Falcon Minerals Corp
NASDAQ:FLMN
Cash Flow Statement
Cash Flow Statement
Falcon Minerals Corp
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||
Net Income |
1
|
54
|
71
|
87
|
101
|
59
|
50
|
41
|
31
|
24
|
14
|
9
|
10
|
6
|
15
|
24
|
27
|
31
|
|
Depreciation & Amortization |
0
|
5
|
10
|
15
|
19
|
17
|
15
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
15
|
15
|
16
|
|
Change in Deffered Taxes |
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
|
Other Non-Cash Items |
(1)
|
(42)
|
(41)
|
(42)
|
(41)
|
0
|
(0)
|
2
|
4
|
4
|
5
|
5
|
0
|
5
|
2
|
0
|
0
|
1
|
|
Cash Taxes Paid |
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
Cash Interest Paid |
0
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
|
Change in Working Capital |
0
|
1
|
(3)
|
(4)
|
(3)
|
(4)
|
4
|
7
|
5
|
7
|
6
|
3
|
2
|
(3)
|
(4)
|
(3)
|
(4)
|
1
|
|
Cash from Operating Activities |
(1)
N/A
|
18
N/A
|
38
+117%
|
56
+48%
|
78
+38%
|
76
-3%
|
73
-3%
|
67
-8%
|
55
-18%
|
50
-10%
|
39
-23%
|
31
-20%
|
27
-12%
|
23
-17%
|
30
+32%
|
39
+30%
|
43
+10%
|
52
+21%
|
|
Investing Cash Flow | |||||||||||||||||||
Capital Expenditures |
0
|
(0)
|
(0)
|
(1)
|
(2)
|
(11)
|
(22)
|
(23)
|
(23)
|
(16)
|
(5)
|
(4)
|
(2)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
|
Other Items |
(275)
|
(154)
|
(154)
|
124
|
124
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Investing Activities |
(275)
N/A
|
(154)
+44%
|
(154)
N/A
|
124
N/A
|
122
-1%
|
(8)
N/A
|
(19)
-127%
|
(23)
-19%
|
(23)
-3%
|
(16)
+33%
|
(5)
+68%
|
(4)
+18%
|
(2)
+40%
|
0
N/A
|
(1)
N/A
|
(2)
-13%
|
(1)
+20%
|
0
N/A
|
|
Financing Cash Flow | |||||||||||||||||||
Net Issuance of Common Stock |
270
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
0
|
(27)
|
(27)
|
(27)
|
(44)
|
(10)
|
(2)
|
0
|
22
|
17
|
4
|
1
|
(3)
|
(5)
|
(4)
|
(3)
|
0
|
(3)
|
|
Cash Paid for Dividends |
0
|
(108)
|
(108)
|
(144)
|
(148)
|
(50)
|
(58)
|
(29)
|
(30)
|
(28)
|
(21)
|
(15)
|
(12)
|
(9)
|
(13)
|
(18)
|
(22)
|
(26)
|
|
Other |
7
|
7
|
7
|
(7)
|
(11)
|
(20)
|
(27)
|
(26)
|
(28)
|
(25)
|
(18)
|
(13)
|
(10)
|
(8)
|
(11)
|
(16)
|
(19)
|
(22)
|
|
Cash from Financing Activities |
277
N/A
|
142
-49%
|
142
+0%
|
(178)
N/A
|
(203)
-14%
|
(79)
+61%
|
(87)
-9%
|
(55)
+36%
|
(37)
+33%
|
(35)
+4%
|
(35)
+2%
|
(27)
+22%
|
(25)
+9%
|
(22)
+12%
|
(28)
-27%
|
(36)
-32%
|
(42)
-15%
|
(51)
-21%
|
|
Change in Cash | |||||||||||||||||||
Net Change in Cash |
1
N/A
|
6
+373%
|
26
+371%
|
2
-91%
|
(3)
N/A
|
(12)
-271%
|
(33)
-176%
|
(10)
+68%
|
(5)
+54%
|
(1)
+81%
|
(1)
-14%
|
(0)
+89%
|
0
N/A
|
1
+306%
|
1
+63%
|
1
-11%
|
0
-96%
|
(0)
N/A
|
|
Free Cash Flow | |||||||||||||||||||
Free Cash Flow |
(1)
N/A
|
17
N/A
|
38
+118%
|
56
+48%
|
76
+36%
|
64
-16%
|
51
-20%
|
45
-13%
|
32
-29%
|
34
+8%
|
34
-2%
|
27
-20%
|
25
-7%
|
23
-9%
|
29
+26%
|
37
+30%
|
42
+12%
|
52
+24%
|