Falcon minerals corp (FLMN)
CashFlow / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17
Cash flow from operating activities:
Net income

24,120

30,914

41,154

50,395

58,496

101,107

0

0

0

-

-

-

-

Net income (loss)

-

-

-

-

-

-

-

-

-

-

-

0

0

Adjustments to reconcile net income to net cash provided by operating activities:
Amortization of royalty interests in oil and natural gas properties

0

-

-

-

0

-

-

-

-

-

-

-

-

Depreciation of property and equipment

0

-

-

-

-

-

-

-

-

-

-

-

-

Gain on sale of assets

-

-

-

-

-

41,382

0

0

0

-

-

-

-

Unrealized (gain) loss on hedging activities

-

-

-

-

-

-1,151

0

0

0

-

-

-

-

Amortization of royalty interests in oil and natural gas properties

-

-

-

-

-

18,536

0

0

0

-

-

-

-

Accretion of asset retirement obligation

-

-

-

-

-

7

0

0

0

-

-

-

-

Amortization of debt issuance costs

643

643

643

639

493

457

0

0

0

-

-

-

-

Amortization of right-of-use assets

0

-

-

-

-

-

-

-

-

-

-

-

-

Stock-based compensation

3,173

2,548

0

0

0

-

-

-

-

-

-

-

-

Deferred income taxes

1,899

2,421

0

0

0

-

-

-

-

-

-

-

-

Interest earned on marketable securities held in Trust Account

-

-

-

-

-

-

-

-

-

-

-

0

0

Unrealized gain on marketable securities held in Trust Account

-

-

-

-

-

-

-

-

-

-

-

0

0

Changes in operating assets and liabilities
Accounts receivable

-6,817

-3,383

-4,057

-5,850

-994

-1,882

0

0

0

-

-

-

-

Prepaid expenses

-258

-342

-570

346

245

278

623

1,025

932

1,069

0

0

0

Accounts payable and accrued expenses

18

1,683

1,807

-2,730

-5,831

-4,399

0

0

0

-

-

-

-

Other liabilities

0

-

476

1,103

1,536

-147

0

0

0

-

-

-

-

Accounts payable and accrued expenses

-

-

-

-

-

-

-

-

-

-

-

0

0

Income taxes payable

-

-

-

-

-

-

-

-

-

-

-

0

0

Net cash provided by operating activities

49,961

55,229

67,344

73,051

75,665

77,886

0

0

0

-

-

-

-

Cash flows from investing activities:
Purchase of property and equipment

401

592

0

0

0

-

-

-

-

-

-

-

-

Additions to oil and natural gas properties

-

-

-

-

-

523

0

0

0

-

-

-

-

Proceeds from the sale of assets

-

-

-

-

-

121,130

0

0

0

-

-

-

-

Acquisition of oil and natural gas properties

15,157

22,761

0

0

0

-

-

-

-

-

-

-

-

Net cash used in operating activities

-

-

-

-

-

-

-

-

-

-

-

-

0

Net cash provided by investing activities

-

-

-

-

-

-

-

-

-

-

-

-

0

Net cash provided by (used in) investing activities

-15,558

-23,353

-22,660

-19,006

-8,382

122,312

0

0

0

-

-

-

-

Cash flows from financing activities:
Distributions to partners

-

-

-

-

-

143,788

0

0

0

-

-

-

-

Proceeds from credit facility

0

-

0

0

0

-

-

-

-

-

-

-

-

Repayments of long-term debt

18,250

17,500

30,000

24,500

23,500

44,000

0

0

0

-

-

-

-

Dividends paid

27,327

30,293

0

0

0

-

-

-

-

-

-

-

-

Distributions to non-controlling interests

24,544

27,703

0

0

0

-

-

-

-

-

-

-

-

Distribution equivalent rights paid

181

154

0

0

0

-

-

-

-

-

-

-

-

Proceeds from issuance of Class B common stock to initial stockholder

-

-

-

-

-

-

-

-

-

-

-

0

0

Net cash provided by financing activities

-

-

-

-

-

-

-

-

-

-

-

-

0

Net cash used in financing activities

-35,302

-36,650

-54,963

-86,566

-79,088

-203,378

0

0

0

-

-

-

-

Net increase (decrease) in cash and cash equivalents

0

-

-

-

0

-

-

-

-

-

-

-

-

Net increase (decrease) in cash and cash equivalents

-

-

-

-

-

-

-

27,339

6,820

2,449

0

0

0

Supplemental disclosure of cash flow information:
Cash paid for interest

1,872

1,846

1,945

1,756

1,809

1,834

0

0

0

-

-

-

-

Non-cash investing and financing activities:
Accounts payable related to property and equipment

-

-

-

-

0

-

0

0

0

-

-

-

-

Right-of-use assets obtained in exchange for operating leases

0

-

-

-

-

-

-

-

-

-

-

-

-

Deferred rent

-

-

-

-

0

-

-

-

-

-

-

-

-

Accrued bonus paid in stock

0

-

-

-

-

-

-

-

-

-

-

-

-

Deferred offering costs included in accrued offering costs

-

-

-

-

-

-

-

-

-

-

-

0

0

Change in value of common stock subject to redemption

-

-

-

-

-

-

-

-

-

-

-

0

0