Z Energy Ltd
NZX:ZEL
Cash Flow Statement
Cash Flow Statement
Z Energy Ltd
Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||
Cash Taxes Paid |
(25)
|
(5)
|
(27)
|
(38)
|
(50)
|
(79)
|
(59)
|
(105)
|
(113)
|
(71)
|
(63)
|
(5)
|
22
|
(3)
|
|
Cash Interest Paid |
(51)
|
(52)
|
(50)
|
(56)
|
(71)
|
(63)
|
(46)
|
(73)
|
(101)
|
(107)
|
(104)
|
(90)
|
(80)
|
(77)
|
|
Change in Working Capital |
(527)
|
(566)
|
(557)
|
(678)
|
(913)
|
(1 029)
|
(874)
|
(786)
|
(873)
|
(928)
|
(941)
|
(874)
|
(969)
|
(1 014)
|
|
Cash from Operating Activities |
182
N/A
|
180
-1%
|
127
-29%
|
273
+115%
|
255
-7%
|
309
+21%
|
395
+28%
|
321
-19%
|
269
-16%
|
127
-53%
|
159
+25%
|
279
+75%
|
122
-56%
|
(80)
N/A
|
|
Investing Cash Flow | |||||||||||||||
Capital Expenditures |
(67)
|
(68)
|
(77)
|
(80)
|
(75)
|
(78)
|
(86)
|
(74)
|
(72)
|
(92)
|
(102)
|
(81)
|
(64)
|
(67)
|
|
Other Items |
7
|
(75)
|
(73)
|
(774)
|
(737)
|
55
|
18
|
(18)
|
(11)
|
38
|
22
|
(6)
|
(5)
|
(17)
|
|
Cash from Investing Activities |
(60)
N/A
|
(143)
-138%
|
(150)
-5%
|
(854)
-469%
|
(812)
+5%
|
(23)
+97%
|
(68)
-196%
|
(92)
-35%
|
(83)
+10%
|
(54)
+35%
|
(80)
-48%
|
(87)
-9%
|
(69)
+21%
|
(84)
-22%
|
|
Financing Cash Flow | |||||||||||||||
Net Issuance of Common Stock |
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
347
|
344
|
0
|
|
Net Issuance of Debt |
0
|
9
|
0
|
719
|
614
|
(151)
|
(128)
|
(56)
|
6
|
87
|
32
|
(331)
|
(244)
|
243
|
|
Cash Paid for Dividends |
(92)
|
(102)
|
(105)
|
(114)
|
(121)
|
(130)
|
(134)
|
(143)
|
(152)
|
(187)
|
(203)
|
0
|
0
|
(78)
|
|
Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(25)
|
(10)
|
0
|
|
Cash from Financing Activities |
(94)
N/A
|
(95)
-1%
|
(107)
-13%
|
594
N/A
|
490
-18%
|
(284)
N/A
|
(264)
+7%
|
(199)
+25%
|
(147)
+26%
|
(101)
+31%
|
(171)
-69%
|
(65)
+62%
|
90
N/A
|
162
+80%
|
|
Change in Cash | |||||||||||||||
Net Change in Cash |
28
N/A
|
(58)
N/A
|
(130)
-124%
|
13
N/A
|
(67)
N/A
|
2
N/A
|
63
+3 050%
|
30
-52%
|
39
+30%
|
(28)
N/A
|
(92)
-229%
|
127
N/A
|
143
+13%
|
(2)
N/A
|
|
Free Cash Flow | |||||||||||||||
Free Cash Flow |
115
N/A
|
112
-3%
|
50
-55%
|
193
+286%
|
180
-7%
|
231
+28%
|
309
+34%
|
247
-20%
|
197
-20%
|
35
-82%
|
57
+63%
|
198
+247%
|
58
-71%
|
(147)
N/A
|