MTN Nigeria Communications PLC (NGX:MTNN)
Nigeria · Delayed Price · Currency is NGN 775.00
+12.00 (1.57%)
At close: Jun 5, 2026
NGX:MTNN Cash Flow Statement
Financials in millions NGN. Fiscal year is January - December.
Millions NGN. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Net Income | 1,334,664 | 1,112,846 | -399,448 | -133,841 | 351,382 | 298,654 |
Depreciation & Amortization | 640,414 | 603,022 | 486,917 | 384,684 | 306,683 | 266,037 |
Other Amortization | 79,019 | 69,304 | 53,276 | 48,680 | 33,258 | 30,470 |
Loss (Gain) From Sale of Assets | -2,800 | -2,477 | -2,193 | -752 | -1,381 | -1,692 |
Asset Writedown & Restructuring Costs | 633 | 672 | -1,117 | 4,221 | 761 | 500 |
Loss (Gain) From Sale of Investments | 1,577 | 3,008 | 5,233 | -1,369 | -589 | 8 |
Stock-Based Compensation | - | - | - | - | - | 6,274 |
Provision & Write-off of Bad Debts | -288 | - | - | 998 | 4,575 | -1,864 |
Other Operating Activities | 530,663 | 457,104 | 628,416 | 536,763 | 80,425 | 50,524 |
Change in Accounts Receivable | -53,223 | -46,122 | -167,568 | -14,842 | -68,394 | -75,428 |
Change in Inventory | -20,571 | -27,361 | 3,281 | -3,402 | -4,257 | -1,156 |
Change in Accounts Payable | -24,281 | 73,090 | 260,719 | 175,943 | 127,894 | 191,705 |
Change in Unearned Revenue | 24,645 | 20,866 | 14,476 | 9,935 | 20,525 | 10,035 |
Change in Other Net Operating Assets | 129,513 | 52,949 | -13,091 | -2,775 | 12,781 | - |
Operating Cash Flow | 2,639,965 | 2,316,901 | 868,901 | 1,004,243 | 863,663 | 774,067 |
Operating Cash Flow Growth | 184.83% | 166.65% | -13.48% | 16.28% | 11.58% | 19.44% |
Capital Expenditures | -907,770 | -654,035 | -339,900 | -392,997 | -326,736 | -260,276 |
Sale of Property, Plant & Equipment | 3,312 | 2,903 | 2,643 | 1,225 | 4,582 | 3,642 |
Sale (Purchase) of Intangibles | -263,446 | -287,575 | -94,549 | -170,058 | -136,775 | -180,115 |
Investment in Securities | -277,266 | -104,184 | -27,931 | 30,806 | 37,957 | 107,114 |
Other Investing Activities | -146,575 | -97,147 | 221,338 | -252,248 | -65,006 | -98,523 |
Investing Cash Flow | -1,591,745 | -1,140,038 | -238,399 | -783,272 | -485,978 | -428,158 |
Long-Term Debt Issued | - | 107,357 | 463,348 | 635,825 | 479,243 | 417,926 |
Long-Term Debt Repaid | - | -791,122 | -1,193,238 | -611,383 | -462,140 | -560,189 |
Net Debt Issued (Repaid) | -730,012 | -683,765 | -729,890 | 24,442 | 17,103 | -142,263 |
Repurchase of Common Stock | -509 | -509 | - | - | - | - |
Common Dividends Paid | -104,978 | -104,978 | - | -171,697 | -288,186 | -212,705 |
Other Financing Activities | 247 | -191 | -6,950 | - | 1,000 | - |
Financing Cash Flow | -835,252 | -789,443 | -736,840 | -147,255 | -270,083 | -354,968 |
Foreign Exchange Rate Adjustments | -9,799 | -8,134 | 14,579 | -78,336 | -19,308 | -5,272 |
Net Cash Flow | 203,169 | 379,286 | -91,759 | -4,620 | 88,294 | -14,331 |
Free Cash Flow | 1,732,195 | 1,662,866 | 529,001 | 611,246 | 536,927 | 513,791 |
Free Cash Flow Growth | 258.44% | 214.34% | -13.46% | 13.84% | 4.50% | 18.62% |
Free Cash Flow Margin | 30.69% | 31.95% | 15.74% | 24.76% | 26.68% | 31.06% |
Free Cash Flow Per Share | 82.60 | 79.30 | 25.23 | 29.15 | 25.61 | 25.24 |
Cash Interest Paid | 543,784 | 534,419 | 438,506 | 212,965 | 145,653 | 137,603 |
Cash Income Tax Paid | 18,430 | 21,546 | 126,620 | 184,507 | 139,511 | 109,931 |
Levered Free Cash Flow | 1,408,812 | 1,271,050 | 817,730 | 153,805 | 309,226 | 158,562 |
Unlevered Free Cash Flow | 1,721,812 | 1,596,608 | 1,084,821 | 300,288 | 400,259 | 244,577 |
Change in Working Capital | 56,083 | 73,422 | 97,817 | 164,859 | 88,549 | 125,156 |