Vantage Drilling Company (VTGDF)
OTCMKTS · Delayed Price · Currency is USD
0.0000
0.00 (0.00%)
At close: May 16, 2025

Vantage Drilling Company Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2014 FY 2013 FY 2012 FY 2011 FY 2010 2005 - 2009
Period Ending
Sep '15 Dec '14 Dec '13 Dec '12 Dec '11 Dec '10 2005 - 2009
Net Income
6.5742.01-81.83-145.3-79.95-47.58
Upgrade
Depreciation & Amortization
126.88126.61106.6168.7564.4833.38
Upgrade
Other Amortization
20.2622.819.8813.117.995.39
Upgrade
Loss (Gain) From Sale of Assets
2.823.011.61.320.23-
Upgrade
Asset Writedown & Restructuring Costs
-----3.78
Upgrade
Loss (Gain) on Equity Investments
0.590.570.510.05--
Upgrade
Stock-Based Compensation
6.698.217.067.075.956.14
Upgrade
Other Operating Activities
-34.6-4.067.0713.332.1324.86
Upgrade
Change in Accounts Receivable
122.5115.23-49.2-52.21-50.72-40.79
Upgrade
Change in Inventory
-1.53-10.09-17.86-13.57-4.62-8.97
Upgrade
Change in Accounts Payable
-9.7-5.9814.214.5514.0316.4
Upgrade
Change in Other Net Operating Assets
18.9249.31-56.49-47.6646.3716.97
Upgrade
Operating Cash Flow
259.41247.62-48.43-150.5715.879.59
Upgrade
Operating Cash Flow Growth
35.00%---65.60%-
Upgrade
Capital Expenditures
-59.02-51.75-564.32-874.12-144.8-645.54
Upgrade
Sale of Property, Plant & Equipment
--0.02-0.46-
Upgrade
Investment in Securities
-23.25--31--
Upgrade
Investing Cash Flow
-59.02-28.5-564.3-905.12-144.34-645.54
Upgrade
Short-Term Debt Issued
--10---
Upgrade
Long-Term Debt Issued
--1,2202,527240.75963.61
Upgrade
Total Debt Issued
150-1,2302,527240.75963.61
Upgrade
Short-Term Debt Repaid
--10----
Upgrade
Long-Term Debt Repaid
--181-1,034-1,006-109.72-293.13
Upgrade
Total Debt Repaid
-207.73-191-1,034-1,006-109.72-293.13
Upgrade
Net Debt Issued (Repaid)
-57.73-191195.881,521131.03670.48
Upgrade
Issuance of Common Stock
-----101.89
Upgrade
Other Financing Activities
---31.19-72.37-12.98-31.97
Upgrade
Financing Cash Flow
-57.73-191164.691,448118.05740.4
Upgrade
Net Cash Flow
142.6728.13-448.04392.7-10.41104.45
Upgrade
Free Cash Flow
200.4195.88-612.75-1,025-128.93-635.95
Upgrade
Free Cash Flow Growth
40.81%-----
Upgrade
Free Cash Flow Margin
24.44%23.84%-90.01%-238.02%-33.88%-323.44%
Upgrade
Free Cash Flow Per Share
0.640.63-2.03-3.50-0.44-2.48
Upgrade
Cash Interest Paid
183.94194.77248.65212.6136.6643.25
Upgrade
Cash Income Tax Paid
53.0927.8421.8615.4921.328.51
Upgrade
Levered Free Cash Flow
301.49157.05-481.11-799.42-88.99-561.79
Upgrade
Unlevered Free Cash Flow
405.8267.95-367.15-719.33-10.22-536.04
Upgrade
Change in Net Working Capital
-146.35-1.5477.0812.684.69-40.65
Upgrade
Source: S&P Global Market Intelligence. Standard template. Financial Sources.