Nextier Oilfield Solutions Inc
NYSE:NEX
Cash Flow Statement
Cash Flow Statement
Nextier Oilfield Solutions Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||
Net Income |
(162)
|
(174)
|
(187)
|
(208)
|
(174)
|
(119)
|
(36)
|
28
|
71
|
97
|
59
|
46
|
10
|
(17)
|
(106)
|
(156)
|
(264)
|
(370)
|
(347)
|
(330)
|
(249)
|
(190)
|
(119)
|
(56)
|
44
|
193
|
315
|
560
|
642
|
|
Depreciation & Amortization |
113
|
88
|
101
|
115
|
120
|
138
|
159
|
189
|
216
|
238
|
259
|
271
|
281
|
282
|
292
|
307
|
312
|
317
|
302
|
262
|
228
|
199
|
184
|
193
|
212
|
223
|
229
|
233
|
237
|
|
Change in Deffered Taxes |
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
|
(107)
|
(113)
|
|
Stock-Based Compensation |
2
|
2
|
2
|
1
|
4
|
7
|
11
|
13
|
14
|
15
|
17
|
18
|
20
|
20
|
29
|
32
|
36
|
35
|
26
|
24
|
20
|
22
|
25
|
28
|
32
|
32
|
33
|
35
|
36
|
|
Other Non-Cash Items |
15
|
9
|
9
|
44
|
42
|
44
|
45
|
29
|
42
|
31
|
32
|
14
|
0
|
12
|
40
|
69
|
73
|
78
|
41
|
16
|
4
|
1
|
(9)
|
(12)
|
2
|
(18)
|
(23)
|
(13)
|
(43)
|
|
Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
5
|
6
|
6
|
5
|
2
|
2
|
2
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
2
|
1
|
15
|
|
Change in Working Capital |
40
|
19
|
23
|
(16)
|
(49)
|
(63)
|
(88)
|
(85)
|
(67)
|
(39)
|
(1)
|
44
|
57
|
49
|
80
|
76
|
153
|
137
|
72
|
49
|
(33)
|
(42)
|
(106)
|
(124)
|
(154)
|
(119)
|
(67)
|
(74)
|
(16)
|
|
Cash from Operating Activities |
7
N/A
|
(58)
N/A
|
(54)
+6%
|
(65)
-20%
|
(61)
+6%
|
1
N/A
|
80
+8 756%
|
161
+102%
|
261
+62%
|
326
+25%
|
350
+7%
|
375
+7%
|
349
-7%
|
325
-7%
|
306
-6%
|
296
-3%
|
274
-7%
|
163
-41%
|
69
-58%
|
(3)
N/A
|
(50)
-1 689%
|
(33)
+34%
|
(51)
-53%
|
1
N/A
|
104
+9 567%
|
279
+167%
|
454
+63%
|
599
+32%
|
707
+18%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||
Capital Expenditures |
(34)
|
(17)
|
(24)
|
(28)
|
(44)
|
(93)
|
(142)
|
(161)
|
(244)
|
(271)
|
(280)
|
(309)
|
(264)
|
(223)
|
(205)
|
(191)
|
(181)
|
(151)
|
(122)
|
(102)
|
(92)
|
(153)
|
(188)
|
(193)
|
(211)
|
(193)
|
(220)
|
(255)
|
(324)
|
|
Other Items |
(199)
|
(204)
|
(204)
|
(2)
|
(3)
|
(118)
|
(109)
|
(112)
|
(111)
|
(10)
|
(17)
|
(9)
|
(1)
|
20
|
91
|
140
|
142
|
151
|
85
|
70
|
63
|
(15)
|
24
|
(17)
|
(15)
|
49
|
34
|
(2)
|
19
|
|
Cash from Investing Activities |
(233)
N/A
|
(221)
+5%
|
(227)
-3%
|
(30)
+87%
|
(46)
-53%
|
(211)
-354%
|
(251)
-19%
|
(273)
-9%
|
(355)
-30%
|
(282)
+21%
|
(298)
-6%
|
(317)
-7%
|
(264)
+17%
|
(203)
+23%
|
(114)
+44%
|
(50)
+56%
|
(39)
+22%
|
(1)
+98%
|
(38)
-6 200%
|
(31)
+17%
|
(29)
+8%
|
(168)
-481%
|
(163)
+3%
|
(210)
-29%
|
(227)
-8%
|
(143)
+37%
|
(186)
-30%
|
(257)
-38%
|
(305)
-19%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
0
|
0
|
256
|
256
|
256
|
256
|
(3)
|
(44)
|
(73)
|
(108)
|
(108)
|
(68)
|
(39)
|
(6)
|
(4)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(6)
|
(6)
|
(11)
|
(125)
|
(186)
|
(207)
|
|
Net Issuance of Debt |
89
|
91
|
92
|
(145)
|
(144)
|
(8)
|
(8)
|
129
|
195
|
60
|
59
|
59
|
(8)
|
(9)
|
(10)
|
165
|
(10)
|
(9)
|
(7)
|
(180)
|
(5)
|
34
|
51
|
43
|
35
|
(11)
|
(36)
|
(39)
|
(44)
|
|
Other |
182
|
185
|
185
|
(29)
|
(25)
|
(29)
|
(30)
|
(5)
|
(24)
|
(20)
|
(19)
|
(19)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
Cash from Financing Activities |
271
N/A
|
276
+2%
|
277
+0%
|
81
-71%
|
87
+7%
|
219
+153%
|
218
0%
|
121
-44%
|
128
+5%
|
(33)
N/A
|
(69)
-105%
|
(69)
0%
|
(77)
-12%
|
(48)
+38%
|
(17)
+65%
|
159
N/A
|
(16)
N/A
|
(15)
+7%
|
(10)
+33%
|
(183)
-1 763%
|
(7)
+96%
|
32
N/A
|
48
+53%
|
38
-22%
|
29
-22%
|
(22)
N/A
|
(161)
-635%
|
(225)
-39%
|
(251)
-12%
|
|
Change in Cash | ||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
1
|
(1)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
1
|
|
Net Change in Cash |
44
N/A
|
(3)
N/A
|
(5)
-70%
|
(14)
-204%
|
(21)
-50%
|
9
N/A
|
47
+408%
|
10
-79%
|
34
+246%
|
11
-67%
|
(16)
N/A
|
(12)
+26%
|
8
N/A
|
74
+889%
|
175
+136%
|
406
+132%
|
220
-46%
|
148
-33%
|
21
-86%
|
(218)
N/A
|
(87)
+60%
|
(170)
-96%
|
(165)
+3%
|
(172)
-4%
|
(92)
+46%
|
115
N/A
|
108
-6%
|
119
+10%
|
152
+28%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||
Free Cash Flow |
(28)
N/A
|
(74)
-167%
|
(78)
-5%
|
(93)
-20%
|
(105)
-13%
|
(92)
+12%
|
(63)
+32%
|
1
N/A
|
18
+3 440%
|
55
+211%
|
70
+28%
|
66
-7%
|
85
+29%
|
102
+20%
|
101
-1%
|
105
+4%
|
93
-11%
|
11
-88%
|
(53)
N/A
|
(104)
-95%
|
(142)
-36%
|
(186)
-31%
|
(238)
-28%
|
(192)
+19%
|
(107)
+44%
|
86
N/A
|
234
+172%
|
344
+47%
|
383
+11%
|