Chorus Limited (CNU.NZ)
NZD 8.82
(-2.05%)
NZD 8.82
(-2.05%)
| Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
|---|---|---|---|---|---|---|
| Operating Cash Flow | 512 Million | 523 Million | 568 Million | 542 Million | 471 Million | 492 Million |
| Net Income | -9 Million | 25 Million | 64 Million | 51 Million | 52 Million | 53 Million |
| Depreciation & Amortization | 462 Million | 446 Million | 427 Million | 427 Million | 402 Million | 393 Million |
| Deferred income taxes | 30 Million | 2 Million | 45 Million | 24 Million | 11 Million | 18 Million |
| Stock-based compensation | 290 Thousand | 1.63 Billion | 527 Million | 468 Million | 392 Million | 334 Million |
| Change in working capital | -27 Million | -5 Million | -9 Million | 15 Million | -17 Million | 7 Million |
| Other non-cash items | 1 Billion | 952 Million | 891 Million | 871 Million | 842 Million | 800 Million |
| Investing Cash Flow | -441 Million | -496 Million | -517 Million | -649 Million | -682 Million | -810 Million |
| Investments in PPE | -442 Million | -495 Million | -518 Million | -647 Million | -679 Million | -806 Million |
| Acquisitions | 1 Million | - | 3 Million | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -1 Million | -1 Million | -2 Million | -2 Million | -3 Million | -4 Million |
| Financing Cash Flow | -102 Million | -40 Million | -18 Million | 151 Million | -70 Million | 537 Million |
| Debt repayment | -118 Million | -659 Million | -131 Million | -400 Million | -677 Million | -60 Million |
| Dividends payments | -193 Million | -160 Million | -97 Million | -86 Million | -76 Million | -49 Million |
| Common Stock Repurchased | -11 Million | -101 Million | -38 Million | - | - | - |
| Common Stock Issuance | - | 811 Million | -131 Million | - | - | - |
| Other Financing Activities | -4 Million | 69 Million | 379 Million | 637 Million | 683 Million | 646 Million |
| Accounts receivables | -5 Million | -27 Million | -6 Million | 14 Million | -3 Million | 17 Million |
| Accounts payables | -22 Million | 22 Million | 10 Million | -6 Million | -12 Million | -10 Million |
| Inventory | - | - | - | - | - | - |
| Other working capital | - | - | -13 Million | 7 Million | -2 Million | - |
| Cash at beginning of period | 76 Million | 88 Million | 53 Million | -5 Million | 273 Million | 50 Million |
| Cash at end of period | 45 Million | 76 Million | 88 Million | 53 Million | -5 Million | 273 Million |
| Capital Expenditure | -442 Million | -495 Million | -518 Million | -647 Million | -679 Million | -806 Million |
| Effect of forex changes on cash | - | 1 Million | 2 Million | 14 Million | 3 Million | 4 Million |
| Net cash flow / Change in cash | -31 Million | -12 Million | 35 Million | 58 Million | -278 Million | 223 Million |
| Free Cash Flow | 70 Million | 28 Million | 50 Million | -105 Million | -208 Million | -314 Million |
| Breakdown | 2024 FY | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
|---|---|---|---|---|---|---|
| Operating Cash Flow | - | - | - | - | - | - |
| Net Income | -9 Million | -7 Million | -7 Million | 5 Million | 2.5 Million | 25 Million |
| Depreciation & Amortization | 462 Million | 124 Million | 124 Million | 228 Million | 97.5 Million | 446 Million |
| Deferred income taxes | 30 Million | - | - | - | - | 2 Million |
| Stock-based compensation | - | 30 Thousand | 30 Thousand | 115 Thousand | 115 Thousand | 1.63 Billion |
| Change in working capital | -27 Million | -2.5 Million | -2.5 Million | - | - | -5 Million |
| Other non-cash items | 1 Billion | 20.47 Million | 20.47 Million | 465 Million | 21.38 Million | 952 Million |
| Investing Cash Flow | -441 Million | -91 Million | -91 Million | -259 Million | -130 Million | -496 Million |
| Investments in PPE | -442 Million | -91.5 Million | -91.5 Million | -259 Million | -130 Million | -495 Million |
| Acquisitions | 1 Million | 1 Million | - | - | - | - |
| Investment purchases | - | - | - | - | - | - |
| Sales/Maturities of investments | - | - | - | - | - | - |
| Other Investing Activities | -1 Million | 500 Thousand | 500 Thousand | - | - | -1 Million |
| Financing Cash Flow | -102 Million | -65 Million | -65 Million | 28 Million | 14 Million | -40 Million |
| Debt repayment | -118 Million | -39 Million | - | -157 Million | - | -659 Million |
| Dividends payments | -193 Million | -82 Million | -41 Million | -111 Million | -55.5 Million | -160 Million |
| Common Stock Repurchased | -11 Million | - | - | -11 Million | -5.5 Million | -101 Million |
| Common Stock Issuance | - | - | - | - | - | 811 Million |
| Other Financing Activities | -4 Million | -24 Million | -24 Million | 75 Million | 75 Million | 69 Million |
| Accounts receivables | -5 Million | -2.5 Million | -2.5 Million | - | - | -27 Million |
| Accounts payables | -22 Million | - | - | - | - | 22 Million |
| Inventory | - | - | - | - | - | - |
| Other working capital | - | - | - | - | - | - |
| Cash at beginning of period | 76 Million | 87 Million | - | 76 Million | - | 88 Million |
| Cash at end of period | 45 Million | 45 Million | -21 Million | 87 Million | 5.5 Million | 76 Million |
| Capital Expenditure | -442 Million | -91.5 Million | -91.5 Million | -259 Million | -130 Million | -495 Million |
| Effect of forex changes on cash | - | - | - | - | - | 1 Million |
| Net cash flow / Change in cash | -31 Million | -42 Million | -21 Million | 11 Million | 5.5 Million | -12 Million |
| Free Cash Flow | 70 Million | 43.5 Million | 43.5 Million | -17 Million | -8.5 Million | 28 Million |
GVKPIL
HPHTF
RENUKA
QWTR
HALDER
0K76