High Arctic Energy Services Inc
TSX:HWO
Cash Flow Statement
Cash Flow Statement
High Arctic Energy Services Inc
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 |
25
|
26
|
30
|
26
|
28
|
24
|
24
|
31
|
32
|
38
|
37
|
47
|
45
|
43
|
42
|
24
|
20
|
16
|
13
|
17
|
11
|
6
|
0
|
(8)
|
(9)
|
(10)
|
(12)
|
(17)
|
(26)
|
(29)
|
(27)
|
(26)
|
(19)
|
(16)
|
(32)
|
(32)
|
(37)
|
(35)
|
(14)
|
(25)
|
(13)
|
|
Depreciation & Amortization |
12
|
13
|
13
|
13
|
13
|
13
|
13
|
14
|
17
|
20
|
22
|
23
|
24
|
25
|
26
|
27
|
26
|
26
|
26
|
26
|
26
|
26
|
27
|
27
|
28
|
29
|
29
|
30
|
36
|
35
|
32
|
30
|
24
|
22
|
23
|
21
|
18
|
15
|
12
|
12
|
10
|
|
Change in Deffered Taxes |
(1)
|
0
|
(1)
|
(0)
|
0
|
0
|
(1)
|
0
|
1
|
3
|
5
|
2
|
2
|
2
|
(2)
|
1
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
6
|
6
|
5
|
5
|
(2)
|
(6)
|
(5)
|
|
Other Non-Cash Items |
2
|
2
|
1
|
5
|
2
|
2
|
2
|
0
|
3
|
3
|
3
|
(9)
|
(11)
|
(12)
|
(13)
|
(1)
|
(0)
|
1
|
1
|
2
|
2
|
0
|
(1)
|
(2)
|
(4)
|
(6)
|
(5)
|
(4)
|
(2)
|
1
|
1
|
1
|
1
|
1
|
10
|
11
|
11
|
10
|
2
|
19
|
19
|
|
Cash Taxes Paid |
3
|
3
|
4
|
4
|
4
|
4
|
6
|
6
|
7
|
8
|
6
|
6
|
15
|
15
|
20
|
19
|
13
|
12
|
11
|
11
|
11
|
11
|
6
|
5
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
2
|
2
|
0
|
0
|
0
|
|
Cash Interest Paid |
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
(2)
|
6
|
4
|
5
|
1
|
8
|
8
|
(2)
|
(7)
|
(10)
|
(6)
|
(10)
|
(8)
|
(32)
|
(22)
|
(19)
|
(11)
|
4
|
(11)
|
(13)
|
5
|
8
|
7
|
14
|
(3)
|
9
|
9
|
11
|
14
|
6
|
0
|
1
|
(5)
|
(6)
|
(4)
|
(3)
|
11
|
12
|
5
|
3
|
(1)
|
|
Cash from Operating Activities |
37
N/A
|
45
+23%
|
48
+5%
|
50
+4%
|
44
-12%
|
46
+4%
|
47
+2%
|
44
-6%
|
46
+4%
|
54
+18%
|
61
+14%
|
54
-12%
|
52
-3%
|
26
-50%
|
32
+22%
|
32
+3%
|
34
+6%
|
44
+28%
|
29
-35%
|
31
+10%
|
42
+34%
|
37
-11%
|
30
-19%
|
28
-8%
|
13
-55%
|
21
+68%
|
20
-5%
|
19
-7%
|
20
+5%
|
10
-50%
|
4
-57%
|
4
-11%
|
(2)
N/A
|
(0)
+89%
|
4
N/A
|
4
+5%
|
8
+103%
|
8
+1%
|
3
-65%
|
4
+34%
|
11
+202%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(22)
|
(18)
|
(15)
|
(45)
|
(56)
|
(75)
|
(88)
|
(54)
|
(40)
|
(24)
|
(11)
|
(8)
|
(10)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(6)
|
(7)
|
(10)
|
(10)
|
(13)
|
(14)
|
(15)
|
(14)
|
(11)
|
(9)
|
(5)
|
(4)
|
(3)
|
(5)
|
(7)
|
(8)
|
(9)
|
(7)
|
(4)
|
(3)
|
(2)
|
(2)
|
(2)
|
|
Other Items |
3
|
4
|
(4)
|
0
|
4
|
4
|
8
|
(16)
|
(19)
|
(20)
|
(17)
|
(42)
|
(34)
|
(33)
|
(33)
|
9
|
4
|
3
|
3
|
(4)
|
(4)
|
(3)
|
(11)
|
(4)
|
(3)
|
0
|
8
|
8
|
4
|
1
|
1
|
1
|
2
|
2
|
2
|
11
|
11
|
38
|
37
|
30
|
26
|
|
Cash from Investing Activities |
(19)
N/A
|
(14)
+24%
|
(19)
-36%
|
(45)
-136%
|
(52)
-16%
|
(71)
-37%
|
(80)
-12%
|
(70)
+12%
|
(59)
+16%
|
(44)
+26%
|
(28)
+37%
|
(50)
-80%
|
(43)
+13%
|
(40)
+7%
|
(40)
+0%
|
2
N/A
|
(3)
N/A
|
(4)
-25%
|
(3)
+15%
|
(12)
-247%
|
(14)
-15%
|
(12)
+10%
|
(24)
-92%
|
(17)
+27%
|
(17)
-1%
|
(14)
+19%
|
(3)
+77%
|
(1)
+64%
|
(1)
N/A
|
(3)
-150%
|
(2)
+25%
|
(4)
-70%
|
(6)
-45%
|
(6)
-9%
|
(7)
-13%
|
4
N/A
|
7
+67%
|
35
+424%
|
36
+2%
|
28
-21%
|
24
-13%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
0
|
1
|
25
|
25
|
23
|
22
|
(3)
|
(5)
|
(6)
|
(10)
|
(8)
|
(5)
|
(3)
|
1
|
1
|
0
|
(1)
|
(5)
|
(8)
|
(9)
|
(11)
|
(9)
|
(6)
|
(5)
|
(2)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Issuance of Debt |
(7)
|
0
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
9
|
4
|
(0)
|
(1)
|
21
|
19
|
25
|
6
|
(22)
|
(25)
|
(27)
|
(8)
|
(6)
|
(1)
|
(0)
|
(1)
|
(6)
|
(1)
|
9
|
9
|
9
|
8
|
(12)
|
(12)
|
(11)
|
(4)
|
6
|
6
|
6
|
(5)
|
(4)
|
(5)
|
(5)
|
(2)
|
|
Cash Paid for Dividends |
(7)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(10)
|
(9)
|
(7)
|
(4)
|
(2)
|
0
|
0
|
0
|
(10)
|
0
|
(10)
|
(11)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Other |
(0)
|
0
|
(1)
|
(0)
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash from Financing Activities |
(14)
N/A
|
(14)
-3%
|
(12)
+17%
|
10
N/A
|
9
-13%
|
6
-28%
|
6
-3%
|
(5)
N/A
|
(12)
-140%
|
(17)
-40%
|
(21)
-23%
|
2
N/A
|
4
+65%
|
12
+205%
|
(4)
N/A
|
(31)
-749%
|
(35)
-11%
|
(38)
-9%
|
(23)
+40%
|
(24)
-6%
|
(21)
+15%
|
(22)
-6%
|
(20)
+10%
|
(22)
-11%
|
(16)
+26%
|
(3)
+79%
|
1
N/A
|
4
+260%
|
5
+42%
|
(12)
N/A
|
(12)
-1%
|
(12)
+2%
|
(13)
-10%
|
(4)
+73%
|
(4)
-8%
|
(4)
-10%
|
(7)
-57%
|
(7)
-7%
|
(8)
-10%
|
(9)
-8%
|
(4)
+54%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
2
|
2
|
(0)
|
3
|
3
|
5
|
6
|
7
|
4
|
(1)
|
(0)
|
(3)
|
(1)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
2
|
0
|
(0)
|
1
|
(1)
|
2
|
1
|
(0)
|
(0)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
|
Net Change in Cash |
6
N/A
|
20
+210%
|
17
-14%
|
17
+3%
|
4
-80%
|
(15)
N/A
|
(22)
-49%
|
(25)
-13%
|
(22)
+11%
|
(8)
+64%
|
12
N/A
|
3
-73%
|
12
+258%
|
(1)
N/A
|
(12)
-729%
|
2
N/A
|
(5)
N/A
|
1
N/A
|
2
+233%
|
(4)
N/A
|
9
N/A
|
3
-65%
|
(13)
N/A
|
(10)
+24%
|
(22)
-118%
|
5
N/A
|
19
+255%
|
21
+12%
|
23
+10%
|
(7)
N/A
|
(12)
-61%
|
(13)
-10%
|
(21)
-58%
|
(10)
+54%
|
(7)
+31%
|
3
N/A
|
8
+137%
|
35
+370%
|
30
-14%
|
23
-23%
|
31
+32%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
15
N/A
|
28
+86%
|
32
+16%
|
4
-86%
|
(12)
N/A
|
(30)
-149%
|
(42)
-40%
|
(10)
+75%
|
6
N/A
|
30
+436%
|
50
+69%
|
46
-9%
|
42
-7%
|
19
-56%
|
25
+32%
|
25
0%
|
28
+11%
|
37
+35%
|
22
-40%
|
24
+8%
|
32
+35%
|
28
-15%
|
18
-36%
|
14
-18%
|
(2)
N/A
|
7
N/A
|
9
+26%
|
10
+11%
|
15
+47%
|
6
-59%
|
1
-82%
|
(1)
N/A
|
(9)
-532%
|
(8)
+9%
|
(5)
+34%
|
(3)
+41%
|
4
N/A
|
5
+33%
|
1
-82%
|
2
+95%
|
9
+417%
|