Harbour Energy PLC
LSE:HBR
Cash Flow Statement
Cash Flow Statement
Harbour Energy PLC
Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||
Net Income |
(242)
|
(978)
|
(633)
|
315
|
1 684
|
2 462
|
1 401
|
597
|
|
Depreciation & Amortization |
1 093
|
1 222
|
1 044
|
1 371
|
1 588
|
1 546
|
1 511
|
1 430
|
|
Other Non-Cash Items |
474
|
1 365
|
1 177
|
815
|
234
|
(379)
|
44
|
149
|
|
Cash Taxes Paid |
13
|
190
|
403
|
280
|
237
|
552
|
366
|
438
|
|
Cash Interest Paid |
200
|
148
|
207
|
205
|
146
|
142
|
114
|
150
|
|
Change in Working Capital |
184
|
(236)
|
(514)
|
(887)
|
(676)
|
(499)
|
(201)
|
(32)
|
|
Cash from Operating Activities |
1 510
N/A
|
1 373
-9%
|
1 073
-22%
|
1 614
+50%
|
2 830
+75%
|
3 130
+11%
|
2 755
-12%
|
2 144
-22%
|
|
Investing Cash Flow | |||||||||
Capital Expenditures |
(492)
|
(598)
|
(516)
|
(644)
|
(697)
|
(639)
|
(651)
|
(799)
|
|
Other Items |
(17)
|
(5)
|
127
|
73
|
(41)
|
11
|
66
|
106
|
|
Cash from Investing Activities |
(510)
N/A
|
(603)
-18%
|
(389)
+36%
|
(571)
-47%
|
(738)
-29%
|
(629)
+15%
|
(585)
+7%
|
(693)
-18%
|
|
Financing Cash Flow | |||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
(3)
|
(54)
|
(382)
|
(491)
|
(261)
|
|
Net Issuance of Debt |
(1 054)
|
(750)
|
(424)
|
(521)
|
(1 289)
|
(1 944)
|
(1 713)
|
(1 066)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(98)
|
(192)
|
(192)
|
(190)
|
|
Other |
(202)
|
(149)
|
(208)
|
(263)
|
(204)
|
(157)
|
(130)
|
(150)
|
|
Cash from Financing Activities |
(1 254)
N/A
|
(899)
+28%
|
(632)
+30%
|
(787)
-25%
|
(1 644)
-109%
|
(2 675)
-63%
|
(2 525)
+6%
|
(1 667)
+34%
|
|
Change in Cash | |||||||||
Effect of Foreign Exchange Rates |
(6)
|
1
|
2
|
(3)
|
(27)
|
(26)
|
4
|
(4)
|
|
Net Change in Cash |
(259)
N/A
|
(128)
+51%
|
55
N/A
|
253
+364%
|
421
+66%
|
(199)
N/A
|
(351)
-76%
|
(220)
+37%
|
|
Free Cash Flow | |||||||||
Free Cash Flow |
1 018
N/A
|
775
-24%
|
558
-28%
|
970
+74%
|
2 133
+120%
|
2 491
+17%
|
2 104
-16%
|
1 345
-36%
|