Advantage Energy Ltd
TSX:AAV
Cash Flow Statement
Cash Flow Statement
Advantage Energy Ltd
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 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
(22)
|
3
|
27
|
105
|
130
|
97
|
87
|
29
|
44
|
3
|
5
|
(20)
|
18
|
84
|
91
|
132
|
88
|
42
|
12
|
17
|
4
|
14
|
(10)
|
(45)
|
(392)
|
(407)
|
(401)
|
(367)
|
(21)
|
16
|
97
|
532
|
558
|
762
|
763
|
443
|
457
|
243
|
228
|
136
|
126
|
|
Depreciation & Amortization |
76
|
80
|
82
|
86
|
86
|
84
|
86
|
87
|
91
|
103
|
111
|
116
|
121
|
120
|
117
|
118
|
116
|
112
|
115
|
119
|
123
|
129
|
127
|
120
|
118
|
114
|
112
|
111
|
107
|
107
|
106
|
107
|
110
|
121
|
128
|
134
|
137
|
132
|
138
|
149
|
156
|
|
Other Non-Cash Items |
127
|
102
|
77
|
(4)
|
(58)
|
(38)
|
(33)
|
16
|
(2)
|
37
|
37
|
79
|
58
|
4
|
(8)
|
(61)
|
(22)
|
2
|
21
|
13
|
22
|
15
|
37
|
78
|
410
|
414
|
406
|
360
|
40
|
32
|
(9)
|
(405)
|
(381)
|
(453)
|
(428)
|
(63)
|
(93)
|
(8)
|
(14)
|
24
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
12
|
12
|
11
|
10
|
11
|
11
|
11
|
13
|
11
|
11
|
10
|
9
|
8
|
7
|
7
|
7
|
10
|
11
|
13
|
12
|
12
|
13
|
12
|
14
|
14
|
15
|
15
|
17
|
21
|
19
|
20
|
20
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
28
|
7
|
|
Change in Working Capital |
(45)
|
(7)
|
6
|
(4)
|
25
|
5
|
(8)
|
(19)
|
(15)
|
(3)
|
(5)
|
1
|
(1)
|
(3)
|
14
|
(3)
|
7
|
11
|
(11)
|
1
|
(14)
|
0
|
4
|
3
|
(4)
|
(9)
|
(6)
|
(3)
|
6
|
10
|
(8)
|
(11)
|
(8)
|
(48)
|
(5)
|
(12)
|
(3)
|
12
|
(5)
|
14
|
7
|
|
Cash from Operating Activities |
137
N/A
|
178
+30%
|
191
+8%
|
182
-5%
|
183
+0%
|
148
-19%
|
132
-11%
|
113
-14%
|
118
+4%
|
139
+18%
|
148
+6%
|
175
+18%
|
196
+12%
|
205
+5%
|
214
+4%
|
186
-13%
|
190
+2%
|
166
-12%
|
137
-17%
|
149
+9%
|
135
-10%
|
158
+17%
|
158
0%
|
156
-1%
|
132
-15%
|
113
-15%
|
111
-2%
|
101
-9%
|
132
+31%
|
164
+25%
|
186
+13%
|
223
+20%
|
281
+26%
|
381
+36%
|
457
+20%
|
502
+10%
|
499
-1%
|
380
-24%
|
347
-9%
|
323
-7%
|
286
-12%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(137)
|
(162)
|
(198)
|
(225)
|
(267)
|
(256)
|
(250)
|
(192)
|
(144)
|
(140)
|
(126)
|
(127)
|
(133)
|
(138)
|
(184)
|
(228)
|
(265)
|
(275)
|
(237)
|
(214)
|
(188)
|
(177)
|
(174)
|
(174)
|
(179)
|
(197)
|
(172)
|
(159)
|
(129)
|
(104)
|
(130)
|
(138)
|
(180)
|
(240)
|
(245)
|
(242)
|
(282)
|
(266)
|
(284)
|
(283)
|
(246)
|
|
Other Items |
106
|
79
|
89
|
97
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
20
|
20
|
20
|
20
|
0
|
0
|
0
|
(28)
|
3
|
(20)
|
(9)
|
0
|
(30)
|
|
Cash from Investing Activities |
(31)
N/A
|
(83)
-170%
|
(109)
-32%
|
(129)
-18%
|
(263)
-104%
|
(256)
+2%
|
(250)
+3%
|
(192)
+23%
|
(144)
+25%
|
(140)
+2%
|
(126)
+10%
|
(127)
-1%
|
(133)
-4%
|
(138)
-3%
|
(184)
-34%
|
(228)
-24%
|
(265)
-16%
|
(275)
-4%
|
(237)
+14%
|
(214)
+10%
|
(188)
+12%
|
(177)
+6%
|
(174)
+2%
|
(174)
+0%
|
(179)
-3%
|
(197)
-10%
|
(172)
+13%
|
(159)
+8%
|
(109)
+32%
|
(84)
+22%
|
(110)
-30%
|
(118)
-7%
|
(180)
-53%
|
(240)
-33%
|
(245)
-2%
|
(270)
-10%
|
(278)
-3%
|
(286)
-3%
|
(293)
-2%
|
(283)
+3%
|
(277)
+2%
|
|
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
|
(47)
|
(129)
|
(241)
|
(288)
|
(256)
|
(189)
|
(117)
|
(91)
|
|
Net Issuance of Debt |
(80)
|
(74)
|
(69)
|
(44)
|
91
|
120
|
129
|
91
|
36
|
12
|
(12)
|
(39)
|
(55)
|
(60)
|
(23)
|
56
|
90
|
117
|
103
|
62
|
53
|
20
|
16
|
24
|
40
|
84
|
(35)
|
(49)
|
(91)
|
(136)
|
(50)
|
(83)
|
(127)
|
(96)
|
(58)
|
32
|
72
|
120
|
122
|
47
|
93
|
|
Other |
(26)
|
(22)
|
(13)
|
(10)
|
(11)
|
(11)
|
(11)
|
(13)
|
(11)
|
(11)
|
(10)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
98
|
97
|
96
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
Cash from Financing Activities |
(106)
N/A
|
(95)
+10%
|
(82)
+13%
|
(54)
+35%
|
80
N/A
|
109
+36%
|
118
+8%
|
78
-34%
|
25
-67%
|
1
-96%
|
(22)
N/A
|
(48)
-116%
|
(63)
-32%
|
(67)
-7%
|
(30)
+56%
|
49
N/A
|
84
+72%
|
112
+33%
|
103
-9%
|
64
-38%
|
55
-14%
|
22
-60%
|
16
-27%
|
24
+53%
|
40
+64%
|
84
+110%
|
63
-25%
|
48
-24%
|
6
-88%
|
(39)
N/A
|
(51)
-29%
|
(83)
-64%
|
(127)
-52%
|
(143)
-13%
|
(187)
-31%
|
(209)
-12%
|
(217)
-4%
|
(135)
+38%
|
(68)
+50%
|
(70)
-4%
|
(0)
+100%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
+50%
|
(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
|
7
+6 800%
|
9
+26%
|
4
-55%
|
4
-8%
|
(1)
N/A
|
2
N/A
|
3
+79%
|
(0)
N/A
|
7
N/A
|
(7)
N/A
|
(1)
+91%
|
2
N/A
|
(10)
N/A
|
29
N/A
|
40
+41%
|
25
-38%
|
22
-12%
|
(26)
N/A
|
(1)
+95%
|
25
N/A
|
24
-5%
|
4
-82%
|
(42)
N/A
|
(14)
+66%
|
(30)
-112%
|
9
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(0)
N/A
|
16
N/A
|
(7)
N/A
|
(43)
-562%
|
(84)
-96%
|
(109)
-29%
|
(118)
-8%
|
(78)
+34%
|
(26)
+67%
|
(1)
+96%
|
22
N/A
|
48
+116%
|
63
+32%
|
67
+7%
|
30
-56%
|
(42)
N/A
|
(76)
-80%
|
(109)
-44%
|
(99)
+9%
|
(65)
+35%
|
(53)
+18%
|
(19)
+65%
|
(16)
+12%
|
(18)
-7%
|
(47)
-167%
|
(84)
-80%
|
(61)
+27%
|
(58)
+5%
|
3
N/A
|
60
+1 892%
|
56
-7%
|
85
+53%
|
101
+18%
|
141
+40%
|
212
+50%
|
261
+23%
|
218
-16%
|
114
-48%
|
63
-45%
|
41
-35%
|
40
-2%
|