EnQuest PLC
LSE:ENQ
Cash Flow Statement
Cash Flow Statement
EnQuest PLC
| Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | Jun-2024 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
56
|
220
|
363
|
341
|
403
|
359
|
331
|
269
|
(579)
|
(692)
|
(1 341)
|
(1 231)
|
217
|
121
|
(244)
|
(203)
|
94
|
114
|
(729)
|
(1 141)
|
(566)
|
(144)
|
352
|
486
|
203
|
134
|
232
|
230
|
167
|
121
|
|
| Depreciation & Amortization |
178
|
224
|
219
|
198
|
218
|
234
|
233
|
251
|
252
|
249
|
310
|
316
|
246
|
212
|
229
|
351
|
442
|
479
|
533
|
530
|
446
|
351
|
313
|
334
|
333
|
307
|
298
|
287
|
269
|
256
|
|
| Stock-Based Compensation |
3
|
5
|
5
|
6
|
5
|
5
|
8
|
9
|
8
|
8
|
6
|
6
|
8
|
9
|
3
|
0
|
5
|
5
|
6
|
6
|
3
|
0
|
6
|
8
|
5
|
4
|
3
|
3
|
1
|
0
|
|
| Other Non-Cash Items |
97
|
81
|
56
|
58
|
28
|
40
|
66
|
90
|
983
|
872
|
1 303
|
1 305
|
(70)
|
(11)
|
290
|
335
|
240
|
352
|
1 207
|
1 364
|
662
|
414
|
91
|
142
|
473
|
426
|
300
|
264
|
207
|
146
|
|
| Cash Taxes Paid |
4
|
5
|
11
|
9
|
1
|
6
|
11
|
5
|
13
|
16
|
1
|
(2)
|
8
|
10
|
13
|
13
|
18
|
32
|
26
|
15
|
10
|
7
|
17
|
19
|
49
|
12
|
41
|
81
|
97
|
92
|
|
| Cash Interest Paid |
3
|
3
|
10
|
0
|
1
|
1
|
9
|
18
|
44
|
55
|
76
|
105
|
83
|
67
|
46
|
52
|
136
|
145
|
146
|
119
|
43
|
38
|
63
|
100
|
103
|
103
|
106
|
101
|
92
|
89
|
|
| Change in Working Capital |
(68)
|
(57)
|
(1)
|
(59)
|
(70)
|
(61)
|
(78)
|
31
|
57
|
36
|
(27)
|
(45)
|
(13)
|
38
|
26
|
7
|
18
|
(80)
|
(49)
|
75
|
(20)
|
(127)
|
(82)
|
(36)
|
(78)
|
(62)
|
(76)
|
(74)
|
(135)
|
(146)
|
|
| Cash from Operating Activities |
263
N/A
|
468
+78%
|
636
+36%
|
537
-16%
|
580
+8%
|
572
-1%
|
551
-4%
|
641
+16%
|
713
+11%
|
465
-35%
|
245
-47%
|
344
+41%
|
379
+10%
|
360
-5%
|
302
-16%
|
490
+62%
|
794
+62%
|
864
+9%
|
962
+11%
|
828
-14%
|
521
-37%
|
494
-5%
|
674
+36%
|
926
+37%
|
932
+1%
|
804
-14%
|
754
-6%
|
707
-6%
|
509
-28%
|
377
-26%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(155)
|
(189)
|
(278)
|
(684)
|
(967)
|
(867)
|
(987)
|
(1 054)
|
(1 060)
|
(983)
|
(827)
|
(684)
|
(611)
|
(554)
|
(368)
|
(288)
|
(220)
|
(219)
|
(237)
|
(214)
|
(131)
|
(46)
|
(62)
|
(101)
|
(117)
|
(142)
|
(153)
|
(168)
|
(254)
|
(242)
|
|
| Other Items |
22
|
5
|
1
|
2
|
125
|
125
|
3
|
(105)
|
(155)
|
(47)
|
73
|
73
|
2
|
5
|
4
|
1
|
(147)
|
(184)
|
(20)
|
13
|
11
|
10
|
(259)
|
(255)
|
(44)
|
(80)
|
(110)
|
(9)
|
70
|
5
|
|
| Cash from Investing Activities |
(133)
N/A
|
(184)
-38%
|
(277)
-50%
|
(682)
-146%
|
(841)
-23%
|
(742)
+12%
|
(984)
-33%
|
(1 159)
-18%
|
(1 215)
-5%
|
(1 030)
+15%
|
(754)
+27%
|
(611)
+19%
|
(609)
+0%
|
(549)
+10%
|
(364)
+34%
|
(288)
+21%
|
(367)
-28%
|
(403)
-10%
|
(258)
+36%
|
(202)
+22%
|
(121)
+40%
|
(36)
+70%
|
(321)
-799%
|
(356)
-11%
|
(161)
+55%
|
(223)
-38%
|
(263)
-18%
|
(177)
+33%
|
(184)
-4%
|
(237)
-29%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
(13)
|
(13)
|
(10)
|
(13)
|
(7)
|
(7)
|
(16)
|
(14)
|
0
|
0
|
99
|
99
|
0
|
0
|
133
|
0
|
0
|
0
|
(1)
|
0
|
47
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(86)
|
(86)
|
0
|
25
|
35
|
289
|
429
|
588
|
692
|
728
|
688
|
262
|
165
|
94
|
112
|
(6)
|
(327)
|
(449)
|
(582)
|
(500)
|
(354)
|
(331)
|
(270)
|
(405)
|
(628)
|
(557)
|
(373)
|
(371)
|
(261)
|
(55)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
|
| Other |
(8)
|
(5)
|
(10)
|
(20)
|
(15)
|
(8)
|
(45)
|
(57)
|
(67)
|
(78)
|
(91)
|
(118)
|
(114)
|
(95)
|
(54)
|
(71)
|
(161)
|
(154)
|
(148)
|
(121)
|
(45)
|
(40)
|
(63)
|
(99)
|
(103)
|
(103)
|
(106)
|
(101)
|
(92)
|
(89)
|
|
| Cash from Financing Activities |
(95)
N/A
|
(92)
+3%
|
(23)
+75%
|
(8)
+64%
|
10
N/A
|
268
+2 690%
|
377
+41%
|
524
+39%
|
609
+16%
|
636
+4%
|
596
-6%
|
144
-76%
|
149
+4%
|
98
-34%
|
58
-40%
|
(78)
N/A
|
(355)
-357%
|
(470)
-32%
|
(730)
-55%
|
(621)
+15%
|
(401)
+35%
|
(373)
+7%
|
(285)
+23%
|
(456)
-60%
|
(731)
-60%
|
(660)
+10%
|
(479)
+27%
|
(472)
+1%
|
(353)
+25%
|
(160)
+55%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(1)
|
(3)
|
1
|
5
|
(2)
|
(11)
|
4
|
3
|
(8)
|
11
|
(2)
|
(14)
|
(9)
|
(5)
|
5
|
(0)
|
(5)
|
1
|
7
|
(1)
|
3
|
6
|
(4)
|
(19)
|
(24)
|
(8)
|
(1)
|
(4)
|
(6)
|
13
|
|
| Net Change in Cash |
33
N/A
|
189
+467%
|
338
+78%
|
(149)
N/A
|
(254)
-71%
|
87
N/A
|
(52)
N/A
|
9
N/A
|
99
+977%
|
81
-19%
|
86
+6%
|
(137)
N/A
|
(89)
+35%
|
(96)
-7%
|
2
N/A
|
125
+7 663%
|
68
-46%
|
(8)
N/A
|
(19)
-138%
|
4
N/A
|
2
-35%
|
92
+3 759%
|
64
-30%
|
95
+48%
|
15
-84%
|
(86)
N/A
|
12
N/A
|
54
+352%
|
(33)
N/A
|
(7)
+80%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
108
N/A
|
279
+159%
|
358
+28%
|
(147)
N/A
|
(387)
-163%
|
(295)
+24%
|
(436)
-48%
|
(413)
+5%
|
(348)
+16%
|
(518)
-49%
|
(582)
-12%
|
(340)
+42%
|
(231)
+32%
|
(194)
+16%
|
(66)
+66%
|
202
N/A
|
574
+184%
|
645
+12%
|
725
+12%
|
613
-15%
|
390
-36%
|
448
+15%
|
612
+37%
|
825
+35%
|
815
-1%
|
662
-19%
|
601
-9%
|
539
-10%
|
255
-53%
|
135
-47%
|
|