Crew Energy Cash Flow Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	2015 - 2019
Period Ending	Jun '24 Jun 30, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	Dec '19 Dec 31, 2019	2015 - 2019
Net Income	68.69	119.69	264.36	205.3	-203.18	12.07	Upgrade
Depreciation & Amortization	89.39	90.16	101.08	74.58	72.28	77.68	Upgrade
Other Amortization	-	0.2	0.85	0.98	0.98	0.98	Upgrade
Loss (Gain) From Sale of Assets	-	-0.28	-84.21	6.32	-38.34	-20.01	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-228.55	267.33	-	Upgrade
Stock-Based Compensation	8.25	9.13	6.32	2.48	2.27	5.34	Upgrade
Other Operating Activities	32.78	19.94	37.28	66.88	-61.18	2.04	Upgrade
Change in Other Net Operating Assets	2.5	2.52	-8.33	-8.84	-2.17	3.3	Upgrade
Operating Cash Flow	201.61	241.37	317.34	119.16	37.99	81.4	Upgrade
Operating Cash Flow Growth	-28.38%	-23.94%	166.32%	213.66%	-53.33%	-8.71%	Upgrade
Capital Expenditures	-250.23	-217.03	-176.62	-177.92	-98.05	-115.66	Upgrade
Sale of Property, Plant & Equipment	0.02	1.02	129.99	10.78	69.94	20.65	Upgrade
Other Investing Activities	-7.56	36.66	7.68	17.31	7.87	27.45	Upgrade
Investing Cash Flow	-257.76	-179.36	-38.96	-149.83	-20.24	-67.56	Upgrade
Long-Term Debt Issued	-	74.26	-	39.07	-	-	Upgrade
Long-Term Debt Repaid	-	-173.01	-204.75	-	-16.33	-8.84	Upgrade
Net Debt Issued (Repaid)	68.16	-98.75	-204.75	39.07	-16.33	-8.84	Upgrade
Repurchase of Common Stock	-12	-18	-18.9	-8.4	-1	-5	Upgrade
Other Financing Activities	-	-	-	-	-0.42	-	Upgrade
Financing Cash Flow	56.16	-116.75	-223.65	30.68	-17.75	-13.84	Upgrade
Net Cash Flow	-	-54.74	54.74	-	-	-	Upgrade
Free Cash Flow	-48.62	24.35	140.72	-58.77	-60.06	-34.27	Upgrade
Free Cash Flow Growth	-	-82.70%	-	-	-	-	Upgrade
Free Cash Flow Margin	-15.94%	7.93%	25.66%	-18.47%	-45.16%	-17.99%	Upgrade
Free Cash Flow Per Share	-0.30	0.15	0.87	-0.36	-0.39	-0.23	Upgrade
Cash Interest Paid	12.2	12.2	22.39	23.42	22.25	22.87	Upgrade
Levered Free Cash Flow	-80.89	-29.28	61.16	-52.78	-13.4	-19.31	Upgrade
Unlevered Free Cash Flow	-75.94	-24.52	73.04	-38.45	0.19	-4.98	Upgrade
Change in Net Working Capital	-13.11	-5.23	41.01	-27.35	-27.18	-16.85	Upgrade

Source: S&P Global Market Intelligence. Standard template. Financial Sources.