Mercury NZ Limited (NZE:MCY)
New Zealand
· Delayed Price · Currency is NZD 6.57
-0.03 (-0.45%)
Sep 29, 2025, 5:26 PM NZST
Mercury NZ Cash Flow Statement
Financials in millions NZD. Fiscal year is July - June.
Millions NZD. Fiscal year is Jul - Jun.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2016 - 2020 |
|---|---|---|---|---|---|---|
Period Ending | Jun '25 Jun 30, 2025 | Jun '24 Jun 30, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | 2016 - 2020 |
| Net Income | 1 | 290 | 112 | 469 | 141 | Upgrade
|
| Depreciation & Amortization | 330 | 317 | 317 | 273 | 204 | Upgrade
|
| Other Amortization | 27 | 33 | 27 | 20 | 17 | Upgrade
|
| Loss (Gain) on Sale of Assets | -18 | - | - | 2 | 15 | Upgrade
|
| Loss (Gain) on Sale of Investments | -11 | -8 | 24 | -370 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -13 | 1 | -5 | 5 | -22 | Upgrade
|
| Asset Writedown | - | - | 53 | - | - | Upgrade
|
| Change in Accounts Receivable | 78 | -244 | -106 | -141 | -32 | Upgrade
|
| Change in Inventory | 5 | -21 | 3 | -67 | -2 | Upgrade
|
| Change in Accounts Payable | -120 | 146 | -23 | 61 | 76 | Upgrade
|
| Change in Income Taxes | -64 | 29 | 30 | 13 | -32 | Upgrade
|
| Other Operating Activities | 218 | 27 | 105 | 79 | 7 | Upgrade
|
| Operating Cash Flow | 483 | 612 | 578 | 352 | 338 | Upgrade
|
| Operating Cash Flow Growth | -21.08% | 5.88% | 64.20% | 4.14% | -3.98% | Upgrade
|
| Capital Expenditures | -437 | -295 | -250 | -114 | -254 | Upgrade
|
| Cash Acquisitions | - | - | -17 | -1,099 | -20 | Upgrade
|
| Divestitures | - | - | - | 603 | 41 | Upgrade
|
| Sale (Purchase) of Intangibles | 3 | -39 | -47 | -25 | -54 | Upgrade
|
| Investment in Securities | -22 | 4 | 6 | 10 | 61 | Upgrade
|
| Other Investing Activities | 19 | -36 | 37 | 91 | -70 | Upgrade
|
| Investing Cash Flow | -437 | -366 | -271 | -534 | -296 | Upgrade
|
| Long-Term Debt Issued | 3,085 | 2,332 | 509 | 777 | 546 | Upgrade
|
| Long-Term Debt Repaid | -2,833 | -2,341 | -553 | -554 | -283 | Upgrade
|
| Net Debt Issued (Repaid) | 252 | -9 | -44 | 223 | 263 | Upgrade
|
| Issuance of Common Stock | - | - | 5 | 93 | - | Upgrade
|
| Common Dividends Paid | -256 | -268 | -258 | -232 | -221 | Upgrade
|
| Financing Cash Flow | -4 | -277 | -297 | 84 | 42 | Upgrade
|
| Net Cash Flow | 42 | -31 | 10 | -98 | 84 | Upgrade
|
| Free Cash Flow | 46 | 317 | 328 | 238 | 84 | Upgrade
|
| Free Cash Flow Growth | -85.49% | -3.35% | 37.81% | 183.33% | -46.50% | Upgrade
|
| Free Cash Flow Margin | 1.31% | 9.26% | 12.02% | 10.88% | 4.11% | Upgrade
|
| Free Cash Flow Per Share | 0.03 | 0.23 | 0.24 | 0.17 | 0.06 | Upgrade
|
| Cash Interest Paid | 121 | 130 | 104 | 61 | 51 | Upgrade
|
| Cash Income Tax Paid | 189 | 121 | 107 | 74 | 96 | Upgrade
|
| Levered Free Cash Flow | -3.99 | 152.53 | 283.06 | 205.69 | -164.16 | Upgrade
|
| Unlevered Free Cash Flow | 71.64 | 240.03 | 347.43 | 245.69 | -136.04 | Upgrade
|
| Change in Working Capital | -101 | -90 | -96 | -134 | -24 | Upgrade
|
Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.