AER Energy Resources Inc
OTC:AERN
Cash Flow Statement
Cash Flow Statement
AER Energy Resources Inc
| Dec-1992 | Mar-1993 | Jun-1993 | Sep-1993 | Dec-1993 | Mar-1994 | Jun-1994 | Sep-1994 | Dec-1994 | Mar-1995 | Jun-1995 | Sep-1995 | Dec-1995 | Mar-1996 | Jun-1996 | Sep-1996 | Dec-1996 | Mar-1997 | Jun-1997 | Sep-1997 | Dec-1997 | Mar-1998 | Jun-1998 | Sep-1998 | Dec-1998 | Mar-1999 | Jun-1999 | Sep-1999 | Dec-1999 | Mar-2000 | Jun-2000 | Sep-2000 | Dec-2000 | Mar-2001 | Jun-2001 | Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Mar-2012 | Jun-2012 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
(5)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(9)
|
(10)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
2
|
1
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
| Other Non-Cash Items |
(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
|
|
| Cash Taxes Paid |
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
|
|
| Cash Interest Paid |
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
|
|
| Change in Working Capital |
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
1
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
1
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
|
| Cash from Operating Activities |
(5)
N/A
|
(5)
-12%
|
(6)
-15%
|
(6)
-4%
|
(7)
-6%
|
(7)
-8%
|
(7)
-6%
|
(9)
-16%
|
(10)
-15%
|
(11)
-9%
|
(11)
-3%
|
(10)
+6%
|
(9)
+11%
|
(8)
+12%
|
(7)
+14%
|
(7)
-2%
|
(7)
+3%
|
(7)
-2%
|
(8)
-9%
|
(8)
-4%
|
(8)
-4%
|
(8)
-1%
|
(8)
+6%
|
(6)
+17%
|
(6)
+8%
|
(4)
+34%
|
(3)
+11%
|
(3)
+7%
|
(2)
+23%
|
(4)
-50%
|
(4)
-6%
|
(5)
-14%
|
(5)
-8%
|
(5)
+3%
|
(5)
0%
|
(5)
+3%
|
(5)
-1%
|
(4)
+4%
|
(4)
+6%
|
1
N/A
|
1
-31%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Other Items |
(1)
|
(0)
|
(0)
|
(8)
|
(8)
|
(3)
|
0
|
9
|
9
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(2)
N/A
|
(1)
+57%
|
(1)
-7%
|
(8)
-857%
|
(9)
-7%
|
(4)
+51%
|
(1)
+68%
|
7
N/A
|
8
+9%
|
2
-73%
|
(1)
N/A
|
(0)
+15%
|
(0)
+29%
|
(0)
+34%
|
(0)
-10%
|
(0)
+39%
|
(0)
-14%
|
(0)
-44%
|
(0)
-26%
|
(0)
-14%
|
(0)
+15%
|
(0)
+36%
|
(0)
+50%
|
(0)
+56%
|
(0)
N/A
|
(3)
-8 075%
|
(2)
+33%
|
(0)
+100%
|
(0)
+90%
|
3
N/A
|
2
-33%
|
(0)
N/A
|
(0)
-10%
|
(0)
+9%
|
(0)
-50%
|
(0)
N/A
|
(0)
-20%
|
(0)
+17%
|
(0)
+33%
|
0
N/A
|
0
N/A
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
7
|
7
|
7
|
18
|
18
|
18
|
18
|
0
|
13
|
13
|
13
|
13
|
0
|
0
|
9
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
3
|
4
|
2
|
2
|
4
|
4
|
(3)
|
(3)
|
|
| Net Issuance of Debt |
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
1
|
2
|
0
|
(0)
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
9
N/A
|
9
-5%
|
7
-17%
|
18
+150%
|
18
N/A
|
18
0%
|
18
+0%
|
0
-100%
|
13
+21 117%
|
13
+0%
|
13
N/A
|
13
0%
|
10
-22%
|
10
0%
|
19
+95%
|
19
0%
|
9
-51%
|
9
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2
N/A
|
4
+97%
|
4
0%
|
5
+25%
|
4
-10%
|
3
-33%
|
4
+34%
|
4
+9%
|
4
-12%
|
(2)
N/A
|
(1)
+17%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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 Change in Cash |
2
N/A
|
3
+6%
|
0
-89%
|
3
+930%
|
2
-31%
|
6
+193%
|
9
+42%
|
(1)
N/A
|
11
N/A
|
4
-62%
|
1
-71%
|
2
+65%
|
0
-79%
|
2
+303%
|
12
+648%
|
12
-1%
|
2
-81%
|
2
-8%
|
(8)
N/A
|
(8)
-4%
|
(9)
-3%
|
(9)
+0%
|
(8)
+7%
|
(6)
+18%
|
(6)
+8%
|
(7)
-21%
|
(6)
+21%
|
(3)
+43%
|
(2)
+24%
|
(1)
+80%
|
0
N/A
|
(1)
N/A
|
(1)
-66%
|
0
N/A
|
(0)
N/A
|
(2)
-345%
|
(1)
+57%
|
(0)
+77%
|
(0)
-135%
|
(1)
-27%
|
(1)
-15%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(5)
N/A
|
(6)
-8%
|
(7)
-14%
|
(7)
-4%
|
(8)
-12%
|
(8)
-8%
|
(9)
-6%
|
(10)
-13%
|
(11)
-7%
|
(12)
-8%
|
(12)
+0%
|
(11)
+7%
|
(10)
+12%
|
(8)
+13%
|
(7)
+13%
|
(7)
-1%
|
(7)
+3%
|
(7)
-3%
|
(8)
-9%
|
(8)
-4%
|
(9)
-3%
|
(9)
N/A
|
(8)
+7%
|
(6)
+18%
|
(6)
+8%
|
(4)
+34%
|
(4)
+11%
|
(3)
+6%
|
(3)
+23%
|
(4)
-49%
|
(4)
-5%
|
(5)
-14%
|
(5)
-8%
|
(5)
+3%
|
(5)
0%
|
(5)
+3%
|
(5)
-1%
|
(5)
+4%
|
(4)
+6%
|
1
N/A
|
1
-31%
|
|