EGPI Firecreek Inc
OTC:EFIR
Cash Flow Statement
Cash Flow Statement
EGPI Firecreek Inc
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||
| Net Income |
(11)
|
(11)
|
(8)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
3
|
4
|
4
|
3
|
(3)
|
(4)
|
(6)
|
(7)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
|
| Depreciation & Amortization |
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 Non-Cash Items |
5
|
5
|
4
|
5
|
2
|
2
|
3
|
2
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
(4)
|
(3)
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
3
|
1
|
2
|
3
|
4
|
4
|
|
| 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
|
|
| 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
|
|
| Change in Working Capital |
(0)
|
(1)
|
(0)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
1
|
1
|
2
|
2
|
1
|
3
|
2
|
2
|
1
|
2
|
2
|
2
|
1
|
1
|
|
| Cash from Operating Activities |
(6)
N/A
|
(6)
-4%
|
(4)
+40%
|
(3)
+27%
|
(2)
+42%
|
(2)
-10%
|
(1)
+37%
|
(1)
+23%
|
(1)
+6%
|
(1)
-12%
|
(1)
+20%
|
(0)
+67%
|
(0)
-23%
|
0
N/A
|
0
+6%
|
(0)
N/A
|
(0)
+61%
|
(0)
-887%
|
(0)
-4%
|
(1)
-363%
|
(1)
-7%
|
(1)
+21%
|
(1)
-18%
|
(0)
+60%
|
(1)
-43%
|
(1)
+2%
|
(1)
-48%
|
(1)
+1%
|
(0)
+58%
|
(0)
-4%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
(3)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(1)
|
0
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Investing Activities |
(1)
N/A
|
(1)
N/A
|
(1)
+11%
|
(1)
+5%
|
(0)
+55%
|
(0)
N/A
|
(0)
N/A
|
(2)
-556%
|
(2)
+8%
|
(3)
-86%
|
(3)
N/A
|
(2)
+49%
|
(1)
+9%
|
0
N/A
|
0
N/A
|
0
-20%
|
(1)
N/A
|
(1)
+0%
|
(1)
-6%
|
(1)
-4%
|
(0)
+93%
|
(0)
-5%
|
(0)
-267%
|
(0)
+23%
|
(0)
+3%
|
(0)
+3%
|
0
N/A
|
(0)
N/A
|
(1)
-133%
|
(1)
N/A
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
3
|
3
|
5
|
5
|
2
|
2
|
0
|
1
|
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 |
4
|
4
|
0
|
(2)
|
0
|
0
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Other |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
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 |
7
N/A
|
7
+1%
|
5
-33%
|
3
-37%
|
2
-42%
|
2
+22%
|
2
+12%
|
2
+3%
|
4
+84%
|
4
-11%
|
2
-48%
|
2
0%
|
(0)
N/A
|
(0)
+8%
|
(0)
-10%
|
(0)
N/A
|
1
N/A
|
1
+33%
|
1
+37%
|
2
+22%
|
1
-44%
|
1
-21%
|
1
+1%
|
1
-21%
|
1
+24%
|
1
-9%
|
1
+1%
|
1
+43%
|
1
-8%
|
1
-3%
|
|
| 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
|
1
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
|
| Net Change in Cash |
0
N/A
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+68%
|
0
N/A
|
1
+890%
|
(0)
N/A
|
2
N/A
|
0
-98%
|
(2)
N/A
|
0
N/A
|
(2)
N/A
|
(0)
+94%
|
(0)
+25%
|
(0)
-289%
|
0
N/A
|
0
-35%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
+100%
|
0
+50%
|
(0)
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-1%
|
(0)
+96%
|
(0)
-152%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow |
(7)
N/A
|
(7)
-4%
|
(4)
+37%
|
(3)
+24%
|
(2)
+45%
|
(2)
-8%
|
(1)
+32%
|
(3)
-93%
|
(1)
+70%
|
(4)
-382%
|
(4)
+5%
|
(2)
+54%
|
(0)
+83%
|
0
N/A
|
0
+6%
|
(0)
N/A
|
(0)
+61%
|
(0)
-887%
|
(0)
-104%
|
(1)
-196%
|
(1)
+10%
|
(1)
+25%
|
(1)
-43%
|
(1)
+54%
|
(1)
-28%
|
(1)
+23%
|
(1)
-48%
|
(1)
-25%
|
(1)
+17%
|
(0)
+59%
|
|