TransGlobe Energy Corp
TSX:TGL
Cash Flow Statement
Cash Flow Statement
TransGlobe Energy Corp
Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
98
|
83
|
88
|
102
|
82
|
86
|
59
|
50
|
66
|
69
|
12
|
(16)
|
(55)
|
(121)
|
(106)
|
(111)
|
(110)
|
(89)
|
(88)
|
(84)
|
(129)
|
(110)
|
(79)
|
(76)
|
(12)
|
(17)
|
16
|
17
|
20
|
35
|
(4)
|
(50)
|
(74)
|
(83)
|
(77)
|
(33)
|
(12)
|
31
|
40
|
100
|
125
|
|
Depreciation & Amortization |
43
|
43
|
47
|
46
|
47
|
48
|
49
|
51
|
52
|
51
|
52
|
50
|
50
|
52
|
43
|
41
|
37
|
30
|
29
|
28
|
30
|
34
|
40
|
38
|
38
|
37
|
34
|
36
|
35
|
34
|
35
|
38
|
35
|
32
|
31
|
24
|
25
|
26
|
25
|
28
|
28
|
|
Other Non-Cash Items |
(0)
|
9
|
(69)
|
3
|
22
|
19
|
120
|
124
|
117
|
107
|
67
|
64
|
71
|
129
|
90
|
95
|
90
|
56
|
53
|
54
|
111
|
105
|
94
|
95
|
47
|
52
|
13
|
21
|
5
|
(17)
|
16
|
69
|
75
|
77
|
77
|
15
|
12
|
(20)
|
(21)
|
(56)
|
(55)
|
|
Cash Taxes Paid |
83
|
84
|
89
|
88
|
88
|
89
|
89
|
86
|
83
|
75
|
63
|
50
|
39
|
31
|
26
|
22
|
18
|
15
|
16
|
18
|
20
|
21
|
22
|
22
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Cash Interest Paid |
3
|
7
|
7
|
9
|
9
|
0
|
7
|
11
|
11
|
13
|
7
|
6
|
6
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
7
|
6
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
|
Change in Working Capital |
(108)
|
(104)
|
29
|
(7)
|
(15)
|
3
|
(29)
|
(75)
|
(67)
|
(85)
|
17
|
64
|
87
|
125
|
50
|
35
|
25
|
2
|
4
|
(3)
|
(26)
|
(7)
|
4
|
(2)
|
3
|
32
|
6
|
(11)
|
6
|
(22)
|
(2)
|
(3)
|
21
|
15
|
1
|
27
|
6
|
24
|
0
|
(47)
|
(54)
|
|
Cash from Operating Activities |
32
N/A
|
31
-4%
|
94
+203%
|
144
+53%
|
136
-6%
|
156
+15%
|
200
+28%
|
151
-24%
|
168
+11%
|
143
-15%
|
147
+3%
|
162
+10%
|
153
-6%
|
185
+21%
|
78
-58%
|
61
-21%
|
43
-30%
|
(1)
N/A
|
(1)
-10%
|
(5)
-355%
|
(14)
-176%
|
22
N/A
|
60
+177%
|
55
-8%
|
77
+40%
|
104
+36%
|
69
-33%
|
63
-9%
|
67
+5%
|
31
-54%
|
45
+45%
|
54
+21%
|
57
+4%
|
41
-27%
|
32
-23%
|
32
-1%
|
31
-3%
|
61
+99%
|
45
-26%
|
25
-44%
|
43
+73%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(50)
|
(42)
|
(52)
|
(65)
|
(70)
|
(80)
|
(129)
|
(125)
|
(124)
|
(127)
|
(108)
|
(107)
|
(112)
|
(90)
|
(45)
|
(35)
|
(18)
|
(23)
|
(75)
|
(81)
|
(85)
|
(86)
|
(38)
|
(32)
|
(30)
|
(32)
|
(41)
|
(45)
|
(47)
|
(43)
|
(37)
|
(34)
|
(27)
|
(18)
|
(8)
|
(5)
|
(7)
|
(18)
|
(27)
|
(33)
|
(45)
|
|
Other Items |
(107)
|
(112)
|
(51)
|
(44)
|
(2)
|
11
|
(3)
|
(2)
|
0
|
(5)
|
4
|
(8)
|
3
|
(11)
|
(14)
|
(2)
|
(8)
|
6
|
(12)
|
(8)
|
(4)
|
(2)
|
17
|
11
|
5
|
5
|
1
|
2
|
1
|
(5)
|
(0)
|
0
|
(1)
|
(0)
|
(4)
|
(3)
|
(0)
|
7
|
8
|
6
|
11
|
|
Cash from Investing Activities |
(157)
N/A
|
(154)
+2%
|
(103)
+33%
|
(110)
-7%
|
(73)
+34%
|
(69)
+5%
|
(132)
-91%
|
(127)
+4%
|
(123)
+3%
|
(132)
-7%
|
(104)
+21%
|
(115)
-10%
|
(109)
+5%
|
(100)
+8%
|
(59)
+42%
|
(37)
+37%
|
(26)
+30%
|
(17)
+33%
|
(87)
-405%
|
(90)
-3%
|
(88)
+1%
|
(88)
N/A
|
(21)
+76%
|
(21)
+3%
|
(24)
-17%
|
(27)
-13%
|
(40)
-47%
|
(43)
-7%
|
(46)
-7%
|
(48)
-4%
|
(37)
+23%
|
(34)
+9%
|
(28)
+18%
|
(19)
+33%
|
(11)
+41%
|
(8)
+32%
|
(8)
-2%
|
(11)
-48%
|
(19)
-70%
|
(27)
-40%
|
(34)
-25%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
2
|
3
|
3
|
3
|
2
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
(8)
|
(12)
|
(12)
|
(12)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
|
Net Issuance of Debt |
78
|
72
|
56
|
(42)
|
(22)
|
8
|
(19)
|
0
|
0
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
(4)
|
(14)
|
(18)
|
(22)
|
(27)
|
(17)
|
(20)
|
(15)
|
(13)
|
(18)
|
(13)
|
(23)
|
(18)
|
(18)
|
(18)
|
(13)
|
(22)
|
(20)
|
(20)
|
(15)
|
|
Cash Paid for Dividends |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(15)
|
(19)
|
(23)
|
(15)
|
(15)
|
(13)
|
(9)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
(5)
|
(5)
|
(5)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
|
Other |
(6)
|
(12)
|
(12)
|
(11)
|
(14)
|
(12)
|
(10)
|
(11)
|
(8)
|
(6)
|
(8)
|
(7)
|
(6)
|
(7)
|
(6)
|
(5)
|
(6)
|
(5)
|
(5)
|
(7)
|
(8)
|
(7)
|
(9)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
32
|
32
|
|
Cash from Financing Activities |
74
N/A
|
63
-16%
|
47
-25%
|
(50)
N/A
|
(33)
+33%
|
(3)
+92%
|
(27)
-946%
|
(27)
0%
|
(36)
-30%
|
(60)
-69%
|
(24)
+60%
|
(27)
-13%
|
(29)
-8%
|
(34)
-15%
|
(31)
+9%
|
(27)
+13%
|
(14)
+47%
|
(7)
+49%
|
(5)
+26%
|
(5)
+4%
|
(8)
-51%
|
(12)
-49%
|
(23)
-97%
|
(24)
-8%
|
(28)
-14%
|
(35)
-26%
|
(25)
+30%
|
(27)
-8%
|
(24)
+8%
|
(21)
+13%
|
(26)
-25%
|
(21)
+19%
|
(28)
-32%
|
(20)
+29%
|
(20)
+2%
|
(20)
+1%
|
(14)
+26%
|
(23)
-59%
|
(22)
+3%
|
11
N/A
|
8
-24%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
0
|
1
|
1
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Change in Cash |
(50)
N/A
|
(59)
-18%
|
39
N/A
|
(15)
N/A
|
29
N/A
|
83
+184%
|
39
-53%
|
(5)
N/A
|
9
N/A
|
(50)
N/A
|
18
N/A
|
19
+1%
|
13
-30%
|
49
+276%
|
(14)
N/A
|
(4)
+70%
|
1
N/A
|
(27)
N/A
|
(96)
-260%
|
(101)
-6%
|
(111)
-10%
|
(79)
+29%
|
16
N/A
|
10
-39%
|
25
+150%
|
41
+69%
|
4
-90%
|
(6)
N/A
|
(4)
+38%
|
(38)
-882%
|
(19)
+52%
|
(1)
+95%
|
1
N/A
|
3
+333%
|
1
-50%
|
5
+277%
|
9
+80%
|
27
+205%
|
3
-87%
|
9
+150%
|
18
+105%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(17)
N/A
|
(11)
+36%
|
42
N/A
|
79
+86%
|
66
-17%
|
76
+15%
|
70
-7%
|
25
-64%
|
44
+75%
|
16
-65%
|
40
+153%
|
55
+38%
|
41
-25%
|
95
+133%
|
33
-66%
|
26
-21%
|
25
-3%
|
(24)
N/A
|
(76)
-221%
|
(86)
-14%
|
(99)
-14%
|
(65)
+34%
|
21
N/A
|
23
+7%
|
47
+106%
|
71
+53%
|
29
-60%
|
19
-34%
|
20
+6%
|
(12)
N/A
|
8
N/A
|
20
+156%
|
30
+46%
|
23
-22%
|
24
+5%
|
27
+10%
|
23
-12%
|
43
+82%
|
18
-58%
|
(8)
N/A
|
(1)
+81%
|