Bonterra Energy Corp
TSX:BNE
Cash Flow Statement
Cash Flow Statement
Bonterra Energy Corp
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 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
63
|
67
|
74
|
68
|
39
|
14
|
(15)
|
(38)
|
(9)
|
(19)
|
(23)
|
(27)
|
(24)
|
(12)
|
(4)
|
(1)
|
3
|
5
|
11
|
20
|
7
|
5
|
20
|
12
|
22
|
(264)
|
(293)
|
(297)
|
(307)
|
(24)
|
139
|
152
|
179
|
192
|
68
|
78
|
79
|
76
|
51
|
47
|
45
|
|
Depreciation & Amortization |
92
|
96
|
95
|
104
|
107
|
107
|
104
|
102
|
101
|
102
|
104
|
104
|
101
|
97
|
94
|
89
|
89
|
89
|
91
|
91
|
92
|
91
|
89
|
89
|
90
|
92
|
78
|
69
|
59
|
51
|
60
|
69
|
77
|
84
|
89
|
92
|
91
|
90
|
90
|
88
|
90
|
|
Change in Deffered Taxes |
22
|
30
|
39
|
46
|
60
|
52
|
55
|
49
|
11
|
13
|
(1)
|
(3)
|
(2)
|
(2)
|
0
|
3
|
6
|
7
|
9
|
10
|
4
|
3
|
(20)
|
(22)
|
(20)
|
(74)
|
(56)
|
(58)
|
(61)
|
(7)
|
42
|
45
|
54
|
59
|
20
|
22
|
18
|
13
|
3
|
1
|
3
|
|
Other Non-Cash Items |
11
|
9
|
8
|
7
|
8
|
9
|
11
|
16
|
18
|
22
|
24
|
25
|
28
|
29
|
29
|
28
|
22
|
21
|
20
|
19
|
20
|
19
|
19
|
20
|
19
|
348
|
350
|
349
|
354
|
31
|
(168)
|
(169)
|
(182)
|
(179)
|
14
|
5
|
13
|
5
|
14
|
30
|
28
|
|
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
|
6
|
7
|
8
|
10
|
|
Cash Interest Paid |
7
|
7
|
6
|
6
|
6
|
6
|
9
|
10
|
12
|
15
|
15
|
17
|
18
|
18
|
17
|
17
|
17
|
17
|
17
|
16
|
16
|
15
|
15
|
16
|
15
|
15
|
14
|
15
|
18
|
20
|
23
|
23
|
21
|
18
|
17
|
15
|
14
|
16
|
17
|
18
|
20
|
|
Change in Working Capital |
(14)
|
(19)
|
(18)
|
(6)
|
9
|
18
|
5
|
1
|
(14)
|
(25)
|
(15)
|
(27)
|
(28)
|
(24)
|
(17)
|
(10)
|
(15)
|
(13)
|
(17)
|
(18)
|
(7)
|
(17)
|
(13)
|
(18)
|
(30)
|
(13)
|
(11)
|
(9)
|
(14)
|
(27)
|
(35)
|
(40)
|
(32)
|
(33)
|
(29)
|
(10)
|
(17)
|
(18)
|
(16)
|
(36)
|
(26)
|
|
Cash from Operating Activities |
174
N/A
|
182
+5%
|
198
+9%
|
220
+11%
|
222
+1%
|
199
-10%
|
160
-20%
|
131
-18%
|
108
-17%
|
93
-14%
|
88
-5%
|
72
-19%
|
75
+5%
|
89
+18%
|
103
+16%
|
109
+6%
|
104
-5%
|
109
+5%
|
114
+4%
|
122
+7%
|
116
-5%
|
101
-13%
|
95
-6%
|
81
-15%
|
81
+0%
|
89
+9%
|
67
-24%
|
54
-20%
|
32
-41%
|
24
-24%
|
39
+60%
|
57
+47%
|
96
+68%
|
122
+27%
|
162
+32%
|
186
+15%
|
184
-1%
|
167
-9%
|
142
-15%
|
131
-8%
|
140
+7%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(122)
|
(127)
|
(154)
|
(161)
|
(156)
|
(122)
|
(98)
|
(71)
|
(59)
|
(38)
|
(34)
|
(37)
|
(41)
|
(69)
|
(79)
|
(76)
|
(78)
|
(84)
|
(83)
|
(88)
|
(79)
|
(64)
|
(54)
|
(53)
|
(54)
|
(54)
|
(45)
|
(30)
|
(44)
|
(46)
|
(53)
|
(69)
|
(67)
|
(76)
|
(83)
|
(85)
|
(80)
|
(108)
|
(109)
|
(125)
|
(126)
|
|
Other Items |
15
|
27
|
13
|
0
|
(5)
|
(61)
|
(183)
|
(194)
|
(180)
|
(144)
|
9
|
23
|
18
|
35
|
11
|
(6)
|
51
|
55
|
50
|
61
|
(5)
|
(13)
|
(6)
|
(7)
|
5
|
6
|
(8)
|
(12)
|
6
|
(2)
|
3
|
16
|
(0)
|
8
|
5
|
0
|
(6)
|
27
|
11
|
15
|
9
|
|
Cash from Investing Activities |
(107)
N/A
|
(101)
+5%
|
(141)
-40%
|
(161)
-14%
|
(160)
+0%
|
(184)
-15%
|
(281)
-53%
|
(265)
+6%
|
(238)
+10%
|
(183)
+23%
|
(25)
+86%
|
(14)
+43%
|
(23)
-60%
|
(35)
-51%
|
(68)
-95%
|
(82)
-21%
|
(27)
+67%
|
(29)
-6%
|
(34)
-17%
|
(27)
+19%
|
(84)
-207%
|
(77)
+9%
|
(60)
+22%
|
(60)
0%
|
(49)
+18%
|
(49)
+1%
|
(54)
-10%
|
(43)
+21%
|
(38)
+10%
|
(47)
-24%
|
(50)
-6%
|
(53)
-5%
|
(68)
-27%
|
(68)
+0%
|
(78)
-15%
|
(84)
-9%
|
(86)
-1%
|
(81)
+6%
|
(98)
-22%
|
(110)
-12%
|
(118)
-7%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
34
|
47
|
66
|
44
|
38
|
25
|
7
|
31
|
31
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
9
|
12
|
12
|
6
|
5
|
1
|
1
|
1
|
|
Net Issuance of Debt |
0
|
(21)
|
(13)
|
8
|
13
|
64
|
205
|
181
|
163
|
113
|
(45)
|
(12)
|
(16)
|
(18)
|
2
|
9
|
(37)
|
(41)
|
(40)
|
(55)
|
4
|
2
|
(17)
|
(12)
|
(28)
|
(36)
|
(11)
|
(9)
|
7
|
23
|
11
|
(4)
|
(35)
|
(64)
|
(96)
|
(113)
|
(104)
|
(91)
|
(45)
|
(22)
|
(23)
|
|
Cash Paid for Dividends |
(100)
|
(106)
|
(108)
|
(111)
|
(113)
|
(105)
|
(92)
|
(78)
|
(64)
|
(54)
|
(50)
|
(45)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(40)
|
(37)
|
(28)
|
(19)
|
(10)
|
(4)
|
(4)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(67)
N/A
|
(82)
-21%
|
(57)
+30%
|
(59)
-3%
|
(62)
-6%
|
(16)
+75%
|
120
N/A
|
134
+11%
|
130
-3%
|
90
-31%
|
(63)
N/A
|
(57)
+10%
|
(52)
+8%
|
(54)
-3%
|
(35)
+35%
|
(27)
+22%
|
(77)
-182%
|
(81)
-5%
|
(80)
+1%
|
(95)
-18%
|
(32)
+66%
|
(25)
+22%
|
(35)
-42%
|
(21)
+40%
|
(32)
-51%
|
(40)
-23%
|
(14)
+65%
|
(11)
+17%
|
6
N/A
|
23
+271%
|
12
-50%
|
(4)
N/A
|
(28)
-614%
|
(55)
-93%
|
(84)
-53%
|
(101)
-21%
|
(98)
+3%
|
(86)
+12%
|
(44)
+49%
|
(21)
+53%
|
(22)
-9%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
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
|
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
|
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
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
52
N/A
|
55
+5%
|
44
-20%
|
59
+33%
|
67
+14%
|
77
+16%
|
63
-19%
|
60
-4%
|
49
-18%
|
55
+10%
|
54
0%
|
35
-36%
|
34
-1%
|
19
-44%
|
24
+21%
|
33
+40%
|
26
-20%
|
26
-3%
|
31
+20%
|
34
+11%
|
37
+10%
|
38
+1%
|
41
+9%
|
28
-31%
|
28
-3%
|
34
+25%
|
22
-36%
|
24
+7%
|
(12)
N/A
|
(21)
-83%
|
(14)
+33%
|
(12)
+18%
|
29
N/A
|
46
+61%
|
79
+70%
|
101
+28%
|
104
+3%
|
59
-43%
|
33
-44%
|
6
-82%
|
14
+130%
|