Forbes Energy Services Ltd
OTC:FLSS
Cash Flow Statement
Cash Flow Statement
Forbes Energy Services Ltd
| Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Income |
(12)
|
(8)
|
18
|
11
|
2
|
(7)
|
(9)
|
(13)
|
(13)
|
(12)
|
(12)
|
(8)
|
(8)
|
(11)
|
(19)
|
(31)
|
(46)
|
(66)
|
(96)
|
(106)
|
(109)
|
(107)
|
(26)
|
(12)
|
1
|
15
|
(36)
|
(34)
|
(33)
|
(36)
|
(38)
|
(62)
|
(68)
|
(117)
|
|
| Depreciation & Amortization |
42
|
43
|
46
|
48
|
51
|
53
|
53
|
54
|
55
|
55
|
54
|
55
|
55
|
57
|
53
|
53
|
55
|
52
|
51
|
50
|
52
|
49
|
43
|
37
|
34
|
29
|
29
|
30
|
31
|
33
|
32
|
31
|
29
|
26
|
|
| Change in Deffered Taxes |
(2)
|
1
|
16
|
13
|
(1)
|
(6)
|
(9)
|
(11)
|
(5)
|
(5)
|
(5)
|
(3)
|
(4)
|
(5)
|
(10)
|
(13)
|
(17)
|
(15)
|
(10)
|
(5)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
|
| Stock-Based Compensation |
3
|
4
|
5
|
5
|
4 430
|
3
|
3
|
5
|
3
|
7
|
0
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
1
|
|
| Other Non-Cash Items |
18
|
15
|
5
|
6
|
5
|
8
|
7
|
6
|
6
|
6
|
6
|
6
|
5
|
4
|
4
|
3
|
3
|
4
|
18
|
18
|
17
|
17
|
(51)
|
(50)
|
(50)
|
(52)
|
2
|
1
|
1
|
2
|
3
|
25
|
28
|
73
|
|
| Cash Taxes Paid |
0
|
0
|
1
|
1
|
4
|
4
|
3
|
3
|
(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 |
23
|
10
|
12
|
12
|
26
|
27
|
27
|
27
|
27
|
27
|
26
|
26
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
1
|
0
|
2
|
4
|
4
|
6
|
5
|
4
|
4
|
|
| Change in Working Capital |
(40)
|
(32)
|
(11)
|
1
|
12
|
31
|
11
|
24
|
13
|
(6)
|
(10)
|
(17)
|
(1)
|
20
|
40
|
50
|
42
|
45
|
42
|
28
|
25
|
14
|
8
|
(2)
|
0
|
(4)
|
(5)
|
(1)
|
0
|
(4)
|
0
|
16
|
21
|
36
|
|
| Cash from Operating Activities |
6
N/A
|
19
+224%
|
74
+280%
|
80
+8%
|
68
-14%
|
78
+14%
|
53
-32%
|
60
+13%
|
56
-6%
|
39
-32%
|
34
-11%
|
34
-1%
|
47
+39%
|
63
+33%
|
71
+12%
|
65
-9%
|
37
-44%
|
23
-38%
|
8
-64%
|
(12)
N/A
|
(14)
-15%
|
(24)
-75%
|
(24)
+3%
|
(24)
-3%
|
(15)
+38%
|
(12)
+22%
|
(10)
+12%
|
(4)
+60%
|
(1)
+82%
|
(5)
-605%
|
(2)
+53%
|
9
N/A
|
9
-2%
|
18
+97%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(58)
|
(99)
|
(124)
|
(124)
|
(112)
|
(77)
|
(40)
|
(43)
|
(43)
|
(40)
|
(39)
|
(29)
|
(38)
|
(34)
|
(30)
|
(28)
|
(10)
|
(11)
|
(10)
|
(8)
|
(9)
|
(6)
|
(4)
|
(6)
|
(9)
|
(11)
|
(15)
|
(17)
|
(19)
|
(20)
|
(22)
|
(18)
|
(13)
|
(10)
|
|
| Other Items |
7
|
28
|
28
|
28
|
29
|
16
|
16
|
17
|
2
|
1
|
1
|
4
|
5
|
7
|
8
|
5
|
4
|
3
|
1
|
(8)
|
2
|
3
|
4
|
13
|
3
|
2
|
2
|
3
|
(63)
|
(60)
|
(55)
|
(51)
|
14
|
11
|
|
| Cash from Investing Activities |
(51)
N/A
|
(71)
-40%
|
(96)
-35%
|
(96)
+0%
|
(83)
+14%
|
(61)
+26%
|
(23)
+62%
|
(27)
-14%
|
(41)
-55%
|
(39)
+5%
|
(38)
+2%
|
(25)
+35%
|
(32)
-31%
|
(27)
+17%
|
(21)
+21%
|
(23)
-8%
|
(5)
+76%
|
(8)
-48%
|
(9)
-14%
|
(16)
-71%
|
(7)
+57%
|
(3)
+53%
|
(0)
+85%
|
7
N/A
|
(6)
N/A
|
(8)
-46%
|
(13)
-50%
|
(14)
-11%
|
(82)
-481%
|
(80)
+2%
|
(76)
+5%
|
(69)
+10%
|
2
N/A
|
1
-6%
|
|
| Financing Cash Flow | |||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
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 Issuance of Debt |
63
|
63
|
8
|
2
|
(4)
|
(5)
|
(11)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(5)
|
(5)
|
10
|
9
|
9
|
10
|
(5)
|
(4)
|
(6)
|
(5)
|
11
|
11
|
13
|
13
|
(2)
|
(2)
|
58
|
57
|
57
|
47
|
(14)
|
(14)
|
|
| Cash Paid for Dividends |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(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
|
|
| Other |
(10)
|
(10)
|
(9)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(28)
|
0
|
(39)
|
(39)
|
(7)
|
0
|
0
|
4
|
(3)
|
0
|
0
|
0
|
0
|
0
|
|
| Cash from Financing Activities |
52
N/A
|
51
-1%
|
(2)
N/A
|
(5)
-179%
|
(5)
-6%
|
(6)
-13%
|
(12)
-107%
|
(6)
+55%
|
(7)
-17%
|
(7)
0%
|
(6)
+2%
|
(7)
-10%
|
(6)
+11%
|
(6)
+3%
|
9
N/A
|
8
-4%
|
9
+3%
|
9
+3%
|
(5)
N/A
|
(5)
+15%
|
(33)
-628%
|
(33)
+3%
|
(28)
+13%
|
(28)
+2%
|
6
N/A
|
6
-2%
|
2
-64%
|
2
-6%
|
55
+2 746%
|
54
-1%
|
55
+0%
|
44
-19%
|
(14)
N/A
|
(14)
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(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
|
0
|
|
| Net Change in Cash |
6
N/A
|
(1)
N/A
|
(25)
-2 122%
|
(22)
+13%
|
(19)
+13%
|
11
N/A
|
17
+64%
|
28
+59%
|
9
-68%
|
(7)
N/A
|
(10)
-49%
|
2
N/A
|
9
+277%
|
30
+254%
|
58
+94%
|
50
-14%
|
40
-21%
|
23
-41%
|
(7)
N/A
|
(32)
-395%
|
(54)
-67%
|
(60)
-11%
|
(52)
+13%
|
(45)
+13%
|
(15)
+67%
|
(15)
+3%
|
(21)
-45%
|
(16)
+23%
|
(27)
-68%
|
(31)
-13%
|
(24)
+22%
|
(15)
+38%
|
(3)
+81%
|
6
N/A
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(52)
N/A
|
(80)
-53%
|
(50)
+37%
|
(44)
+12%
|
(43)
+2%
|
1
N/A
|
13
+2 437%
|
17
+26%
|
14
-17%
|
(1)
N/A
|
(5)
-245%
|
5
N/A
|
9
+75%
|
29
+211%
|
41
+42%
|
37
-11%
|
27
-26%
|
12
-55%
|
(2)
N/A
|
(20)
-744%
|
(23)
-16%
|
(31)
-34%
|
(28)
+9%
|
(30)
-10%
|
(24)
+21%
|
(23)
+5%
|
(25)
-10%
|
(21)
+14%
|
(20)
+8%
|
(26)
-30%
|
(24)
+6%
|
(8)
+66%
|
(3)
+58%
|
8
N/A
|
|