Cardinal Energy Ltd. (TSX: CJ)
Canada
· Delayed Price · Currency is CAD 6.93
0.00 (0.00%)
Jul 22, 2024, 10:16 AM EDT
Cardinal Energy Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | 104.03 | 103.6 | 302.69 | 284.42 | -363.16 | -34.34 | Upgrade
|
| Depreciation & Amortization | 103.88 | 103.5 | 102.47 | 78.53 | 67.08 | 92.08 | Upgrade
|
| Amortization of Goodwill & Intangibles | 7.99 | 7.94 | 8.06 | 7.59 | 7.93 | 8.62 | Upgrade
|
| Depreciation & Amortization, Total | 111.87 | 111.44 | 64.11 | -132.21 | -47.36 | 124.11 | Upgrade
|
| Loss (Gain) From Sale of Assets | -3.01 | -3.01 | -0.24 | -28.56 | 1.83 | -0.76 | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | - | - | 343 | - | Upgrade
|
| Stock-Based Compensation | 8.18 | 8.08 | 7.19 | 4.41 | 3.75 | 7.16 | Upgrade
|
| Other Operating Activities | 10.42 | 10.43 | -30.58 | -2.52 | 102.93 | 19.07 | Upgrade
|
| Change in Other Net Operating Assets | -2.95 | -0.27 | -5.91 | -0.41 | 2.55 | 4.74 | Upgrade
|
| Operating Cash Flow | 228.54 | 230.26 | 337.26 | 125.12 | 43.53 | 119.98 | Upgrade
|
| Operating Cash Flow Growth | -30.39% | -31.73% | 169.55% | 187.47% | -63.72% | 35.16% | Upgrade
|
| Capital Expenditures | -156.75 | -133.71 | -120.66 | -56.4 | -31.51 | -65.91 | Upgrade
|
| Sale of Property, Plant & Equipment | 10.92 | 11.56 | 0.43 | 10.38 | - | 0.24 | Upgrade
|
| Cash Acquisitions | - | - | - | -15.81 | - | - | Upgrade
|
| Other Investing Activities | 11.43 | 7.52 | 4.05 | 15.27 | -19.24 | 16.84 | Upgrade
|
| Investing Cash Flow | -134.41 | -114.64 | -116.18 | -46.57 | -50.75 | -48.83 | Upgrade
|
| Long-Term Debt Issued | - | 13.64 | - | 12.48 | 32.2 | - | Upgrade
|
| Total Debt Issued | 41.47 | 13.64 | - | 12.48 | 32.2 | - | Upgrade
|
| Long-Term Debt Repaid | - | -1.96 | -126.37 | -85.04 | -18.4 | -42.64 | Upgrade
|
| Total Debt Repaid | -1.87 | -1.96 | -126.37 | -85.04 | -18.4 | -42.64 | Upgrade
|
| Net Debt Issued (Repaid) | 39.6 | 11.68 | -126.37 | -72.56 | 13.8 | -42.64 | Upgrade
|
| Issuance of Common Stock | - | - | 12.09 | 0.28 | 4.06 | - | Upgrade
|
| Repurchase of Common Stock | -9.34 | -11.57 | -55.89 | -6.34 | -4.41 | -11.12 | Upgrade
|
| Dividends Paid | -116.09 | -115.82 | -50.85 | - | -3.51 | -17.92 | Upgrade
|
| Other Financing Activities | -8.3 | 0.08 | -0.06 | 0.08 | -2.72 | 0.53 | Upgrade
|
| Financing Cash Flow | -94.13 | -115.63 | -221.08 | -78.55 | 7.22 | -71.15 | Upgrade
|
| Free Cash Flow | 71.78 | 96.55 | 216.61 | 68.72 | 12.02 | 54.07 | Upgrade
|
| Free Cash Flow Growth | -66.99% | -55.43% | 215.21% | 471.74% | -77.77% | 233.83% | Upgrade
|
| Free Cash Flow Margin | 14.76% | 20.07% | 36.60% | 18.64% | 6.22% | 16.59% | Upgrade
|
| Free Cash Flow Per Share | 0.45 | 0.60 | 1.37 | 0.44 | 0.11 | 0.47 | Upgrade
|
| Cash Interest Paid | 5.36 | 5.36 | 5.55 | 13.07 | 11.96 | 12.14 | Upgrade
|
| Levered Free Cash Flow | 48.55 | 78.41 | 144 | -8.5 | -36.19 | 90.86 | Upgrade
|
| Unlevered Free Cash Flow | 56.64 | 87.39 | 153.47 | 0.37 | -28.16 | 98.97 | Upgrade
|
| Change in Net Working Capital | -1.86 | -9.64 | -9.94 | -5.35 | 14.8 | -41.12 | Upgrade
|
Source: S&P Capital IQ. Standard template.