Pine Cliff Energy Ltd. (TSX: PNE)
Canada
· Delayed Price · Currency is CAD 0.940
+0.010 (1.08%)
Jul 22, 2024, 9:32 AM EDT
Pine Cliff 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 | -0.72 | 9.12 | 108.94 | 81.42 | -50.11 | -56.43 | Upgrade
|
| Depreciation & Amortization | 47.04 | 43.93 | 44.07 | 40.99 | 45.41 | 46.86 | Upgrade
|
| Amortization of Goodwill & Intangibles | 7.23 | 6.87 | 6.16 | 5.37 | 5.46 | 6.26 | Upgrade
|
| Depreciation & Amortization, Total | 56.72 | 53.25 | 50.23 | 46.37 | 50.87 | 53.13 | Upgrade
|
| Loss (Gain) From Sale of Assets | - | - | -2.5 | -0.17 | - | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | -4.5 | -13.98 | 7.9 | 8.2 | Upgrade
|
| Stock-Based Compensation | 2.93 | 2.86 | 2.46 | 1 | 0.74 | 1.12 | Upgrade
|
| Other Operating Activities | -18.01 | -16.03 | 2.82 | -57.16 | -2.17 | -2.06 | Upgrade
|
| Change in Other Net Operating Assets | 12.91 | 17.43 | -7 | -7.99 | 1.56 | 11.59 | Upgrade
|
| Operating Cash Flow | 53.83 | 66.63 | 150.45 | 49.48 | 8.79 | 15.54 | Upgrade
|
| Operating Cash Flow Growth | -63.85% | -55.72% | 204.05% | 463.14% | -43.44% | 80.32% | Upgrade
|
| Capital Expenditures | -126.5 | -130.29 | -30.2 | -44.72 | -7.52 | -17.18 | Upgrade
|
| Sale of Property, Plant & Equipment | 2 | 0.38 | 2.65 | 0.32 | 0.83 | 1.54 | Upgrade
|
| Investment in Securities | 0.28 | 0.32 | - | 0.34 | - | - | Upgrade
|
| Other Investing Activities | -5.85 | -3.6 | -9.19 | 13.28 | -3.33 | 0.73 | Upgrade
|
| Investing Cash Flow | -130.07 | -133.2 | -36.74 | -30.77 | -10.02 | -14.91 | Upgrade
|
| Short-Term Debt Issued | - | 4 | - | - | - | - | Upgrade
|
| Long-Term Debt Issued | - | 55 | - | - | - | 49 | Upgrade
|
| Total Debt Issued | 60.01 | 59 | - | - | - | 49 | Upgrade
|
| Long-Term Debt Repaid | - | -1.09 | -43.23 | -20.09 | -1.1 | -49.88 | Upgrade
|
| Total Debt Repaid | -1.44 | -1.09 | -43.23 | -20.09 | -1.1 | -49.88 | Upgrade
|
| Net Debt Issued (Repaid) | 58.57 | 57.92 | -43.23 | -20.09 | -1.1 | -0.88 | Upgrade
|
| Issuance of Common Stock | 0.2 | 0.25 | 0.65 | 0.38 | 1.54 | 5.35 | Upgrade
|
| Dividends Paid | -44.1 | -46.02 | -23.57 | - | - | - | Upgrade
|
| Financing Cash Flow | 14.67 | 12.15 | -66.16 | -19.72 | 0.45 | 4.47 | Upgrade
|
| Net Cash Flow | -61.57 | -54.43 | 47.55 | -1 | -0.78 | 5.1 | Upgrade
|
| Free Cash Flow | -72.67 | -63.67 | 120.26 | 4.77 | 1.27 | -1.64 | Upgrade
|
| Free Cash Flow Growth | - | - | 2422.15% | 275.73% | - | - | Upgrade
|
| Free Cash Flow Margin | -41.84% | -36.58% | 43.85% | 3.16% | 1.26% | -1.60% | Upgrade
|
| Free Cash Flow Per Share | -0.20 | -0.18 | 0.33 | 0.01 | 0.00 | -0.01 | Upgrade
|
| Cash Interest Paid | 2 | 0.2 | 3.6 | 5.1 | 4.1 | 4.8 | Upgrade
|
| Levered Free Cash Flow | -65.43 | -59.59 | 78.35 | 16.92 | 14.95 | 18.36 | Upgrade
|
| Unlevered Free Cash Flow | -63.54 | -59.12 | 79.92 | 20.03 | 18.26 | 21.67 | Upgrade
|
| Change in Net Working Capital | -8.91 | -14.38 | 12.84 | -7 | 2.27 | -11.85 | Upgrade
|
Source: S&P Capital IQ. Standard template.