Les Docks des Petroles d Ambes SA
PAR:DPAM
Cash Flow Statement
Cash Flow Statement
Les Docks des Petroles d Ambes SA
| Dec-2005 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Income |
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
6
|
|
| Depreciation & Amortization |
1
|
2
|
4
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
|
| Change in Working Capital |
2
|
(2)
|
(2)
|
0
|
1
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
(0)
|
(1)
|
(0)
|
1
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
|
| Cash from Operating Activities |
5
N/A
|
1
-80%
|
2
+165%
|
3
+41%
|
4
+29%
|
3
-23%
|
3
-25%
|
4
+67%
|
5
+27%
|
6
+7%
|
5
-9%
|
6
+4%
|
6
+5%
|
6
0%
|
5
-15%
|
6
+22%
|
6
-2%
|
6
+5%
|
6
+1%
|
6
-10%
|
6
+14%
|
6
-2%
|
5
-15%
|
5
-5%
|
6
+16%
|
6
+5%
|
6
-10%
|
5
-10%
|
6
+18%
|
6
-4%
|
5
-10%
|
6
+18%
|
6
-5%
|
6
+3%
|
7
+19%
|
7
+7%
|
8
+13%
|
10
+19%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(9)
|
(10)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(8)
|
(6)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Other Items |
(3)
|
4
|
4
|
1
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
2
|
2
|
(2)
|
(1)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
(0)
|
1
|
0
|
(0)
|
|
| Cash from Investing Activities |
(7)
N/A
|
(4)
+40%
|
(5)
-22%
|
(2)
+60%
|
(3)
-43%
|
(4)
-39%
|
(3)
+24%
|
(4)
-21%
|
(5)
-49%
|
(6)
-6%
|
(5)
+22%
|
(3)
+37%
|
(2)
+16%
|
(3)
-15%
|
(2)
+27%
|
(1)
+36%
|
(1)
-1%
|
(2)
-26%
|
(2)
+7%
|
(1)
+6%
|
(2)
-15%
|
(1)
+35%
|
(1)
+2%
|
(1)
-40%
|
(2)
-8%
|
(2)
-13%
|
(2)
+14%
|
(2)
-14%
|
(2)
-2%
|
(2)
+2%
|
(2)
-1%
|
(1)
+42%
|
(1)
-33%
|
(1)
-7%
|
(1)
+32%
|
(1)
-29%
|
(2)
-76%
|
(2)
+23%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Net Issuance of Debt |
2
|
4
|
4
|
(1)
|
(3)
|
1
|
1
|
0
|
0
|
(2)
|
0
|
1
|
(1)
|
(3)
|
(3)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(12)
|
(12)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
| Other |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
2
N/A
|
3
+101%
|
3
-2%
|
(1)
N/A
|
(3)
-106%
|
1
N/A
|
1
+32%
|
0
-98%
|
0
+1 150%
|
(2)
N/A
|
0
N/A
|
1
+237%
|
(1)
N/A
|
(3)
-172%
|
(3)
-5%
|
(1)
+74%
|
(1)
-57%
|
(1)
0%
|
(2)
-35%
|
(2)
-1%
|
(2)
-26%
|
(2)
0%
|
(3)
-21%
|
(3)
N/A
|
(3)
-11%
|
(3)
+6%
|
(12)
-307%
|
(12)
N/A
|
(3)
+75%
|
(3)
N/A
|
(3)
+2%
|
(3)
N/A
|
(3)
-12%
|
(3)
N/A
|
(4)
-15%
|
(4)
+0%
|
(4)
-8%
|
(4)
0%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Change in Cash |
(1)
N/A
|
0
N/A
|
1
+236%
|
(0)
N/A
|
(1)
-3 475%
|
0
N/A
|
1
+131%
|
1
-16%
|
0
-66%
|
(2)
N/A
|
1
N/A
|
3
+260%
|
2
-32%
|
(0)
N/A
|
(0)
-208%
|
4
N/A
|
3
-16%
|
3
-1%
|
3
-10%
|
2
-19%
|
2
+2%
|
3
+18%
|
1
-49%
|
1
-48%
|
1
+51%
|
1
+23%
|
(8)
N/A
|
(9)
-9%
|
1
N/A
|
1
-17%
|
0
-57%
|
2
+412%
|
1
-47%
|
1
+6%
|
2
+95%
|
2
+10%
|
2
-13%
|
4
+97%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
1
N/A
|
(8)
N/A
|
(7)
+8%
|
1
N/A
|
2
+140%
|
0
N/A
|
(1)
N/A
|
2
N/A
|
1
-35%
|
(2)
N/A
|
(1)
+52%
|
4
N/A
|
4
-7%
|
3
-14%
|
3
-7%
|
4
+30%
|
4
+0%
|
5
+13%
|
5
+2%
|
4
-15%
|
5
+14%
|
5
+12%
|
4
-16%
|
4
-19%
|
4
+17%
|
5
+11%
|
4
-8%
|
3
-26%
|
3
+4%
|
3
+3%
|
3
-4%
|
5
+51%
|
5
-4%
|
5
0%
|
6
+32%
|
5
-11%
|
6
+13%
|
9
+43%
|
|