Rocket


Overview
Financials
News + Filings
Key Docs
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

Excelerate Energy, Inc.

Cash Flow Statement

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsJun-30-23Jun-05-23Mar-31-23Mar-05-23Dec-05-22Jun-30-22Jun-05-22Mar-31-22
   10-Q8-K10-Q8-K8-K10-Q8-K10-Q
Cash flows from operating activities          
Net income  29.6 30.7  -4.0 12.8
   
Adjustments to reconcile net income to net cash from operating activities          
Depreciation and amortization  30.8 25.2  24.3 23.7
Amortization of operating lease right-of-use assets  2.2 7.4  7.8 7.7
ARO accretion expense  0.4 0.4  0.4 0.4
Amortization of debt issuance costs  0.6 3.3  0.3 0.3
Deferred income taxes  1.3 0.7  -5.7 0.2
Share of net earnings in equity method investee  -0.4 -0.4  -0.7 -0.8
Distributions from equity method investee         2.7
Long-term incentive compensation expense  1.1 0.4  0.3  
Early extinguishment of lease liability on vessel acquisition       21.8  
Non-cash restructuring expense       1.6  
(Gain)/loss on non-cash items  0.4 1.3     
   
Changes in operating assets and liabilities:          
    Accounts receivable  -91.9 24.5  -67.7 144.1
    Inventories  104.1 40.4  -12.8 52.8
    Other current assets and other assets  -10.2 -3.7  9.6 -11.9
    Accounts payable and accrued liabilities  47.7 -98.0  52.7 -264.0
    Derivative liabilities  0.2    0.7 0.6
    Current portion of deferred revenue          
    Net investments in sales-type leases          
    Operating lease assets and liabilities          
    Other long-term liabilities  1.1 1.0  -0.2 3.5
        Net cash provided by (used in) operating activities  -22.3 46.8  21.9 -31.4
   
Cash flows from investing activities          
Purchases of property and equipment  -277.9 -14.9  -31.0 -11.0
Sales of property and equipment  4.1       
    Net cash used in investing activities  -273.8 -14.9  -31.0 -11.0
   
Cash flows from financing activities          
Proceeds from issuance of common stock, net       412.2  
Proceeds from long-term debt - related party       83.1 566.3
Repayments of long-term debt - related party  -2.1 -2.0  -141.3 -506.8
Repayments of long term debt  -6.1 -4.8  -5.5 -4.0
Proceeds from revolving credit facility       140.0  
Repayments of revolving credit facility       -140.0  
Proceeds from Term Loan Facility  250.0       
Payment of debt issuance costs  -2.4 -4.6  -5.5  
Collections of related party note receivables         6.6
Settlement of finance lease liability related party       25.0  
Principal payments under finance lease liabilities  -5.5 -5.3  -5.5 -5.3
Principal payments under finance lease liabilities - related party         -2.9
Dividends paid  -1.3       
Distributions  -6.1       
   
Contributions          
Minority owner contribution - Albania Power Project  0.7       
    Net cash provided by financing activities  226.8 -16.4  312.5 53.8
Effect of exchange rate on cash, cash equivalents, and restricted cash  0.3 -0.4     
    Net increase (decrease) in cash, cash equivalents and restricted cash  -53.9    314.7  
   
Cash, cash equivalents and restricted cash          

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy