.18 | 23.97 | 23.22 | 21.87 | Upgrade
|
| Loss (Gain) on Sale of Assets | 0.04 | 0.02 | 0.02 | - | 0.04 | Upgrade
|
| Loss (Gain) on Sale of Investments | 0.08 | 0.17 | -0.81 | -0.87 | -0.16 | Upgrade
|
| Asset Writedown | - | 35.36 | - | - | 0.22 | Upgrade
|
| Change in Accounts Receivable | -61.35 | 0.44 | 12.34 | -4.69 | 16.2 | Upgrade
|
| Change in Inventory | -0.8 | -0.15 | 0.17 | -1.01 | -0.26 | Upgrade
|
| Change in Accounts Payable | 48.27 | -110.23 | 3.96 | 10.16 | 14.34 | Upgrade
|
| Change in Other Net Operating Assets | - | - | - | - | 12.04 | Upgrade
|
| Other Operating Activities | 5.13 | -7.63 | -1.99 | -1.85 | -9.6 | Upgrade
|
| Operating Cash Flow | 112.62 | 80.8 | 88.46 | 75.85 | 57.65 | Upgrade
|
| Operating Cash Flow Growth | 39.38% | -8.67% | 16.63% | 31.57% | 15.82% | Upgrade
|
| Capital Expenditures | -38.68 | -45.22 | -37.14 | -13.6 | -8.34 | Upgrade
|
| Sale of Property, Plant & Equipment | 0.06 | - | - | - | 0 | Upgrade
|
| Cash Acquisitions | - | - | - | - | -1.67 | Upgrade
|
| Sale (Purchase) of Intangibles | -1.14 | -0.14 | -0.12 | -0.06 | - | Upgrade
|
| Investment in Securities | 0.2 | -0.01 | -0.17 | - | - | Upgrade
|
| Other Investing Activities | - | - | -2.22 | -2.76 | - | Upgrade
|
| Investing Cash Flow | -39.56 | -45.37 | -39.65 | -16.42 | -10.01 | Upgrade
|
| Long-Term Debt Issued | 91.83 | 53.54 | - | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -11.33 | -7.7 | -7.7 | -26.65 | Upgrade
|
| Net Debt Issued (Repaid) | 91.83 | 42.21 | -7.7 | -7.7 | -26.65 | Upgrade
|
| Common Dividends Paid | -60.13 | -55.25 | -50.37 | -41.88 | -29.62 | Upgrade
|
| Financing Cash Flow | 31.71 | -13.04 | -58.07 | -49.58 | -56.27 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.17 | 3.11 | -0.02 | -0.24 | 0.31 | Upgrade
|
| Net Cash Flow | 104.94 | 25.51 | -9.28 | 9.61 | -8.32 | Upgrade
|
| Free Cash Flow | 73.94 | 35.58 | 51.32 | 62.25 | 49.31 | Upgrade
|
| Free Cash Flow Growth | 107.79% | -30.67% | -17.56% | 26.25% | 71.22% | Upgrade
|
| Free Cash Flow Margin | 13.50% | 9.31% | 13.71% | 18.16% | 13.29% | Upgrade
|
| Free Cash Flow Per Share | 0.05 | 0.02 | 0.03 | 0.04 | 0.03 | Upgrade
|
| Cash Interest Paid | 5.36 | 1.38 | 1.77 | 2.11 | 4.42 | Upgrade
|
| Cash Income Tax Paid | 27.05 | 83.22 | 21.56 | 17.31 | 6.83 | Upgrade
|
| Levered Free Cash Flow | 63.6 | 4.69 | 54.03 | 48.92 | 66.33 | Upgrade
|
| Unlevered Free Cash Flow | 66.9 | 9.42 | 59.37 | 54.19 | 72.35 | Upgrade
|
| Change in Net Working Capital | -1.55 | 125.13 | -26.68 | -8.89 | -49.05 | Upgrade
|
Source: S&P Global Market Intelligence. Utility template. Financial Sources.