Hemisphere Energy Corp. | Cash Flow
Fiscal year is January-December. All values CAD Thousands.
2013
2014
2015
2016
2017
2018
Net Income before Extraordinaries
3,832.10
1,667.80
8,310.80
2,680.60
3,796.20
4,853.60
Depreciation, Depletion & Amortization
3,095.50
5,427.80
5,245.00
2,940.50
3,205.60
4,599.20
Other Funds
9.80
-
-
-
-
2,267.20
Funds from Operations
3,789.20
6,673.00
3,185.90
530.60
2,476.00
2,012.80
Changes in Working Capital
123.90
13.40
192.60
98.00
560.80
217.20
Net Operating Cash Flow
3,665.30
6,659.70
2,993.30
432.60
1,915.20
2,230.10
Capital Expenditures
9,973.30
21,366.40
3,086.10
2,722.40
8,689.20
Sale of Fixed Assets & Businesses
-
50.00
-
-
-
Purchase/Sale of Investments
-
-
10.00
-
-
Net Investing Cash Flow
10,925.80
18,673.50
6,745.90
2,662.90
7,645.20
Issuance/Reduction of Debt, Net
3,465.00
-
3,643.90
419.50
6,055.20
Net Financing Cash Flow
7,260.60
9,329.60
3,752.60
2,230.20
7,103.00
Net Change in Cash
-
2,684.10
-
-
1,373.00
Free Cash Flow
5,250.20
12,817.10
382.20
1,784.90
2,665.50
Deferred Taxes & Investment Tax Credit
1,475.20
129.60
1,641.90
65.40
547.70
-
Other Sources
-
2,642.90
-
59.50
1,044.00
Change in Capital Stock
3,785.80
9,329.60
108.80
1,810.70
1,047.70
Other Uses
952.50
-
3,649.80
-
-
About Hemisphere Energy
View Profile
