Talos energy inc. (TALO)
CashFlow / Quarterly
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net income (loss)

157,749

304

73,297

94,764

-109,636

306,286

13,109

-74,912

-22,943

Adjustments to reconcile net income (loss) to net cash provided by operating activities
Depreciation, depletion, amortization and accretion expense

105,960

104,934

95,441

105,751

74,194

95,075

97,970

77,218

53,800

Write-down of oil and natural gas properties and other well inventory

190

-

-

-

-

-

-

-

-

Amortization of deferred financing costs and original issue discount

1,466

1,484

1,330

1,205

1,188

664

982

2,230

377

Equity based compensation, net of amounts capitalized

1,627

1,800

1,944

1,961

1,259

764

570

1,456

103

Price risk management activities expense (income)

243,217

-59,508

43,760

29,990

-109,579

256,917

-53,330

-91,176

-51,976

Net cash received (paid) on settled derivative instruments

36,460

-1,618

5,398

-9,581

-3,019

-16,345

-40,702

-33,671

-20,429

Settlement of asset retirement obligations

6,302

20,925

22,200

28,261

3,945

27,272

41,778

38,573

5,323

Changes in operating assets and liabilities:
Accounts receivable

11,578

-20,517

-17,389

34,423

-2,305

-3,674

23,922

-17,100

-2,362

Other current assets

-18,318

26,498

875

-889

-11,370

-11,900

948

12,159

1,417

Accounts payable

-18,547

-25,018

8,895

31,930

-8,284

5,204

-903

-36,194

-16,932

Other current liabilities

13,337

-8,706

10,411

-11,231

-25,933

-8,366

-12,133

55,006

-2,463

Other non-current assets and liabilities, net

-54,769

43,070

-1,143

-6,086

7,956

-4,847

8,955

-18,745

-534

Net cash provided by operating activities

110,232

61,320

149,792

141,499

41,122

119,758

36,576

67,466

39,645

Cash flows from investing activities:
Exploration, development and other capital expenditures

83,588

90,489

143,319

127,205

102,396

66,565

33,381

110,956

30,012

Cash paid for acquisitions, net of cash acquired

293,095

5,000

0

0

32,916

-

-

-

-

Net cash provided by (used in) investing activities

-376,683

-95,489

-143,319

-121,836

-135,312

-66,565

-47,973

182,045

-30,012

Cash flows from financing activities:
Redemption of Senior Notes and other long-term debt

-

0

0

10,458

109

106

105

69

24,977

Proceeds from Bank Credit Facility

300,000

35,000

0

40,000

35,000

-

-

-

-

Repayment of Bank Credit Facility

-

0

0

0

25,000

-

-

-

-

Deferred financing costs

1,285

-

-

-

-

-

-

-

-

Other deferred payments

7,575

0

0

3,346

6,575

-

-

-

-

Payments of finance lease

4,049

3,789

3,585

3,448

3,311

3,078

2,916

3,411

3,547

Employee stock transactions

710

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

286,381

30,509

-4,896

22,465

5

-3,196

22,458

-183,949

-28,524

Net increase (decrease) in cash, cash equivalents and restricted cash

19,930

-3,660

1,577

42,128

-94,185

49,997

11,061

65,562

-18,891

Supplemental Non-Cash Transactions:
Capital expenditures included in accounts payable and accrued liabilities

66,712

66,334

-140,688

30,588

134,722

63,889

-1,430

4,241

33,964

Supplemental Cash Flow Information:
Interest paid, net of amounts capitalized

4,906

26,560

4,598

26,799

4,614

26,169

3,672

13,200

10,435