Canandaigua National Corp
OTC:CNND
Cash Flow Statement
Cash Flow Statement
Canandaigua National Corp
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||
| Net Income |
14
|
14
|
14
|
14
|
15
|
15
|
18
|
18
|
18
|
18
|
18
|
18
|
16
|
16
|
15
|
15
|
19
|
20
|
20
|
21
|
19
|
|
| Depreciation & Amortization |
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
5
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
|
| Change in Deffered Taxes |
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
(1)
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
|
| Other Non-Cash Items |
(74)
|
(121)
|
(207)
|
(238)
|
(271)
|
(239)
|
(184)
|
(189)
|
(206)
|
(207)
|
(184)
|
(172)
|
(169)
|
(185)
|
(231)
|
(258)
|
(276)
|
(284)
|
(268)
|
(246)
|
(199)
|
|
| Cash Taxes Paid |
7
|
7
|
7
|
6
|
5
|
5
|
6
|
7
|
8
|
8
|
9
|
8
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
7
|
9
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
7
|
|
| Change in Working Capital |
77
|
112
|
201
|
238
|
263
|
242
|
174
|
177
|
206
|
218
|
200
|
184
|
182
|
187
|
232
|
261
|
268
|
285
|
273
|
261
|
225
|
|
| Cash from Operating Activities |
21
N/A
|
8
-63%
|
12
+52%
|
19
+63%
|
11
-41%
|
23
+106%
|
12
-49%
|
11
-6%
|
22
+105%
|
33
+50%
|
39
+16%
|
36
-7%
|
35
-3%
|
23
-36%
|
22
-5%
|
23
+9%
|
16
-31%
|
28
+74%
|
33
+16%
|
43
+31%
|
51
+18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(4)
|
(4)
|
(5)
|
(5)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Other Items |
(166)
|
(176)
|
(134)
|
(113)
|
(91)
|
(78)
|
(81)
|
(49)
|
(39)
|
(29)
|
(1)
|
(18)
|
(113)
|
(187)
|
(231)
|
(225)
|
(156)
|
(115)
|
(81)
|
(97)
|
(144)
|
|
| Cash from Investing Activities |
(170)
N/A
|
(180)
-6%
|
(139)
+23%
|
(119)
+14%
|
(93)
+21%
|
(81)
+13%
|
(85)
-4%
|
(53)
+37%
|
(43)
+19%
|
(33)
+24%
|
(5)
+86%
|
(22)
-372%
|
(117)
-423%
|
(191)
-64%
|
(235)
-23%
|
(228)
+3%
|
(157)
+31%
|
(116)
+26%
|
(83)
+29%
|
(99)
-19%
|
(147)
-48%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(2)
|
(4)
|
(8)
|
|
| Net Issuance of Debt |
(22)
|
11
|
(40)
|
(48)
|
(16)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
(9)
|
(1)
|
(0)
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(3)
|
(0)
|
8
|
|
| Cash Paid for Dividends |
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(9)
|
(6)
|
(6)
|
(6)
|
(3)
|
|
| Other |
169
|
187
|
236
|
204
|
149
|
98
|
90
|
72
|
96
|
95
|
63
|
38
|
76
|
63
|
137
|
162
|
117
|
108
|
47
|
46
|
59
|
|
| Cash from Financing Activities |
141
N/A
|
193
+37%
|
190
-1%
|
151
-21%
|
128
-15%
|
84
-34%
|
76
-9%
|
57
-25%
|
81
+41%
|
81
+0%
|
48
-41%
|
32
-34%
|
70
+119%
|
57
-18%
|
131
+129%
|
153
+17%
|
105
-31%
|
98
-7%
|
36
-64%
|
35
-1%
|
56
+60%
|
|
| Change in Cash | ||||||||||||||||||||||
| Net Change in Cash |
(8)
N/A
|
20
N/A
|
63
+214%
|
50
-20%
|
46
-10%
|
26
-44%
|
3
-89%
|
15
+426%
|
60
+300%
|
82
+36%
|
82
+1%
|
46
-44%
|
(11)
N/A
|
(111)
-864%
|
(82)
+26%
|
(51)
+37%
|
(36)
+31%
|
10
N/A
|
(14)
N/A
|
(20)
-44%
|
(39)
-93%
|
|