Nuvista Energy Ltd
TSX:NVA
Cash Flow Statement
Cash Flow Statement
Nuvista 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 |
(61)
|
(66)
|
(64)
|
(59)
|
(62)
|
(72)
|
(146)
|
(173)
|
(163)
|
(149)
|
(72)
|
(2)
|
34
|
67
|
61
|
94
|
79
|
59
|
67
|
136
|
78
|
81
|
70
|
(64)
|
(817)
|
(906)
|
(943)
|
(198)
|
606
|
676
|
867
|
265
|
320
|
508
|
585
|
631
|
641
|
551
|
438
|
368
|
323
|
|
Depreciation & Amortization |
80
|
92
|
91
|
148
|
153
|
154
|
224
|
242
|
240
|
229
|
163
|
101
|
105
|
108
|
111
|
137
|
147
|
154
|
163
|
156
|
171
|
205
|
217
|
220
|
1 128
|
1 104
|
1 094
|
359
|
(572)
|
(572)
|
0
|
0
|
92
|
95
|
0
|
0
|
108
|
119
|
177
|
254
|
262
|
|
Change in Deffered Taxes |
(17)
|
(18)
|
(14)
|
(12)
|
(12)
|
(11)
|
(4)
|
7
|
8
|
10
|
(2)
|
(2)
|
0
|
0
|
0
|
(17)
|
(9)
|
(6)
|
(2)
|
56
|
35
|
18
|
12
|
(39)
|
(96)
|
(82)
|
(80)
|
(57)
|
18
|
13
|
58
|
80
|
96
|
154
|
175
|
183
|
182
|
163
|
127
|
109
|
93
|
|
Other Non-Cash Items |
85
|
75
|
75
|
24
|
25
|
46
|
39
|
26
|
15
|
16
|
23
|
30
|
(2)
|
(32)
|
(16)
|
(21)
|
(5)
|
31
|
37
|
(97)
|
(25)
|
(50)
|
(55)
|
135
|
19
|
69
|
95
|
41
|
82
|
58
|
(26)
|
(29)
|
36
|
(69)
|
18
|
69
|
60
|
107
|
59
|
15
|
(1)
|
|
Cash Interest Paid |
4
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
9
|
10
|
10
|
10
|
10
|
11
|
20
|
18
|
23
|
23
|
22
|
25
|
27
|
28
|
29
|
29
|
29
|
29
|
30
|
29
|
25
|
28
|
29
|
28
|
33
|
27
|
26
|
27
|
24
|
25
|
22
|
|
Change in Working Capital |
19
|
22
|
(3)
|
(15)
|
(3)
|
(7)
|
1
|
10
|
(1)
|
(3)
|
(10)
|
(1)
|
2
|
11
|
12
|
32
|
43
|
38
|
26
|
0
|
(19)
|
3
|
11
|
12
|
34
|
11
|
16
|
1
|
2
|
11
|
60
|
23
|
(15)
|
10
|
(50)
|
(39)
|
1
|
(40)
|
(64)
|
(24)
|
(23)
|
|
Cash from Operating Activities |
105
N/A
|
105
0%
|
85
-19%
|
86
+1%
|
100
+16%
|
110
+10%
|
114
+4%
|
111
-2%
|
98
-12%
|
102
+5%
|
103
+0%
|
127
+24%
|
137
+8%
|
152
+10%
|
168
+11%
|
225
+33%
|
254
+13%
|
277
+9%
|
290
+4%
|
251
-13%
|
239
-5%
|
257
+7%
|
254
-1%
|
264
+4%
|
268
+2%
|
195
-27%
|
183
-6%
|
147
-20%
|
136
-8%
|
186
+37%
|
273
+47%
|
339
+24%
|
455
+34%
|
624
+37%
|
728
+17%
|
845
+16%
|
898
+6%
|
804
-10%
|
736
-8%
|
721
-2%
|
654
-9%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(284)
|
(318)
|
(334)
|
(357)
|
(339)
|
(326)
|
(325)
|
(280)
|
(233)
|
(209)
|
(192)
|
(192)
|
(238)
|
(278)
|
(333)
|
(315)
|
(323)
|
(336)
|
(921)
|
(960)
|
(956)
|
(963)
|
(342)
|
(322)
|
(340)
|
(272)
|
(216)
|
(180)
|
(133)
|
(156)
|
(226)
|
(289)
|
(328)
|
(399)
|
(433)
|
(419)
|
(505)
|
(515)
|
(513)
|
(571)
|
(555)
|
|
Other Items |
34
|
32
|
31
|
58
|
55
|
78
|
95
|
33
|
28
|
80
|
91
|
76
|
79
|
19
|
(9)
|
(46)
|
(19)
|
(17)
|
(42)
|
34
|
(10)
|
(4)
|
9
|
10
|
5
|
(18)
|
(1)
|
(21)
|
94
|
115
|
79
|
113
|
8
|
15
|
28
|
(23)
|
46
|
29
|
35
|
39
|
1
|
|
Cash from Investing Activities |
(251)
N/A
|
(286)
-14%
|
(304)
-6%
|
(299)
+2%
|
(284)
+5%
|
(248)
+13%
|
(230)
+7%
|
(246)
-7%
|
(205)
+17%
|
(128)
+38%
|
(101)
+21%
|
(117)
-15%
|
(160)
-37%
|
(260)
-63%
|
(342)
-32%
|
(362)
-6%
|
(342)
+6%
|
(353)
-3%
|
(963)
-173%
|
(926)
+4%
|
(966)
-4%
|
(967)
0%
|
(334)
+66%
|
(312)
+6%
|
(335)
-7%
|
(290)
+14%
|
(217)
+25%
|
(201)
+7%
|
(39)
+81%
|
(41)
-6%
|
(147)
-261%
|
(176)
-20%
|
(320)
-81%
|
(384)
-20%
|
(405)
-6%
|
(442)
-9%
|
(459)
-4%
|
(486)
-6%
|
(478)
+2%
|
(532)
-11%
|
(554)
-4%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
114
|
118
|
148
|
39
|
38
|
143
|
112
|
110
|
109
|
23
|
25
|
125
|
125
|
104
|
104
|
6
|
7
|
8
|
397
|
396
|
395
|
391
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
8
|
(11)
|
(55)
|
(140)
|
(156)
|
(179)
|
(176)
|
(181)
|
(185)
|
|
Net Issuance of Debt |
31
|
63
|
70
|
172
|
146
|
(5)
|
3
|
25
|
(2)
|
3
|
(27)
|
(130)
|
(103)
|
4
|
70
|
126
|
86
|
67
|
276
|
279
|
327
|
319
|
79
|
48
|
68
|
95
|
34
|
54
|
(98)
|
(145)
|
(126)
|
(166)
|
(143)
|
(229)
|
(268)
|
(211)
|
(204)
|
(118)
|
(60)
|
(43)
|
24
|
|
Other |
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
|
(10)
|
(13)
|
(21)
|
(22)
|
(7)
|
(5)
|
|
Cash from Financing Activities |
145
N/A
|
180
+24%
|
219
+21%
|
211
-4%
|
184
-13%
|
138
-25%
|
115
-16%
|
135
+17%
|
107
-20%
|
26
-76%
|
(2)
N/A
|
(5)
-206%
|
22
N/A
|
108
+386%
|
174
+61%
|
132
-24%
|
93
-29%
|
76
-19%
|
673
+790%
|
675
+0%
|
721
+7%
|
710
-2%
|
80
-89%
|
48
-39%
|
68
+40%
|
95
+40%
|
34
-64%
|
54
+60%
|
(98)
N/A
|
(145)
-49%
|
(126)
+13%
|
(162)
-29%
|
(135)
+17%
|
(240)
-78%
|
(323)
-34%
|
(361)
-12%
|
(373)
-3%
|
(318)
+15%
|
(258)
+19%
|
(232)
+10%
|
(166)
+28%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Net Change in Cash |
(0)
N/A
|
0
N/A
|
0
N/A
|
(2)
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(0)
N/A
|
0
N/A
|
0
N/A
|
5
N/A
|
0
-98%
|
0
N/A
|
0
N/A
|
(5)
N/A
|
6
N/A
|
0
-98%
|
0
N/A
|
0
N/A
|
(6)
N/A
|
(0)
+98%
|
(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
|
42
N/A
|
66
+57%
|
0
N/A
|
0
N/A
|
(42)
N/A
|
(66)
-57%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(179)
N/A
|
(213)
-19%
|
(249)
-17%
|
(271)
-9%
|
(239)
+12%
|
(216)
+10%
|
(211)
+2%
|
(168)
+20%
|
(135)
+20%
|
(107)
+21%
|
(90)
+16%
|
(65)
+27%
|
(101)
-54%
|
(126)
-25%
|
(165)
-30%
|
(91)
+45%
|
(69)
+24%
|
(59)
+15%
|
(632)
-978%
|
(709)
-12%
|
(717)
-1%
|
(706)
+1%
|
(88)
+87%
|
(58)
+34%
|
(72)
-24%
|
(77)
-6%
|
(33)
+57%
|
(33)
-2%
|
4
N/A
|
30
+746%
|
47
+59%
|
50
+6%
|
127
+155%
|
226
+78%
|
295
+31%
|
425
+44%
|
393
-8%
|
289
-26%
|
223
-23%
|
151
-32%
|
99
-34%
|