Unit Corp
OTC:UNTC
Cash Flow Statement
Cash Flow Statement
Unit Corp
| 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 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Dec-2023 | Mar-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Income |
77
|
185
|
201
|
197
|
230
|
136
|
(169)
|
(498)
|
(771)
|
(1 037)
|
(830)
|
(628)
|
(447)
|
(136)
|
(79)
|
3
|
30
|
118
|
110
|
109
|
126
|
(40)
|
(50)
|
(66)
|
(295)
|
(554)
|
(1 355)
|
(1 563)
|
(1 233)
|
(905)
|
(102)
|
104
|
(21)
|
48
|
(4)
|
86
|
145
|
143
|
330
|
249
|
130
|
|
| Depreciation & Amortization |
327
|
334
|
345
|
365
|
386
|
405
|
420
|
411
|
390
|
355
|
307
|
268
|
235
|
208
|
200
|
196
|
200
|
209
|
219
|
228
|
237
|
244
|
249
|
257
|
263
|
276
|
275
|
245
|
200
|
143
|
99
|
80
|
70
|
64
|
58
|
47
|
36
|
24
|
17
|
18
|
18
|
|
| Change in Deffered Taxes |
42
|
101
|
104
|
95
|
111
|
77
|
(100)
|
(290)
|
(448)
|
(606)
|
(471)
|
(349)
|
(242)
|
(71)
|
(42)
|
8
|
24
|
(58)
|
(68)
|
(72)
|
(67)
|
(11)
|
(15)
|
(19)
|
(76)
|
(131)
|
(133)
|
(138)
|
(92)
|
(14)
|
(11)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
(47)
|
33
|
|
| Stock-Based Compensation |
21
|
21
|
22
|
22
|
22
|
24
|
25
|
25
|
19
|
21
|
20
|
17
|
20
|
14
|
13
|
14
|
16
|
18
|
21
|
22
|
23
|
23
|
21
|
22
|
23
|
13
|
10
|
6
|
0
|
0
|
6
|
5
|
4
|
1
|
(2)
|
0
|
2
|
7
|
7
|
8
|
7
|
|
| Other Non-Cash Items |
186
|
19
|
12
|
34
|
8
|
146
|
552
|
979
|
1 332
|
1 687
|
1 313
|
978
|
682
|
204
|
155
|
47
|
12
|
7
|
32
|
51
|
44
|
157
|
162
|
149
|
392
|
661
|
1 406
|
1 547
|
1 183
|
802
|
60
|
(45)
|
106
|
75
|
146
|
66
|
22
|
9
|
(96)
|
(86)
|
(73)
|
|
| Cash Taxes Paid |
0
|
9
|
16
|
25
|
25
|
16
|
9
|
3
|
3
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(0)
|
0
|
|
| Change in Working Capital |
47
|
36
|
(45)
|
(9)
|
(12)
|
(56)
|
43
|
39
|
37
|
49
|
39
|
54
|
35
|
34
|
1
|
(29)
|
(40)
|
(7)
|
(5)
|
(3)
|
(12)
|
3
|
0
|
(0)
|
47
|
18
|
29
|
77
|
47
|
48
|
29
|
(12)
|
(11)
|
(11)
|
(8)
|
(10)
|
(29)
|
(16)
|
(5)
|
16
|
5
|
|
| Cash from Operating Activities |
680
N/A
|
674
-1%
|
618
-8%
|
682
+10%
|
723
+6%
|
709
-2%
|
746
+5%
|
641
-14%
|
541
-16%
|
447
-17%
|
357
-20%
|
322
-10%
|
263
-18%
|
240
-9%
|
235
-2%
|
224
-5%
|
227
+1%
|
270
+19%
|
288
+7%
|
313
+9%
|
327
+5%
|
353
+8%
|
346
-2%
|
321
-7%
|
331
+3%
|
269
-19%
|
222
-18%
|
168
-24%
|
105
-38%
|
75
-29%
|
75
+1%
|
122
+63%
|
145
+18%
|
176
+22%
|
191
+9%
|
190
-1%
|
173
-9%
|
159
-8%
|
171
+7%
|
150
-12%
|
112
-25%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(688)
|
(704)
|
(708)
|
(785)
|
(878)
|
(987)
|
(1 023)
|
(938)
|
(785)
|
(562)
|
(404)
|
(314)
|
(232)
|
(187)
|
(148)
|
(170)
|
(200)
|
(256)
|
(308)
|
(338)
|
(392)
|
(446)
|
(479)
|
(503)
|
(507)
|
(407)
|
(302)
|
(184)
|
(69)
|
(30)
|
(14)
|
(14)
|
(24)
|
(30)
|
(37)
|
(39)
|
(33)
|
(30)
|
(30)
|
(24)
|
(19)
|
|
| Other Items |
75
|
125
|
160
|
149
|
85
|
67
|
32
|
31
|
27
|
12
|
48
|
54
|
49
|
76
|
46
|
(6)
|
(8)
|
(38)
|
(24)
|
20
|
24
|
(4)
|
(25)
|
(23)
|
(21)
|
12
|
12
|
12
|
11
|
7
|
10
|
18
|
73
|
67
|
59
|
54
|
50
|
59
|
68
|
82
|
79
|
|
| Cash from Investing Activities |
(613)
N/A
|
(579)
+6%
|
(548)
+5%
|
(636)
-16%
|
(793)
-25%
|
(921)
-16%
|
(991)
-8%
|
(908)
+8%
|
(758)
+17%
|
(550)
+27%
|
(356)
+35%
|
(261)
+27%
|
(183)
+30%
|
(111)
+39%
|
(103)
+8%
|
(176)
-72%
|
(208)
-18%
|
(293)
-41%
|
(333)
-13%
|
(318)
+4%
|
(369)
-16%
|
(450)
-22%
|
(503)
-12%
|
(526)
-4%
|
(529)
-1%
|
(395)
+25%
|
(290)
+27%
|
(171)
+41%
|
(58)
+66%
|
(22)
+61%
|
(4)
+82%
|
5
N/A
|
49
+937%
|
36
-26%
|
22
-40%
|
15
-32%
|
17
+16%
|
29
+69%
|
37
+28%
|
58
+57%
|
60
+4%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
19
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(20)
|
(52)
|
0
|
(56)
|
(60)
|
(27)
|
(27)
|
5
|
4
|
|
| Net Issuance of Debt |
(67)
|
(78)
|
(71)
|
(48)
|
69
|
191
|
243
|
265
|
215
|
106
|
2
|
(58)
|
(77)
|
(129)
|
(125)
|
(67)
|
(38)
|
9
|
22
|
(180)
|
(156)
|
(189)
|
(132)
|
107
|
112
|
124
|
110
|
41
|
(6)
|
(36)
|
(83)
|
(132)
|
(145)
|
(86)
|
(66)
|
(20)
|
16
|
0
|
0
|
0
|
0
|
|
| Cash Paid for Dividends |
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
|
(96)
|
(365)
|
(281)
|
|
| Other |
1
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
(3)
|
(4)
|
(4)
|
(4)
|
(0)
|
0
|
0
|
0
|
(4)
|
0
|
289
|
289
|
293
|
292
|
(5)
|
(5)
|
(5)
|
(5)
|
(1)
|
(4)
|
(4)
|
(4)
|
(16)
|
(16)
|
(23)
|
(32)
|
(20)
|
(17)
|
(11)
|
(2)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(66)
N/A
|
(78)
-18%
|
(70)
+10%
|
(46)
+34%
|
70
N/A
|
194
+179%
|
245
+26%
|
267
+9%
|
217
-19%
|
103
-53%
|
(1)
N/A
|
(61)
-4 851%
|
(80)
-31%
|
(129)
-61%
|
(125)
+3%
|
(48)
+61%
|
(20)
+59%
|
23
N/A
|
37
+59%
|
109
+195%
|
133
+22%
|
103
-22%
|
160
+55%
|
101
-37%
|
107
+6%
|
119
+12%
|
105
-12%
|
39
-62%
|
(10)
N/A
|
(40)
-302%
|
(87)
-116%
|
(157)
-80%
|
(181)
-15%
|
(161)
+11%
|
(150)
+7%
|
(96)
+36%
|
(60)
+37%
|
(38)
+36%
|
(125)
-226%
|
(361)
-188%
|
(278)
+23%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
1
N/A
|
18
+2 354%
|
(0)
N/A
|
0
N/A
|
(1)
N/A
|
(18)
-1 974%
|
(0)
+99%
|
(0)
-27%
|
(0)
+100%
|
(0)
-21 300%
|
(0)
+42%
|
0
N/A
|
0
-86%
|
0
+205%
|
8
+13 229%
|
(0)
N/A
|
(0)
+27%
|
(0)
-111%
|
(8)
-3 920%
|
103
N/A
|
91
-12%
|
6
-94%
|
3
-45%
|
(104)
N/A
|
(91)
+12%
|
(6)
+94%
|
37
N/A
|
36
-2%
|
37
+1%
|
12
-67%
|
(16)
N/A
|
(30)
-90%
|
12
N/A
|
51
+317%
|
63
+23%
|
109
+72%
|
129
+19%
|
150
+16%
|
83
-45%
|
(153)
N/A
|
(105)
+31%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(30)
-248%
|
(90)
-204%
|
(103)
-14%
|
(155)
-50%
|
(278)
-80%
|
(277)
+0%
|
(297)
-7%
|
(244)
+18%
|
(115)
+53%
|
(47)
+59%
|
8
N/A
|
31
+298%
|
53
+72%
|
87
+62%
|
54
-38%
|
28
-49%
|
15
-47%
|
(20)
N/A
|
(25)
-23%
|
(65)
-163%
|
(94)
-43%
|
(132)
-41%
|
(182)
-38%
|
(176)
+3%
|
(137)
+22%
|
(79)
+42%
|
(15)
+81%
|
35
N/A
|
45
+27%
|
61
+35%
|
109
+79%
|
121
+11%
|
146
+20%
|
154
+6%
|
151
-2%
|
140
-7%
|
129
-8%
|
141
+9%
|
126
-10%
|
93
-26%
|
|