Energean PLC
LSE:ENOG
Cash Flow Statement
Cash Flow Statement
Energean PLC
Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||
Net Income |
85
|
0
|
(104)
|
(200)
|
(114)
|
(35)
|
(91)
|
40
|
107
|
132
|
344
|
|
Depreciation & Amortization |
34
|
39
|
39
|
34
|
24
|
48
|
97
|
95
|
83
|
165
|
306
|
|
Other Non-Cash Items |
(66)
|
19
|
84
|
149
|
64
|
26
|
130
|
113
|
182
|
238
|
224
|
|
Cash Taxes Paid |
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
12
|
39
|
32
|
113
|
|
Cash Interest Paid |
11
|
16
|
45
|
65
|
70
|
92
|
137
|
168
|
179
|
181
|
175
|
|
Change in Working Capital |
9
|
11
|
18
|
16
|
27
|
31
|
(4)
|
(21)
|
(101)
|
(178)
|
(218)
|
|
Cash from Operating Activities |
63
N/A
|
69
+11%
|
36
-48%
|
(2)
N/A
|
1
N/A
|
69
+4 599%
|
133
+92%
|
226
+71%
|
272
+20%
|
359
+32%
|
656
+83%
|
|
Investing Cash Flow | ||||||||||||
Capital Expenditures |
(294)
|
(699)
|
(955)
|
(656)
|
(419)
|
(346)
|
(452)
|
(495)
|
(460)
|
(531)
|
(541)
|
|
Other Items |
(31)
|
2
|
2
|
2
|
(179)
|
(448)
|
(191)
|
162
|
152
|
197
|
125
|
|
Cash from Investing Activities |
(325)
N/A
|
(697)
-115%
|
(952)
-37%
|
(654)
+31%
|
(598)
+9%
|
(794)
-33%
|
(643)
+19%
|
(333)
+48%
|
(308)
+8%
|
(334)
-9%
|
(416)
-25%
|
|
Financing Cash Flow | ||||||||||||
Net Issuance of Common Stock |
528
|
45
|
265
|
275
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
56
|
385
|
848
|
661
|
512
|
1 671
|
1 425
|
120
|
49
|
56
|
231
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(107)
|
(213)
|
(214)
|
|
Other |
(101)
|
(42)
|
(61)
|
(83)
|
(86)
|
(315)
|
(365)
|
(180)
|
(210)
|
(214)
|
(345)
|
|
Cash from Financing Activities |
483
N/A
|
387
-20%
|
1 051
+171%
|
853
-19%
|
436
-49%
|
1 356
+211%
|
1 060
-22%
|
(59)
N/A
|
(267)
-352%
|
(372)
-39%
|
(327)
+12%
|
|
Change in Cash | ||||||||||||
Effect of Foreign Exchange Rates |
(16)
|
(5)
|
(1)
|
(8)
|
9
|
16
|
(22)
|
(40)
|
0
|
20
|
7
|
|
Net Change in Cash |
204
N/A
|
(245)
N/A
|
135
N/A
|
189
+40%
|
(151)
N/A
|
648
N/A
|
528
-18%
|
(206)
N/A
|
(303)
-47%
|
(327)
-8%
|
(81)
+75%
|
|
Free Cash Flow | ||||||||||||
Free Cash Flow |
(231)
N/A
|
(629)
-172%
|
(918)
-46%
|
(658)
+28%
|
(418)
+37%
|
(277)
+34%
|
(320)
-16%
|
(269)
+16%
|
(188)
+30%
|
(172)
+8%
|
115
N/A
|