Ultrapetrol (Bahamas) Ltd
OTC:ULTRF
Cash Flow Statement
Cash Flow Statement
Ultrapetrol (Bahamas) Ltd
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 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
5
|
11
|
14
|
8
|
(5)
|
4
|
21
|
31
|
51
|
48
|
32
|
20
|
1
|
(40)
|
(33)
|
(32)
|
(34)
|
(5)
|
(21)
|
(28)
|
(19)
|
(18)
|
(24)
|
(22)
|
(38)
|
(63)
|
(55)
|
(36)
|
(16)
|
8
|
9
|
(2)
|
(24)
|
(52)
|
(53)
|
(62)
|
(50)
|
(48)
|
(60)
|
(66)
|
(110)
|
|
Depreciation & Amortization |
26
|
28
|
27
|
28
|
30
|
35
|
31
|
32
|
33
|
39
|
40
|
41
|
42
|
42
|
40
|
38
|
37
|
34
|
35
|
36
|
38
|
39
|
40
|
42
|
42
|
44
|
43
|
43
|
43
|
43
|
44
|
47
|
50
|
53
|
54
|
54
|
54
|
51
|
51
|
51
|
51
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
|
Other Non-Cash Items |
(5)
|
(1)
|
(1)
|
1
|
15
|
7
|
12
|
(16)
|
(17)
|
5
|
10
|
34
|
23
|
25
|
14
|
11
|
6
|
(18)
|
(8)
|
(4)
|
1
|
2
|
(1)
|
(3)
|
(3)
|
13
|
20
|
21
|
19
|
2
|
(4)
|
(5)
|
(8)
|
6
|
7
|
8
|
10
|
6
|
6
|
6
|
39
|
|
Cash Taxes Paid |
0
|
1
|
0
|
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
Cash Interest Paid |
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
22
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
30
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
|
Change in Working Capital |
(8)
|
(9)
|
2
|
11
|
5
|
(5)
|
(12)
|
(25)
|
(27)
|
(20)
|
(20)
|
(18)
|
(8)
|
12
|
3
|
15
|
21
|
7
|
10
|
(3)
|
(26)
|
(8)
|
(6)
|
1
|
23
|
2
|
(1)
|
(18)
|
(33)
|
(32)
|
(19)
|
(14)
|
10
|
29
|
14
|
30
|
19
|
24
|
34
|
48
|
50
|
|
Cash from Operating Activities |
18
N/A
|
29
+61%
|
42
+46%
|
49
+17%
|
45
-8%
|
42
-7%
|
51
+22%
|
23
-54%
|
39
+70%
|
71
+80%
|
61
-14%
|
77
+25%
|
57
-25%
|
39
-32%
|
24
-37%
|
33
+34%
|
30
-9%
|
19
-36%
|
16
-14%
|
1
-97%
|
(6)
N/A
|
15
N/A
|
9
-36%
|
17
+80%
|
25
+45%
|
(4)
N/A
|
7
N/A
|
10
+46%
|
13
+21%
|
20
+57%
|
30
+52%
|
26
-15%
|
28
+9%
|
35
+26%
|
22
-37%
|
30
+36%
|
32
+7%
|
37
+15%
|
35
-6%
|
42
+22%
|
35
-16%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(30)
|
(112)
|
(130)
|
(150)
|
(170)
|
(183)
|
(180)
|
(190)
|
(189)
|
(136)
|
(124)
|
(103)
|
(106)
|
(90)
|
(80)
|
(93)
|
(89)
|
(105)
|
(119)
|
(117)
|
(120)
|
(98)
|
(85)
|
(68)
|
(56)
|
(51)
|
(52)
|
(44)
|
(34)
|
(130)
|
(132)
|
(141)
|
(153)
|
(59)
|
(51)
|
(47)
|
(35)
|
(24)
|
(17)
|
(11)
|
(10)
|
|
Other Items |
11
|
8
|
(28)
|
(37)
|
(73)
|
(17)
|
(11)
|
24
|
82
|
48
|
53
|
28
|
5
|
7
|
22
|
35
|
49
|
51
|
34
|
21
|
7
|
0
|
4
|
5
|
8
|
18
|
24
|
22
|
20
|
9
|
18
|
18
|
18
|
18
|
0
|
0
|
0
|
0
|
5
|
5
|
5
|
|
Cash from Investing Activities |
(20)
N/A
|
(104)
-433%
|
(158)
-52%
|
(187)
-18%
|
(243)
-30%
|
(201)
+18%
|
(191)
+5%
|
(166)
+13%
|
(108)
+35%
|
(88)
+18%
|
(71)
+19%
|
(76)
-7%
|
(101)
-34%
|
(84)
+18%
|
(58)
+31%
|
(57)
+0%
|
(40)
+30%
|
(54)
-34%
|
(85)
-56%
|
(97)
-14%
|
(113)
-17%
|
(98)
+14%
|
(81)
+17%
|
(63)
+22%
|
(47)
+25%
|
(33)
+31%
|
(28)
+15%
|
(22)
+22%
|
(15)
+32%
|
(121)
-722%
|
(114)
+5%
|
(124)
-8%
|
(135)
-9%
|
(42)
+69%
|
(51)
-22%
|
(47)
+7%
|
(35)
+27%
|
(24)
+30%
|
(12)
+50%
|
(6)
+52%
|
(5)
+12%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
121
|
0
|
216
|
216
|
91
|
87
|
(6)
|
(6)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
219
|
0
|
0
|
209
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Issuance of Debt |
(7)
|
(33)
|
11
|
15
|
21
|
113
|
62
|
74
|
125
|
81
|
75
|
45
|
(6)
|
(7)
|
(1)
|
14
|
7
|
90
|
93
|
98
|
111
|
14
|
23
|
18
|
7
|
5
|
(99)
|
95
|
91
|
151
|
239
|
39
|
37
|
(32)
|
(32)
|
(13)
|
(1)
|
(2)
|
(5)
|
(14)
|
(20)
|
|
Other |
3
|
0
|
0
|
1
|
2
|
(2)
|
(0)
|
2
|
(3)
|
(3)
|
(4)
|
(6)
|
(2)
|
(0)
|
(15)
|
(0)
|
(1)
|
(2)
|
13
|
(2)
|
(2)
|
(2)
|
(3)
|
1
|
3
|
1
|
(1)
|
(190)
|
(190)
|
(190)
|
(187)
|
(2)
|
(3)
|
1
|
(0)
|
0
|
(1)
|
0
|
(3)
|
(7)
|
(10)
|
|
Cash from Financing Activities |
(4)
N/A
|
88
N/A
|
137
+55%
|
233
+70%
|
239
+3%
|
202
-15%
|
148
-27%
|
70
-53%
|
116
+66%
|
58
-50%
|
56
-4%
|
26
-54%
|
(21)
N/A
|
(8)
+62%
|
(16)
-107%
|
14
N/A
|
6
-53%
|
88
+1 291%
|
105
+20%
|
95
-10%
|
109
+14%
|
12
-89%
|
21
+76%
|
19
-7%
|
10
-46%
|
225
+2 089%
|
119
-47%
|
124
+4%
|
110
-11%
|
(49)
N/A
|
42
N/A
|
26
-38%
|
34
+29%
|
(31)
N/A
|
(33)
-4%
|
(13)
+61%
|
(2)
+85%
|
(2)
-31%
|
(7)
-198%
|
(20)
-179%
|
(30)
-48%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(6)
N/A
|
13
N/A
|
21
+64%
|
95
+355%
|
40
-57%
|
44
+8%
|
8
-82%
|
(73)
N/A
|
48
N/A
|
42
-13%
|
47
+12%
|
27
-42%
|
(65)
N/A
|
(53)
+19%
|
(49)
+6%
|
(11)
+77%
|
(4)
+61%
|
52
N/A
|
37
-29%
|
(1)
N/A
|
(10)
-1 007%
|
(71)
-610%
|
(51)
+28%
|
(27)
+47%
|
(12)
+54%
|
188
N/A
|
99
-47%
|
113
+15%
|
108
-4%
|
(150)
N/A
|
(42)
+72%
|
(72)
-71%
|
(73)
-2%
|
(38)
+48%
|
(61)
-63%
|
(30)
+51%
|
(4)
+86%
|
10
N/A
|
15
+48%
|
16
+5%
|
(0)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(12)
N/A
|
(83)
-572%
|
(88)
-6%
|
(101)
-15%
|
(125)
-23%
|
(141)
-13%
|
(129)
+8%
|
(167)
-29%
|
(150)
+10%
|
(65)
+57%
|
(63)
+3%
|
(27)
+58%
|
(49)
-85%
|
(51)
-4%
|
(56)
-8%
|
(60)
-9%
|
(60)
+1%
|
(86)
-45%
|
(103)
-19%
|
(117)
-14%
|
(126)
-8%
|
(83)
+34%
|
(76)
+9%
|
(51)
+32%
|
(31)
+40%
|
(55)
-77%
|
(45)
+19%
|
(34)
+24%
|
(22)
+36%
|
(110)
-408%
|
(102)
+8%
|
(116)
-13%
|
(125)
-8%
|
(24)
+81%
|
(29)
-20%
|
(17)
+40%
|
(2)
+86%
|
13
N/A
|
18
+40%
|
32
+78%
|
25
-21%
|