NuVista Energy Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Mar '25 Mar 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Net Income	382.1	305.72	367.68	631.05	264.67	-197.88	Upgrade
Depreciation & Amortization	302.48	299.95	257.49	216.22	176.48	175.18	Upgrade
Loss (Gain) From Sale of Assets	-	-	-11.48	-1.69	-33.33	0.76	Upgrade
Asset Writedown & Restructuring Costs	-	-	-	-	-163.18	189.05	Upgrade
Stock-Based Compensation	11.27	9.84	10.17	6.81	5.05	5.24	Upgrade
Other Operating Activities	-96.25	-75.35	121.89	31.11	65.8	-26.58	Upgrade
Change in Other Net Operating Assets	85.41	60.09	-24.41	-38.68	23.08	1.44	Upgrade
Operating Cash Flow	685.02	600.25	721.34	844.82	338.58	147.2	Upgrade
Operating Cash Flow Growth	4.74%	-16.79%	-14.62%	149.52%	130.01%	-44.21%	Upgrade
Capital Expenditures	-464.43	-500.56	-561.2	-419.48	-288.85	-180.44	Upgrade
Sale of Property, Plant & Equipment	-	-	26	-	92.54	-	Upgrade
Other Investing Activities	-47.15	0.98	3.61	-22.62	20.04	-20.98	Upgrade
Investing Cash Flow	-511.58	-499.58	-531.59	-442.09	-176.26	-201.43	Upgrade
Long-Term Debt Issued	-	-	16.9	-	222.65	56.4	Upgrade
Long-Term Debt Repaid	-	-18.04	-60	-210.58	-388.27	-2.17	Upgrade
Net Debt Issued (Repaid)	-59.12	-18.04	-43.1	-210.58	-165.63	54.23	Upgrade
Issuance of Common Stock	2.64	1.4	2.33	16.95	3.31	-	Upgrade
Repurchase of Common Stock	-113.72	-83.47	-210.87	-167.2	-	-	Upgrade
Other Financing Activities	-0.57	-0.57	20	-	-	-	Upgrade
Financing Cash Flow	-170.77	-100.67	-231.65	-360.84	-162.32	54.23	Upgrade
Net Cash Flow	2.68	-	-41.89	41.89	-	-	Upgrade
Free Cash Flow	220.59	99.7	160.14	425.34	49.73	-33.24	Upgrade
Free Cash Flow Growth	122.48%	-37.74%	-62.35%	755.26%	-	-	Upgrade
Free Cash Flow Margin	19.21%	9.19%	12.68%	27.49%	6.06%	-8.15%	Upgrade
Free Cash Flow Per Share	1.06	0.48	0.72	1.80	0.21	-0.15	Upgrade
Cash Interest Paid	22.09	22.09	24.75	26.91	28.33	29.28	Upgrade
Levered Free Cash Flow	141.41	66.61	15.79	180.99	55.34	-32.23	Upgrade
Unlevered Free Cash Flow	163.45	89.32	38.56	205.62	85.4	-4.9	Upgrade
Change in Net Working Capital	21.91	-4.85	-17.71	138.06	-60.68	-8.15	Upgrade

Updated Mar 5, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.