BP Castrol KK
TSE:5015
Cash Flow Statement
Cash Flow Statement
BP Castrol KK
Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||
Net Income |
82
|
357
|
42
|
1 058
|
590
|
555
|
1 257
|
2 764
|
3 436
|
2 754
|
2 813
|
2 863
|
2 802
|
2 718
|
2 453
|
3 096
|
3 187
|
2 452
|
2 528
|
2 606
|
3 193
|
3 483
|
2 995
|
2 678
|
2 440
|
2 442
|
2 503
|
2 260
|
2 275
|
2 568
|
2 274
|
1 635
|
868
|
901
|
1 169
|
|
Depreciation & Amortization |
(9)
|
(22)
|
(3)
|
(2)
|
13
|
33
|
87
|
176
|
212
|
163
|
155
|
155
|
160
|
169
|
190
|
204
|
191
|
175
|
161
|
157
|
148
|
131
|
113
|
113
|
116
|
112
|
108
|
110
|
111
|
110
|
109
|
112
|
123
|
137
|
143
|
|
Other Non-Cash Items |
4
|
7
|
(44)
|
(15)
|
(147)
|
(74)
|
(5)
|
103
|
141
|
35
|
40
|
64
|
(52)
|
(20)
|
(12)
|
(804)
|
(794)
|
(6)
|
5
|
16
|
5
|
19
|
36
|
(1)
|
(10)
|
(7)
|
(132)
|
(126)
|
(148)
|
(187)
|
(73)
|
3
|
105
|
(140)
|
(208)
|
|
Cash Taxes Paid |
252
|
384
|
72
|
201
|
477
|
769
|
769
|
1 207
|
1 207
|
1 262
|
1 262
|
1 214
|
1 217
|
1 198
|
1 191
|
953
|
804
|
1 286
|
1 400
|
829
|
685
|
1 145
|
1 295
|
866
|
729
|
817
|
794
|
771
|
700
|
725
|
749
|
627
|
578
|
307
|
147
|
|
Cash Interest Paid |
7
|
8
|
3
|
17
|
6
|
9
|
24
|
64
|
93
|
76
|
79
|
76
|
54
|
32
|
31
|
32
|
35
|
34
|
32
|
33
|
33
|
34
|
34
|
30
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
973
|
1 358
|
(99)
|
(119)
|
(1 172)
|
(1 360)
|
(1 800)
|
(1 138)
|
(1 145)
|
(1 371)
|
(1 161)
|
(1 572)
|
(1 491)
|
(1 270)
|
(1 874)
|
(1 230)
|
(864)
|
(1 371)
|
(1 476)
|
(770)
|
(493)
|
(1 207)
|
(1 455)
|
(1 218)
|
(749)
|
(734)
|
(528)
|
(582)
|
(412)
|
(180)
|
(1 108)
|
(1 152)
|
(718)
|
(465)
|
(459)
|
|
Cash from Operating Activities |
1 051
N/A
|
1 700
+62%
|
(104)
N/A
|
922
N/A
|
(716)
N/A
|
(846)
-18%
|
(460)
+46%
|
1 905
N/A
|
2 644
+39%
|
1 582
-40%
|
1 846
+17%
|
1 510
-18%
|
1 419
-6%
|
1 597
+13%
|
757
-53%
|
1 266
+67%
|
1 720
+36%
|
1 250
-27%
|
1 218
-3%
|
2 009
+65%
|
2 853
+42%
|
2 426
-15%
|
1 689
-30%
|
1 571
-7%
|
1 798
+14%
|
1 813
+1%
|
1 951
+8%
|
1 662
-15%
|
1 826
+10%
|
2 310
+27%
|
1 202
-48%
|
599
-50%
|
379
-37%
|
432
+14%
|
645
+49%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||
Capital Expenditures |
5
|
(1)
|
(8)
|
(53)
|
(86)
|
(63)
|
(123)
|
(144)
|
(209)
|
(189)
|
(146)
|
(125)
|
(185)
|
(205)
|
(279)
|
(301)
|
(167)
|
(106)
|
(117)
|
(86)
|
(58)
|
(49)
|
(59)
|
(77)
|
(139)
|
(158)
|
(121)
|
(124)
|
(111)
|
(96)
|
(111)
|
(110)
|
(274)
|
(355)
|
(194)
|
|
Other Items |
(112)
|
(111)
|
(10)
|
(1 511)
|
30
|
1 532
|
1 531
|
(1 509)
|
(1 510)
|
(1 512)
|
(1 512)
|
(1 005)
|
(1 005)
|
(1 001)
|
(1 501)
|
309
|
882
|
71
|
(2)
|
(2)
|
(2)
|
(502)
|
(500)
|
7
|
6
|
0
|
1
|
5
|
(1)
|
(4)
|
(3)
|
(5)
|
1 995
|
1 998
|
1
|
|
Cash from Investing Activities |
(107)
N/A
|
(113)
-6%
|
(18)
+84%
|
(1 564)
-8 685%
|
(56)
+96%
|
1 470
N/A
|
1 409
-4%
|
(1 653)
N/A
|
(1 719)
-4%
|
(1 701)
+1%
|
(1 658)
+3%
|
(1 130)
+32%
|
(1 190)
-5%
|
(1 207)
-1%
|
(1 781)
-48%
|
7
N/A
|
715
+9 561%
|
(36)
N/A
|
(119)
-235%
|
(88)
+26%
|
(61)
+31%
|
(551)
-810%
|
(559)
-1%
|
(71)
+87%
|
(133)
-89%
|
(158)
-19%
|
(119)
+25%
|
(120)
0%
|
(112)
+7%
|
(100)
+10%
|
(114)
-14%
|
(115)
-1%
|
1 721
N/A
|
1 642
-5%
|
(194)
N/A
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
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 Issuance of Debt |
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 Paid for Dividends |
(0)
|
(1)
|
(4)
|
(1)
|
(104)
|
(115)
|
(117)
|
(372)
|
(394)
|
(367)
|
(366)
|
(368)
|
(367)
|
(366)
|
(367)
|
(527)
|
(1 501)
|
(1 856)
|
(1 352)
|
(1 582)
|
(1 582)
|
(2 086)
|
(2 293)
|
(2 086)
|
(2 018)
|
(1 721)
|
(1 789)
|
(1 720)
|
(1 605)
|
(1 582)
|
(1 581)
|
(1 581)
|
(1 422)
|
(1 056)
|
(894)
|
|
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
|
|
Cash from Financing Activities |
(0)
N/A
|
(1)
-550%
|
(4)
-223%
|
(1)
+86%
|
(104)
-17 200%
|
(115)
-11%
|
(117)
-2%
|
(372)
-218%
|
(394)
-6%
|
(367)
+7%
|
(366)
+0%
|
(368)
0%
|
(367)
+0%
|
(366)
+0%
|
(367)
0%
|
(527)
-44%
|
(1 501)
-185%
|
(1 856)
-24%
|
(1 352)
+27%
|
(1 582)
-17%
|
(1 582)
0%
|
(2 086)
-32%
|
(2 293)
-10%
|
(2 086)
+9%
|
(2 018)
+3%
|
(1 721)
+15%
|
(1 789)
-4%
|
(1 720)
+4%
|
(1 605)
+7%
|
(1 582)
+1%
|
(1 581)
+0%
|
(1 581)
+0%
|
(1 422)
+10%
|
(1 056)
+26%
|
(894)
+15%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||
Net Change in Cash |
944
N/A
|
1 586
+68%
|
(126)
N/A
|
(642)
-412%
|
(876)
-36%
|
508
N/A
|
831
+64%
|
(120)
N/A
|
532
N/A
|
(486)
N/A
|
(178)
+63%
|
13
N/A
|
(138)
N/A
|
24
N/A
|
(1 390)
N/A
|
747
N/A
|
934
+25%
|
(642)
N/A
|
(253)
+61%
|
339
N/A
|
1 211
+257%
|
(211)
N/A
|
(1 162)
-450%
|
(585)
+50%
|
(354)
+40%
|
(66)
+81%
|
42
N/A
|
(178)
N/A
|
109
N/A
|
628
+476%
|
(494)
N/A
|
(1 098)
-122%
|
677
N/A
|
1 019
+51%
|
(442)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||
Free Cash Flow |
1 056
N/A
|
1 699
+61%
|
(111)
N/A
|
869
N/A
|
(802)
N/A
|
(909)
-13%
|
(583)
+36%
|
1 762
N/A
|
2 435
+38%
|
1 393
-43%
|
1 701
+22%
|
1 385
-19%
|
1 234
-11%
|
1 391
+13%
|
478
-66%
|
965
+102%
|
1 553
+61%
|
1 143
-26%
|
1 101
-4%
|
1 923
+75%
|
2 795
+45%
|
2 377
-15%
|
1 630
-31%
|
1 494
-8%
|
1 658
+11%
|
1 654
0%
|
1 830
+11%
|
1 537
-16%
|
1 715
+12%
|
2 214
+29%
|
1 091
-51%
|
489
-55%
|
104
-79%
|
77
-26%
|
451
+485%
|