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

326,114

58,729

364,711

304,523

134,847

221,540

0

0

0

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

412,086

380,320

370,461

372,990

344,457

324,063

0

0

0

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

0

-

-

-

-

-

-

-

-

Amortization of deferred financing costs and original issue discount

5,485

5,207

4,387

4,039

5,064

4,253

0

0

0

Equity based compensation, net of amounts capitalized

7,332

6,964

5,928

4,554

4,049

2,893

0

0

0

Price risk management activities expense (income)

257,459

-95,337

221,088

123,998

2,832

60,435

0

0

0

Net cash received (paid) on settled derivative instruments

30,659

-8,820

-23,547

-69,647

-93,737

-111,147

0

0

0

Settlement of asset retirement obligations

77,688

75,331

81,678

101,256

111,568

112,946

0

0

0

Changes in operating assets and liabilities:
Accounts receivable

8,095

-5,788

11,055

52,366

843

786

0

0

0

Other current assets

8,166

15,114

-23,284

-23,211

-10,163

2,624

0

0

0

Accounts payable

-2,740

7,523

37,745

27,947

-40,177

-48,825

0

0

0

Other current liabilities

3,811

-35,459

-35,119

-57,663

8,574

32,044

0

0

0

Other non-current assets and liabilities, net

-18,928

43,797

-4,120

5,978

-6,681

-15,171

0

0

0

Net cash provided by operating activities

462,843

393,733

452,171

338,955

264,922

263,445

0

0

0

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

444,601

463,409

439,485

329,547

313,298

240,914

0

0

0

Cash paid for acquisitions, net of cash acquired

298,095

37,916

0

0

0

-

-

-

-

Net cash provided by (used in) investing activities

-737,327

-495,956

-467,032

-371,686

-67,805

37,495

0

0

0

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

-

10,567

10,673

10,778

389

25,257

0

0

0

Proceeds from Bank Credit Facility

375,000

110,000

0

0

0

-

-

-

-

Repayment of Bank Credit Facility

-

25,000

0

0

0

-

-

-

-

Deferred financing costs

0

-

-

-

-

-

-

-

-

Other deferred payments

10,921

9,921

0

0

0

-

-

-

-

Payments of finance lease

14,871

14,133

13,422

12,753

12,716

12,952

0

0

0

Employee stock transactions

0

-

-

-

-

-

-

-

-

Net cash provided by (used in) financing activities

334,459

48,083

14,378

41,732

-164,682

-193,211

0

0

0

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

59,975

-54,140

-483

9,001

32,435

107,729

0

0

0

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

22,946

90,956

88,511

227,769

201,422

100,664

0

0

0

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

62,863

62,571

62,180

61,254

47,655

53,476

0

0

0