Petrovietnam Gas City Investment and Development JSC
VN:PCG
Cash Flow Statement
Cash Flow Statement
Petrovietnam Gas City Investment and Development JSC
| Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash Taxes Paid |
(900)
|
(1 108)
|
(3 420)
|
(2 859)
|
(2 124)
|
(1 558)
|
(2 807)
|
(1 909)
|
(2 614)
|
(4 291)
|
(4 333)
|
(3 952)
|
(5 950)
|
(4 826)
|
(4 407)
|
(4 194)
|
(1 903)
|
(1 964)
|
(1 092)
|
(1 451)
|
(1 293)
|
(690)
|
(690)
|
(265)
|
(11)
|
0
|
0
|
0
|
(907)
|
(911)
|
(911)
|
0
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash Interest Paid |
0
|
(19)
|
(19)
|
(24)
|
(24)
|
(5)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(41)
|
(88)
|
(88)
|
(70)
|
(47)
|
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
|
|
| Change in Working Capital |
(5 271)
|
(6 366)
|
(4 364)
|
(10 933)
|
(3 405)
|
(2 789)
|
(1 471)
|
(4 573)
|
(7 024)
|
(7 650)
|
(11 595)
|
(11 186)
|
(11 763)
|
(16 035)
|
(20 548)
|
(22 350)
|
(21 959)
|
(21 284)
|
(19 933)
|
(20 112)
|
(20 951)
|
(20 062)
|
(18 217)
|
(17 496)
|
(15 669)
|
(17 548)
|
(17 800)
|
(19 789)
|
(20 141)
|
(21 303)
|
(21 331)
|
(20 218)
|
(21 413)
|
(18 901)
|
(15 264)
|
(13 240)
|
(4 754)
|
(3 414)
|
(6 951)
|
(842)
|
(7 669)
|
(7 877)
|
4 324
|
(1 193)
|
(624)
|
(822)
|
(13 637)
|
7 612
|
7 996
|
223
|
6 183
|
(10 819)
|
(11 996)
|
|
| Cash from Operating Activities |
8 433
N/A
|
(38 448)
N/A
|
(43 305)
-13%
|
(69 969)
-62%
|
(58 025)
+17%
|
6 363
N/A
|
13 452
+111%
|
38 945
+190%
|
7 869
-80%
|
2 005
-75%
|
(8 699)
N/A
|
10 092
N/A
|
44 422
+340%
|
42 256
-5%
|
21 596
-49%
|
26 105
+21%
|
(22 429)
N/A
|
(19 195)
+14%
|
5 143
N/A
|
(9 885)
N/A
|
3 873
N/A
|
(33 343)
N/A
|
(51 772)
-55%
|
(46 061)
+11%
|
(39 667)
+14%
|
(14 351)
+64%
|
(14 371)
0%
|
(10 322)
+28%
|
(21 823)
-111%
|
(26 349)
-21%
|
(28 657)
-9%
|
(30 599)
-7%
|
(59 121)
-93%
|
(17 482)
+70%
|
(8 210)
+53%
|
(14 669)
-79%
|
29 838
N/A
|
(4 272)
N/A
|
(5 817)
-36%
|
9 640
N/A
|
1 509
-84%
|
7 123
+372%
|
15 695
+120%
|
7 960
-49%
|
6 975
-12%
|
10 495
+50%
|
(9 469)
N/A
|
23 819
N/A
|
9 098
-62%
|
(3 546)
N/A
|
3 013
N/A
|
(24 267)
N/A
|
(16 543)
+32%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(33 630)
|
(38 434)
|
(41 443)
|
(38 484)
|
(9 951)
|
(4 959)
|
(4 385)
|
(3 815)
|
(4 860)
|
(4 673)
|
(5 091)
|
(3 226)
|
(2 615)
|
(2 868)
|
(8 662)
|
(9 110)
|
(9 287)
|
(9 067)
|
(2 236)
|
(1 004)
|
(266)
|
(336)
|
(137)
|
(2 749)
|
(5 552)
|
(7 048)
|
(7 852)
|
(5 240)
|
(3 362)
|
(3 530)
|
(4 000)
|
(4 137)
|
(3 452)
|
(32 801)
|
(35 994)
|
(36 716)
|
(36 825)
|
(6 376)
|
(2 083)
|
(1 390)
|
(1 042)
|
(341)
|
(168)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
0
|
(1 309)
|
(1 377)
|
|
| Other Items |
61 525
|
104 533
|
47 493
|
101 674
|
15 213
|
14 320
|
7 168
|
17 859
|
16 427
|
(46 694)
|
(49 660)
|
(64 583)
|
(70 451)
|
1 611
|
(1 121)
|
3 859
|
22 883
|
20 955
|
10 041
|
(10 656)
|
(28 812)
|
(26 048)
|
5 430
|
68 480
|
30 461
|
(501)
|
(7 320)
|
(40 720)
|
1 408
|
49 108
|
79 821
|
63 248
|
60 041
|
21 707
|
(13 215)
|
(2 450)
|
(8 584)
|
(4 016)
|
(1 498)
|
2 203
|
1 419
|
131
|
(5 303)
|
(6 764)
|
(8 475)
|
(2 831)
|
(6 316)
|
(13 771)
|
(11 268)
|
(2 730)
|
(10 594)
|
8 560
|
13 951
|
|
| Cash from Investing Activities |
27 894
N/A
|
66 098
+137%
|
6 050
-91%
|
63 191
+944%
|
5 263
-92%
|
9 362
+78%
|
2 783
-70%
|
14 044
+405%
|
11 567
-18%
|
(51 367)
N/A
|
(54 750)
-7%
|
(67 809)
-24%
|
(73 066)
-8%
|
(1 256)
+98%
|
(9 784)
-679%
|
(5 252)
+46%
|
13 595
N/A
|
11 887
-13%
|
7 804
-34%
|
(11 660)
N/A
|
(29 079)
-149%
|
(26 384)
+9%
|
5 293
N/A
|
65 731
+1 142%
|
24 909
-62%
|
(7 550)
N/A
|
(15 171)
-101%
|
(45 959)
-203%
|
(1 953)
+96%
|
45 579
N/A
|
75 821
+66%
|
59 111
-22%
|
56 588
-4%
|
(11 094)
N/A
|
(49 209)
-344%
|
(39 166)
+20%
|
(45 409)
-16%
|
(10 392)
+77%
|
(3 581)
+66%
|
813
N/A
|
377
-54%
|
(210)
N/A
|
(5 471)
-2 506%
|
(6 764)
-24%
|
(8 475)
-25%
|
(2 831)
+67%
|
(6 442)
-128%
|
(13 896)
-116%
|
(11 394)
+18%
|
(2 855)
+75%
|
(10 594)
-271%
|
7 251
N/A
|
12 574
+73%
|
|
| 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
|
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
|
3 000
|
0
|
0
|
0
|
(3 000)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16 896
|
16 896
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 000
|
2 000
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
(2 760)
|
(2 823)
|
(4 846)
|
(4 850)
|
(2 651)
|
(7 408)
|
(5 392)
|
(5 413)
|
(9 281)
|
(4 503)
|
(4 513)
|
(4 567)
|
(11 905)
|
(11 955)
|
(11 954)
|
(11 877)
|
(7 325)
|
(7 263)
|
(7 264)
|
(7 274)
|
(115)
|
(3 694)
|
(3 729)
|
(3 721)
|
(3 672)
|
(63)
|
(23)
|
(21)
|
(99)
|
(109)
|
(130)
|
(131)
|
(46)
|
(44)
|
(10)
|
(8)
|
(8)
|
(0)
|
(3)
|
0
|
(22)
|
(21)
|
(31)
|
0
|
(14)
|
(16)
|
(10)
|
0
|
(13)
|
(93)
|
(87)
|
(60)
|
(56)
|
|
| Cash from Financing Activities |
(2 760)
N/A
|
(2 823)
-2%
|
(4 846)
-72%
|
(4 850)
0%
|
(2 651)
+45%
|
(7 408)
-179%
|
(5 392)
+27%
|
(5 413)
0%
|
(9 281)
-71%
|
(4 503)
+51%
|
(4 513)
0%
|
(4 567)
-1%
|
(11 905)
-161%
|
(11 955)
0%
|
(11 954)
+0%
|
(11 877)
+1%
|
(7 325)
+38%
|
(7 263)
+1%
|
(7 264)
0%
|
(7 274)
0%
|
(115)
+98%
|
(694)
-503%
|
(3 729)
-437%
|
(3 721)
+0%
|
(3 672)
+1%
|
(3 063)
+17%
|
(23)
+99%
|
(21)
+9%
|
(99)
-371%
|
(109)
-10%
|
(130)
-20%
|
(131)
0%
|
(46)
+65%
|
16 852
N/A
|
16 885
+0%
|
16 888
+0%
|
16 888
N/A
|
(0)
N/A
|
(3)
-518%
|
0
N/A
|
(22)
N/A
|
(21)
+2%
|
(31)
-49%
|
0
N/A
|
(14)
N/A
|
(16)
-16%
|
(10)
+38%
|
1 990
N/A
|
(13)
N/A
|
(93)
-619%
|
(87)
+7%
|
(2 060)
-2 270%
|
(56)
+97%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
112
|
23
|
(22)
|
0
|
(89)
|
0
|
(2)
|
0
|
4
|
4
|
0
|
0
|
6
|
6
|
13
|
21
|
27
|
81
|
79
|
88
|
39
|
(15)
|
22
|
4
|
36
|
36
|
(3)
|
(1)
|
7
|
21
|
17
|
16
|
9
|
(5)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
1
|
2
|
|
| Net Change in Cash |
33 679
N/A
|
24 850
-26%
|
(42 123)
N/A
|
(11 628)
+72%
|
(55 502)
-377%
|
8 317
N/A
|
10 841
+30%
|
47 576
+339%
|
10 159
-79%
|
(53 861)
N/A
|
(67 962)
-26%
|
(62 284)
+8%
|
(40 543)
+35%
|
29 051
N/A
|
(128)
N/A
|
8 997
N/A
|
(16 132)
N/A
|
(14 490)
+10%
|
5 762
N/A
|
(28 731)
N/A
|
(25 282)
+12%
|
(60 436)
-139%
|
(50 186)
+17%
|
15 953
N/A
|
(18 394)
N/A
|
(24 928)
-36%
|
(29 567)
-19%
|
(56 303)
-90%
|
(23 868)
+58%
|
19 142
N/A
|
47 051
+146%
|
28 397
-40%
|
(2 569)
N/A
|
(11 729)
-356%
|
(40 533)
-246%
|
(36 947)
+9%
|
1 317
N/A
|
(14 665)
N/A
|
(9 401)
+36%
|
10 450
N/A
|
1 864
-82%
|
6 892
+270%
|
10 193
+48%
|
1 165
-89%
|
(1 514)
N/A
|
7 648
N/A
|
(15 920)
N/A
|
11 913
N/A
|
(2 309)
N/A
|
(6 495)
-181%
|
(7 668)
-18%
|
(19 075)
-149%
|
(4 023)
+79%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(25 197)
N/A
|
(76 882)
-205%
|
(84 748)
-10%
|
(108 453)
-28%
|
(67 976)
+37%
|
1 404
N/A
|
9 067
+546%
|
35 130
+287%
|
3 009
-91%
|
(2 668)
N/A
|
(13 790)
-417%
|
6 866
N/A
|
41 807
+509%
|
39 388
-6%
|
12 934
-67%
|
16 995
+31%
|
(31 716)
N/A
|
(28 262)
+11%
|
2 906
N/A
|
(10 889)
N/A
|
3 607
N/A
|
(33 679)
N/A
|
(51 909)
-54%
|
(48 810)
+6%
|
(45 219)
+7%
|
(21 399)
+53%
|
(22 222)
-4%
|
(15 562)
+30%
|
(25 185)
-62%
|
(29 879)
-19%
|
(32 656)
-9%
|
(34 736)
-6%
|
(62 573)
-80%
|
(50 283)
+20%
|
(44 204)
+12%
|
(51 385)
-16%
|
(6 987)
+86%
|
(10 648)
-52%
|
(7 900)
+26%
|
8 250
N/A
|
467
-94%
|
6 783
+1 352%
|
15 528
+129%
|
7 960
-49%
|
6 975
-12%
|
10 495
+50%
|
(9 595)
N/A
|
23 819
N/A
|
9 098
-62%
|
(3 546)
N/A
|
3 013
N/A
|
(25 576)
N/A
|
(17 920)
+30%
|
|