PTT Exploration and Production Public Company Limited (PEXNY)
OTCMKTS
· Delayed Price · Currency is USD
10.50
+0.70 (7.14%)
Apr 28, 2025, 9:46 AM EDT
PEXNY Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 2,191 | 2,227 | 2,208 | 1,999 | 1,211 | 719.54 | Upgrade
|
| Depreciation & Amortization | 2,843 | 2,785 | 2,401 | 2,396 | 2,431 | 2,240 | Upgrade
|
| Other Amortization | 9.86 | 9.99 | 9.3 | 12.43 | 10.98 | 10.21 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | - | - | 2.26 | 24.22 | Upgrade
|
| Asset Writedown & Restructuring Costs | 0.25 | 1.68 | 192.78 | 317.78 | 169 | - | Upgrade
|
| Loss (Gain) on Equity Investments | -41.33 | -37.75 | -42.56 | -19.56 | -15.17 | -41.64 | Upgrade
|
| Other Operating Activities | 214.04 | 317.53 | 228.78 | 828.76 | 67.67 | -224.5 | Upgrade
|
| Change in Accounts Receivable | -4.2 | 549.06 | -87.66 | -201.83 | -229.78 | 178.75 | Upgrade
|
| Change in Inventory | -38.52 | -54.59 | -51.58 | -135.48 | -60.36 | -29.76 | Upgrade
|
| Change in Accounts Payable | 107.78 | 107.78 | -125.5 | 55.66 | 124.02 | -110.97 | Upgrade
|
| Change in Other Net Operating Assets | -191.35 | -184.31 | -370.43 | -564.87 | -281.82 | 5.86 | Upgrade
|
| Operating Cash Flow | 5,090 | 5,722 | 4,362 | 4,687 | 3,428 | 2,772 | Upgrade
|
| Operating Cash Flow Growth | 9.93% | 31.17% | -6.94% | 36.72% | 23.70% | -21.25% | Upgrade
|
| Capital Expenditures | -3,579 | -3,498 | -2,365 | -1,861 | -1,644 | -1,187 | Upgrade
|
| Cash Acquisitions | - | - | -0.72 | -0.96 | -2,299 | - | Upgrade
|
| Sale (Purchase) of Intangibles | -69.69 | -53.45 | -26.41 | -31.08 | -29.07 | -28.47 | Upgrade
|
| Investment in Securities | -423.56 | -200.85 | -10.86 | 111.2 | 29.82 | 97.26 | Upgrade
|
| Other Investing Activities | 100.4 | 82.02 | 47.93 | 102 | 88.74 | 46.01 | Upgrade
|
| Investing Cash Flow | -4,571 | -4,266 | -2,371 | -1,695 | -3,853 | -1,072 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 200 | - | Upgrade
|
| Long-Term Debt Issued | - | - | 44.55 | 358.64 | 179.96 | 850 | Upgrade
|
| Total Debt Issued | - | - | 44.55 | 358.64 | 379.96 | 850 | Upgrade
|
| Short-Term Debt Repaid | - | - | - | - | -200 | - | Upgrade
|
| Long-Term Debt Repaid | - | -317.71 | -332.95 | -1,202 | -128.48 | -826.81 | Upgrade
|
| Total Debt Repaid | -334.18 | -317.71 | -332.95 | -1,202 | -328.48 | -826.81 | Upgrade
|
| Net Debt Issued (Repaid) | -334.18 | -317.71 | -288.4 | -843.49 | 51.48 | 23.2 | Upgrade
|
| Common Dividends Paid | -1,080 | -1,080 | -1,099 | -819.49 | -605.34 | -671 | Upgrade
|
| Other Financing Activities | -132.33 | -126.76 | -134.17 | -336.7 | -141.5 | -198.52 | Upgrade
|
| Financing Cash Flow | -1,547 | -1,524 | -1,521 | -2,000 | -695.36 | -846.32 | Upgrade
|
| Foreign Exchange Rate Adjustments | 16.97 | -11.82 | 9.87 | -12.89 | -24.4 | 27.54 | Upgrade
|
| Net Cash Flow | -1,011 | -80.8 | 479.74 | 980.03 | -1,145 | 881.11 | Upgrade
|
| Free Cash Flow | 1,511 | 2,224 | 1,996 | 2,827 | 1,785 | 1,585 | Upgrade
|
| Free Cash Flow Growth | -34.51% | 11.40% | -29.37% | 58.39% | 12.61% | -32.20% | Upgrade
|
| Free Cash Flow Margin | 17.14% | 25.15% | 23.11% | 30.00% | 25.66% | 30.64% | Upgrade
|
| Free Cash Flow Per Share | 0.38 | 0.56 | 0.50 | 0.71 | 0.45 | 0.40 | Upgrade
|
| Cash Interest Paid | 134.32 | 131.5 | 136.6 | 144.37 | 133.91 | 147.59 | Upgrade
|
| Cash Income Tax Paid | 1,620 | 1,620 | 1,787 | 1,611 | 989.08 | 1,110 | Upgrade
|
| Levered Free Cash Flow | 2,024 | 2,098 | 1,138 | 3,118 | 2,644 | 1,696 | Upgrade
|
| Unlevered Free Cash Flow | 2,241 | 2,307 | 1,322 | 3,264 | 2,771 | 1,855 | Upgrade
|
| Change in Net Working Capital | -779.71 | -741.85 | 1,192 | 18.5 | -418.92 | 98.67 | Upgrade
|
Updated Feb 13, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.