Gujarat State Petronet Ltd
NSE:GSPL
Cash Flow Statement
Cash Flow Statement
Gujarat State Petronet Ltd
Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||
Net Income |
28 971
|
32 112
|
29 025
|
29 505
|
31 220
|
28 404
|
|
Depreciation & Amortization |
5 418
|
5 564
|
5 795
|
6 024
|
6 205
|
6 415
|
|
Other Non-Cash Items |
1 703
|
860
|
452
|
156
|
(430)
|
(982)
|
|
Cash Taxes Paid |
7 192
|
7 198
|
7 425
|
7 463
|
7 349
|
6 884
|
|
Cash Interest Paid |
2 261
|
1 610
|
1 114
|
761
|
387
|
277
|
|
Change in Working Capital |
(7 119)
|
(6 474)
|
(7 816)
|
(7 323)
|
(3 595)
|
(7 701)
|
|
Cash from Operating Activities |
28 973
N/A
|
32 063
+11%
|
27 455
-14%
|
28 362
+3%
|
33 400
+18%
|
26 136
-22%
|
|
Investing Cash Flow | |||||||
Capital Expenditures |
(8 567)
|
(11 488)
|
(12 892)
|
(12 904)
|
(12 780)
|
(14 595)
|
|
Other Items |
(2 230)
|
(1 235)
|
(677)
|
(3 823)
|
(5 375)
|
(2 341)
|
|
Cash from Investing Activities |
(10 796)
N/A
|
(12 723)
-18%
|
(13 569)
-7%
|
(16 727)
-23%
|
(18 155)
-9%
|
(16 936)
+7%
|
|
Financing Cash Flow | |||||||
Net Issuance of Common Stock |
8
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(17 184)
|
(20 761)
|
(13 722)
|
(8 284)
|
(5 898)
|
(2 223)
|
|
Cash Paid for Dividends |
(1 526)
|
(1 527)
|
(1 757)
|
(2 365)
|
(1 761)
|
(2 846)
|
|
Other |
(2 261)
|
(1 610)
|
(1 114)
|
(761)
|
(387)
|
(277)
|
|
Cash from Financing Activities |
(20 962)
N/A
|
(23 897)
-14%
|
(16 593)
+31%
|
(11 410)
+31%
|
(8 046)
+29%
|
(5 346)
+34%
|
|
Change in Cash | |||||||
Net Change in Cash |
(2 785)
N/A
|
(4 557)
-64%
|
(2 707)
+41%
|
225
N/A
|
7 199
+3 100%
|
3 854
-46%
|
|
Free Cash Flow | |||||||
Free Cash Flow |
20 406
N/A
|
20 575
+1%
|
14 563
-29%
|
15 458
+6%
|
20 620
+33%
|
11 541
-44%
|