Enerplus Corp
TSX:ERF
Cash Flow Statement
Cash Flow Statement
Enerplus Corp
| 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 |
104
|
106
|
177
|
299
|
(34)
|
(387)
|
(747)
|
(1 523)
|
(1 404)
|
(1 260)
|
(1 068)
|
397
|
647
|
945
|
1 062
|
237
|
190
|
73
|
144
|
378
|
368
|
441
|
419
|
(260)
|
(276)
|
(970)
|
(1 148)
|
(923)
|
(912)
|
(358)
|
(147)
|
234
|
253
|
553
|
761
|
914
|
1 019
|
848
|
670
|
456
|
385
|
|
| Depreciation & Amortization |
579
|
567
|
564
|
567
|
567
|
556
|
528
|
508
|
467
|
412
|
372
|
329
|
298
|
281
|
249
|
251
|
254
|
263
|
284
|
304
|
316
|
331
|
344
|
357
|
376
|
368
|
335
|
293
|
245
|
231
|
250
|
271
|
292
|
295
|
296
|
309
|
330
|
345
|
354
|
377
|
383
|
|
| Change in Deffered Taxes |
53
|
46
|
89
|
133
|
(30)
|
(265)
|
(386)
|
(151)
|
244
|
519
|
627
|
(235)
|
(463)
|
(478)
|
(508)
|
130
|
114
|
79
|
101
|
130
|
100
|
146
|
149
|
81
|
209
|
61
|
(98)
|
(246)
|
(345)
|
(257)
|
(86)
|
99
|
98
|
181
|
242
|
265
|
279
|
229
|
161
|
84
|
63
|
|
| Other Non-Cash Items |
65
|
92
|
(3)
|
(140)
|
245
|
790
|
1 209
|
1 659
|
1 118
|
670
|
369
|
(186)
|
(99)
|
(327)
|
(370)
|
(94)
|
1
|
204
|
209
|
(59)
|
(17)
|
(138)
|
(168)
|
531
|
345
|
1 079
|
1 356
|
1 235
|
1 385
|
809
|
528
|
95
|
204
|
(7)
|
(125)
|
(276)
|
(399)
|
(303)
|
(161)
|
29
|
17
|
|
| Cash Taxes Paid |
10
|
28
|
24
|
18
|
(1)
|
(20)
|
20
|
(22)
|
0
|
(22)
|
(23)
|
(21)
|
(21)
|
(0)
|
(38)
|
3
|
2
|
1
|
(1)
|
(1)
|
(0)
|
(58)
|
(70)
|
(72)
|
(102)
|
(44)
|
(62)
|
(58)
|
(26)
|
(32)
|
(18)
|
6
|
3
|
12
|
44
|
26
|
26
|
39
|
26
|
30
|
30
|
|
| Cash Interest Paid |
56
|
56
|
57
|
58
|
63
|
62
|
64
|
66
|
0
|
61
|
58
|
49
|
52
|
41
|
41
|
38
|
38
|
36
|
36
|
36
|
36
|
36
|
36
|
34
|
34
|
33
|
32
|
29
|
29
|
25
|
13
|
26
|
27
|
26
|
39
|
24
|
22
|
19
|
19
|
17
|
17
|
|
| Change in Working Capital |
(57)
|
(32)
|
(68)
|
(72)
|
30
|
(10)
|
5
|
(28)
|
(22)
|
(11)
|
14
|
7
|
(13)
|
(15)
|
(17)
|
(48)
|
(52)
|
(68)
|
(86)
|
(15)
|
(79)
|
4
|
(17)
|
(15)
|
55
|
24
|
94
|
88
|
(12)
|
(54)
|
(128)
|
(95)
|
(83)
|
(108)
|
(33)
|
(40)
|
(10)
|
35
|
(68)
|
(8)
|
(23)
|
|
| Cash from Operating Activities |
746
N/A
|
779
+4%
|
760
-2%
|
787
+4%
|
778
-1%
|
685
-12%
|
608
-11%
|
465
-23%
|
404
-13%
|
331
-18%
|
314
-5%
|
312
-1%
|
371
+19%
|
407
+10%
|
416
+2%
|
476
+15%
|
508
+7%
|
551
+9%
|
653
+18%
|
739
+13%
|
689
-7%
|
784
+14%
|
727
-7%
|
694
-5%
|
708
+2%
|
562
-21%
|
539
-4%
|
446
-17%
|
361
-19%
|
372
+3%
|
417
+12%
|
605
+45%
|
764
+26%
|
913
+20%
|
1 140
+25%
|
1 173
+3%
|
1 219
+4%
|
1 155
-5%
|
957
-17%
|
938
-2%
|
825
-12%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(502)
|
(590)
|
(696)
|
(633)
|
(686)
|
(438)
|
(373)
|
(555)
|
(438)
|
(525)
|
(510)
|
(386)
|
(437)
|
(504)
|
(578)
|
(472)
|
(489)
|
(524)
|
(596)
|
(623)
|
(623)
|
(643)
|
(678)
|
(631)
|
(648)
|
(585)
|
(390)
|
(343)
|
(267)
|
(224)
|
(255)
|
(281)
|
(303)
|
(355)
|
(412)
|
(452)
|
(471)
|
(531)
|
(566)
|
(552)
|
(563)
|
|
| Other Items |
89
|
43
|
48
|
(4)
|
(41)
|
(17)
|
(64)
|
287
|
431
|
523
|
556
|
670
|
0
|
503
|
901
|
56
|
57
|
(2)
|
0
|
0
|
0
|
10
|
10
|
10
|
15
|
5
|
6
|
6
|
(523)
|
(721)
|
(717)
|
(613)
|
(82)
|
111
|
111
|
163
|
164
|
175
|
188
|
41
|
49
|
|
| Cash from Investing Activities |
(413)
N/A
|
(547)
-32%
|
(648)
-19%
|
(637)
+2%
|
(727)
-14%
|
(455)
+37%
|
(437)
+4%
|
(268)
+39%
|
(7)
+98%
|
(2)
+77%
|
46
N/A
|
284
+523%
|
88
-69%
|
(2)
N/A
|
323
N/A
|
(416)
N/A
|
(432)
-4%
|
(526)
-22%
|
(988)
-88%
|
(623)
+37%
|
(624)
0%
|
(634)
-2%
|
(668)
-5%
|
(622)
+7%
|
(633)
-2%
|
(581)
+8%
|
(384)
+34%
|
(337)
+12%
|
(790)
-134%
|
(944)
-20%
|
(972)
-3%
|
(894)
+8%
|
(385)
+57%
|
(244)
+37%
|
(301)
-23%
|
(290)
+4%
|
(307)
-6%
|
(356)
-16%
|
(378)
-6%
|
(511)
-35%
|
(514)
-1%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
21
|
34
|
29
|
31
|
28
|
15
|
8
|
3
|
1
|
220
|
220
|
220
|
220
|
0
|
0
|
0
|
1
|
4
|
0
|
(70)
|
(91)
|
(165)
|
(225)
|
(179)
|
(162)
|
(91)
|
(26)
|
(3)
|
126
|
98
|
88
|
(25)
|
(188)
|
(253)
|
(355)
|
(411)
|
(428)
|
(390)
|
(333)
|
(258)
|
(220)
|
|
| Net Issuance of Debt |
(178)
|
(88)
|
38
|
31
|
107
|
(97)
|
(45)
|
(97)
|
(298)
|
(423)
|
(456)
|
(391)
|
(255)
|
(29)
|
(29)
|
(52)
|
(33)
|
(29)
|
(29)
|
(29)
|
0
|
(59)
|
(59)
|
(59)
|
0
|
(113)
|
(114)
|
(114)
|
387
|
592
|
487
|
318
|
(287)
|
(410)
|
(456)
|
(441)
|
(393)
|
(328)
|
(156)
|
(75)
|
(31)
|
|
| Cash Paid for Dividends |
(169)
|
(177)
|
(186)
|
(199)
|
(205)
|
(185)
|
(165)
|
(144)
|
(111)
|
(87)
|
(63)
|
(39)
|
(32)
|
(33)
|
(33)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(27)
|
(27)
|
(27)
|
(27)
|
(27)
|
(30)
|
(31)
|
(32)
|
(33)
|
(34)
|
(37)
|
(42)
|
(46)
|
(47)
|
(49)
|
(49)
|
(50)
|
|
| Other |
(18)
|
(16)
|
(17)
|
(17)
|
15
|
32
|
32
|
43
|
7
|
8
|
8
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(5)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(5)
|
(8)
|
(8)
|
(8)
|
(15)
|
(12)
|
(12)
|
(14)
|
(19)
|
(19)
|
(19)
|
(17)
|
(30)
|
|
| Cash from Financing Activities |
(344)
N/A
|
(247)
+28%
|
(135)
+46%
|
(154)
-14%
|
(55)
+64%
|
(235)
-327%
|
(171)
+27%
|
(194)
-14%
|
(401)
-106%
|
(282)
+30%
|
(291)
-3%
|
(210)
+28%
|
(63)
+70%
|
(58)
+8%
|
(58)
0%
|
(81)
-40%
|
(61)
+25%
|
(54)
+11%
|
(58)
-8%
|
(128)
-121%
|
(154)
-20%
|
(258)
-67%
|
(318)
-23%
|
(271)
+15%
|
(255)
+6%
|
(238)
+7%
|
(174)
+27%
|
(151)
+14%
|
481
N/A
|
652
+36%
|
536
-18%
|
253
-53%
|
(524)
N/A
|
(709)
-35%
|
(859)
-21%
|
(908)
-6%
|
(886)
+2%
|
(785)
+11%
|
(557)
+29%
|
(398)
+29%
|
(330)
+17%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
5
|
7
|
7
|
3
|
1
|
4
|
(0)
|
3
|
2
|
1
|
3
|
(0)
|
(3)
|
(11)
|
(15)
|
(25)
|
(12)
|
4
|
0
|
29
|
12
|
0
|
8
|
(13)
|
4
|
10
|
7
|
4
|
(5)
|
(1)
|
1
|
7
|
3
|
5
|
20
|
1
|
4
|
(2)
|
(17)
|
(0)
|
(1)
|
|
| Net Change in Cash |
(7)
N/A
|
(9)
-30%
|
(16)
-85%
|
(1)
+94%
|
(3)
-233%
|
(1)
+67%
|
1
N/A
|
5
+500%
|
(2)
N/A
|
48
N/A
|
72
+50%
|
386
+435%
|
392
+2%
|
336
-14%
|
666
+98%
|
(47)
N/A
|
3
N/A
|
(25)
N/A
|
(394)
-1 493%
|
17
N/A
|
(77)
N/A
|
(108)
-39%
|
(251)
-132%
|
(212)
+16%
|
(177)
+16%
|
(246)
-39%
|
(13)
+95%
|
(37)
-198%
|
47
N/A
|
79
+69%
|
(17)
N/A
|
(29)
-65%
|
(142)
-396%
|
(35)
+75%
|
(0)
+99%
|
(23)
-4 646%
|
30
N/A
|
12
-60%
|
4
-67%
|
29
+615%
|
(19)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
244
N/A
|
189
-23%
|
64
-66%
|
154
+142%
|
92
-41%
|
246
+168%
|
235
-4%
|
(90)
N/A
|
(34)
+62%
|
(194)
-475%
|
(196)
-1%
|
(74)
+62%
|
(67)
+10%
|
(97)
-46%
|
(162)
-67%
|
4
N/A
|
18
+395%
|
27
+50%
|
56
+105%
|
116
+106%
|
65
-44%
|
140
+116%
|
49
-65%
|
63
+28%
|
60
-5%
|
(24)
N/A
|
149
N/A
|
103
-31%
|
94
-9%
|
148
+58%
|
162
+9%
|
324
+99%
|
461
+42%
|
558
+21%
|
729
+31%
|
721
-1%
|
748
+4%
|
623
-17%
|
390
-37%
|
386
-1%
|
263
-32%
|
|