Sears Canada Inc
OTC:SRSCQ
Cash Flow Statement
Cash Flow Statement
Sears Canada Inc
| Dec-1996 | Jan-1998 | Jan-1999 | Jan-2000 | Dec-2000 | Dec-2001 | Dec-2002 | Jan-2004 | Jan-2005 | Dec-2005 | Dec-2006 | Feb-2008 | Jan-2009 | Jan-2010 | Jan-2011 | Jan-2012 | Feb-2013 | Feb-2014 | Jan-2015 | Jan-2016 | Jan-2017 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||
| Net Income |
9
|
117
|
146
|
200
|
226
|
94
|
52
|
125
|
129
|
771
|
153
|
309
|
291
|
235
|
125
|
(50)
|
101
|
447
|
(339)
|
(68)
|
(321)
|
|
| Depreciation & Amortization |
0
|
0
|
112
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
124
|
115
|
127
|
111
|
89
|
48
|
31
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
|
| Other Non-Cash Items |
86
|
89
|
0
|
80
|
167
|
119
|
259
|
285
|
217
|
(624)
|
270
|
169
|
91
|
135
|
81
|
24
|
(164)
|
(639)
|
114
|
(203)
|
(81)
|
|
| Cash Taxes Paid |
0
|
0
|
192
|
136
|
101
|
34
|
68
|
15
|
18
|
31
|
212
|
52
|
231
|
95
|
80
|
22
|
(9)
|
14
|
61
|
(88)
|
(25)
|
|
| Cash Interest Paid |
0
|
0
|
84
|
73
|
67
|
57
|
60
|
56
|
52
|
56
|
67
|
40
|
29
|
27
|
17
|
7
|
10
|
9
|
6
|
5
|
5
|
|
| Change in Working Capital |
183
|
(107)
|
(34)
|
(17)
|
50
|
29
|
175
|
(103)
|
(8)
|
124
|
(167)
|
(252)
|
(216)
|
126
|
(259)
|
(3)
|
(119)
|
56
|
(129)
|
22
|
29
|
|
| Cash from Operating Activities |
278
N/A
|
99
-64%
|
224
+127%
|
263
+17%
|
443
+68%
|
242
-45%
|
486
+101%
|
307
-37%
|
338
+10%
|
271
-20%
|
256
-6%
|
226
-12%
|
166
-27%
|
496
+199%
|
71
-86%
|
85
+19%
|
(55)
N/A
|
(26)
+53%
|
(265)
-926%
|
(202)
+24%
|
(341)
-69%
|
|
| Investing Cash Flow | ||||||||||||||||||||||
| Capital Expenditures |
(63)
|
(160)
|
(142)
|
(231)
|
(447)
|
(143)
|
(184)
|
(208)
|
(156)
|
(86)
|
(58)
|
(55)
|
(97)
|
(66)
|
(60)
|
(84)
|
(102)
|
(71)
|
(54)
|
(45)
|
(27)
|
|
| Other Items |
(197)
|
(77)
|
69
|
110
|
(68)
|
30
|
(458)
|
(126)
|
(134)
|
2 528
|
(3)
|
110
|
(113)
|
142
|
1 198
|
21
|
219
|
908
|
73
|
304
|
298
|
|
| Cash from Investing Activities |
(260)
N/A
|
(237)
+9%
|
(74)
+69%
|
(121)
-64%
|
(515)
-326%
|
(113)
+78%
|
(642)
-468%
|
(334)
+48%
|
(290)
+13%
|
2 442
N/A
|
(61)
N/A
|
55
N/A
|
(210)
N/A
|
76
N/A
|
1 138
+1 393%
|
(64)
N/A
|
117
N/A
|
837
+613%
|
19
-98%
|
259
+1 270%
|
271
+5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||
| Net Issuance of Common Stock |
106
|
3
|
1
|
0
|
3
|
2
|
0
|
0
|
(9)
|
(452)
|
0
|
0
|
0
|
0
|
(43)
|
(42)
|
(10)
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
29
|
30
|
(4)
|
(158)
|
84
|
89
|
(5)
|
(7)
|
(19)
|
(7)
|
(207)
|
(133)
|
(8)
|
(10)
|
(204)
|
(12)
|
(111)
|
(26)
|
(8)
|
(4)
|
(4)
|
|
| Cash Paid for Dividends |
(23)
|
(25)
|
(25)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(26)
|
(1 557)
|
(13)
|
0
|
0
|
0
|
(753)
|
0
|
(102)
|
(509)
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
|
| Cash from Financing Activities |
112
N/A
|
8
-93%
|
(28)
N/A
|
(184)
-550%
|
61
N/A
|
65
+7%
|
(31)
N/A
|
(33)
-6%
|
(54)
-64%
|
(2 016)
-3 633%
|
(223)
+89%
|
(133)
+40%
|
(8)
+94%
|
(10)
-37%
|
(1 003)
-9 636%
|
(56)
+94%
|
(225)
-299%
|
(538)
-139%
|
(11)
+98%
|
(6)
+47%
|
(6)
+3%
|
|
| Change in Cash | ||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
0
|
2
|
2
|
3
|
(2)
|
|
| Net Change in Cash |
130
N/A
|
(131)
N/A
|
122
N/A
|
(42)
N/A
|
(11)
+74%
|
194
N/A
|
(187)
N/A
|
(60)
+68%
|
(6)
+90%
|
697
N/A
|
(28)
N/A
|
148
N/A
|
(52)
N/A
|
562
N/A
|
205
-63%
|
(35)
N/A
|
(162)
-363%
|
275
N/A
|
(255)
N/A
|
55
N/A
|
(78)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow |
215
N/A
|
(62)
N/A
|
82
N/A
|
32
-61%
|
(4)
N/A
|
99
N/A
|
302
+205%
|
99
-67%
|
182
+84%
|
185
+2%
|
198
+7%
|
171
-14%
|
69
-60%
|
430
+526%
|
11
-97%
|
1
-94%
|
(156)
N/A
|
(97)
+38%
|
(319)
-230%
|
(247)
+23%
|
(369)
-49%
|
|