Canaccord Genuity Group Inc
TSX:CF
Cash Flow Statement
Cash Flow Statement
Canaccord Genuity Group Inc
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
33
|
52
|
63
|
81
|
41
|
(11)
|
(19)
|
(37)
|
(362)
|
(359)
|
(362)
|
(361)
|
(11)
|
43
|
33
|
26
|
58
|
17
|
38
|
64
|
59
|
72
|
77
|
72
|
63
|
87
|
91
|
111
|
157
|
270
|
314
|
343
|
341
|
271
|
195
|
159
|
11
|
(55)
|
(52)
|
(84)
|
26
|
|
Depreciation & Amortization |
29
|
27
|
28
|
29
|
29
|
28
|
27
|
26
|
26
|
25
|
25
|
23
|
22
|
21
|
21
|
21
|
22
|
24
|
26
|
27
|
25
|
24
|
31
|
39
|
48
|
56
|
55
|
54
|
52
|
51
|
50
|
49
|
49
|
52
|
55
|
60
|
66
|
68
|
69
|
68
|
68
|
|
Change in Deffered Taxes |
2
|
4
|
3
|
2
|
(2)
|
(2)
|
1
|
4
|
1
|
(2)
|
(6)
|
(7)
|
(8)
|
(6)
|
(7)
|
(6)
|
(1)
|
(2)
|
(1)
|
(5)
|
(6)
|
11
|
14
|
17
|
8
|
(16)
|
(18)
|
(20)
|
(15)
|
(33)
|
(24)
|
(28)
|
(31)
|
(14)
|
(10)
|
10
|
6
|
0
|
(1)
|
(10)
|
1
|
|
Other Non-Cash Items |
53
|
52
|
54
|
49
|
57
|
77
|
76
|
71
|
392
|
379
|
376
|
379
|
52
|
43
|
46
|
47
|
48
|
96
|
91
|
95
|
88
|
58
|
60
|
50
|
48
|
50
|
68
|
86
|
114
|
163
|
160
|
160
|
152
|
162
|
134
|
103
|
199
|
171
|
163
|
168
|
52
|
|
Cash Taxes Paid |
10
|
8
|
8
|
13
|
17
|
16
|
15
|
13
|
11
|
11
|
8
|
6
|
6
|
10
|
11
|
11
|
11
|
24
|
32
|
42
|
47
|
39
|
36
|
39
|
34
|
28
|
34
|
33
|
48
|
84
|
115
|
155
|
177
|
160
|
145
|
121
|
87
|
65
|
47
|
26
|
31
|
|
Cash Interest Paid |
15
|
15
|
15
|
14
|
13
|
13
|
12
|
11
|
10
|
9
|
8
|
9
|
9
|
11
|
11
|
14
|
15
|
18
|
20
|
23
|
24
|
23
|
24
|
26
|
29
|
32
|
33
|
30
|
28
|
27
|
25
|
24
|
23
|
22
|
25
|
30
|
36
|
53
|
68
|
81
|
92
|
|
Change in Working Capital |
(305)
|
(119)
|
(54)
|
(30)
|
62
|
(21)
|
176
|
29
|
89
|
162
|
(180)
|
40
|
16
|
136
|
243
|
159
|
56
|
109
|
96
|
187
|
202
|
(123)
|
(214)
|
(404)
|
(330)
|
192
|
175
|
401
|
575
|
645
|
374
|
436
|
290
|
(207)
|
(401)
|
(678)
|
(869)
|
(769)
|
(446)
|
(454)
|
(229)
|
|
Cash from Operating Activities |
(188)
N/A
|
17
N/A
|
93
+449%
|
131
+40%
|
187
+43%
|
71
-62%
|
261
+266%
|
93
-64%
|
145
+57%
|
206
+41%
|
(147)
N/A
|
74
N/A
|
72
-2%
|
237
+228%
|
336
+42%
|
245
-27%
|
183
-25%
|
244
+34%
|
250
+2%
|
367
+47%
|
369
+1%
|
42
-89%
|
(32)
N/A
|
(226)
-605%
|
(164)
+28%
|
369
N/A
|
371
+1%
|
633
+70%
|
883
+40%
|
1 096
+24%
|
874
-20%
|
960
+10%
|
802
-17%
|
263
-67%
|
(28)
N/A
|
(346)
-1 134%
|
(587)
-70%
|
(584)
+0%
|
(267)
+54%
|
(312)
-17%
|
(82)
+74%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(22)
|
(23)
|
(24)
|
(26)
|
(16)
|
(22)
|
(21)
|
(20)
|
(18)
|
(15)
|
(13)
|
(11)
|
(9)
|
(6)
|
(6)
|
(6)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(7)
|
(8)
|
(10)
|
(11)
|
(15)
|
(25)
|
(27)
|
(34)
|
(28)
|
(19)
|
(17)
|
(9)
|
|
Other Items |
(15)
|
(16)
|
0
|
(10)
|
(9)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(57)
|
(57)
|
(64)
|
(24)
|
(28)
|
(72)
|
(97)
|
(80)
|
(87)
|
(44)
|
(12)
|
(12)
|
(1)
|
(79)
|
(84)
|
(87)
|
(233)
|
(187)
|
(423)
|
(427)
|
(293)
|
(260)
|
(25)
|
(18)
|
(7)
|
|
Cash from Investing Activities |
(37)
N/A
|
(38)
-4%
|
(40)
-5%
|
(36)
+11%
|
(25)
+31%
|
(30)
-21%
|
(29)
+3%
|
(27)
+5%
|
(18)
+33%
|
(15)
+19%
|
(13)
+13%
|
(11)
+17%
|
(9)
+19%
|
(6)
+35%
|
(6)
-4%
|
(63)
-990%
|
(65)
-3%
|
(64)
+2%
|
(70)
-10%
|
(29)
+58%
|
(32)
-9%
|
(76)
-140%
|
(101)
-33%
|
(85)
+17%
|
(93)
-10%
|
(50)
+46%
|
(17)
+66%
|
(18)
-5%
|
(6)
+67%
|
(86)
-1 359%
|
(92)
-7%
|
(97)
-6%
|
(244)
-151%
|
(202)
+17%
|
(448)
-122%
|
(453)
-1%
|
(326)
+28%
|
(288)
+12%
|
(44)
+85%
|
(35)
+21%
|
(16)
+54%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(27)
|
(32)
|
(68)
|
(69)
|
(69)
|
(66)
|
(45)
|
(53)
|
(51)
|
(50)
|
(35)
|
(26)
|
(20)
|
(19)
|
(28)
|
(27)
|
(28)
|
(28)
|
(27)
|
(34)
|
(39)
|
(41)
|
(31)
|
(63)
|
(78)
|
(87)
|
(87)
|
(56)
|
(48)
|
(45)
|
(86)
|
(107)
|
120
|
23
|
116
|
131
|
(79)
|
28
|
(17)
|
(3)
|
(10)
|
|
Net Issuance of Debt |
85
|
(66)
|
(84)
|
(83)
|
(85)
|
20
|
0
|
21
|
22
|
(5)
|
83
|
21
|
44
|
63
|
(30)
|
105
|
58
|
41
|
81
|
69
|
59
|
66
|
63
|
(23)
|
(3)
|
(18)
|
(35)
|
(41)
|
(36)
|
(39)
|
(97)
|
83
|
(121)
|
(118)
|
97
|
(86)
|
118
|
113
|
(47)
|
(52)
|
(49)
|
|
Cash Paid for Dividends |
(37)
|
(33)
|
(33)
|
(33)
|
(38)
|
(39)
|
(39)
|
(40)
|
(34)
|
(29)
|
(23)
|
(18)
|
(12)
|
(11)
|
(22)
|
(21)
|
(22)
|
(23)
|
(25)
|
(26)
|
(26)
|
(26)
|
(32)
|
(36)
|
(40)
|
(42)
|
(28)
|
(28)
|
(29)
|
(33)
|
(36)
|
(38)
|
(40)
|
(47)
|
(48)
|
(48)
|
(63)
|
(62)
|
(69)
|
(76)
|
(69)
|
|
Other |
(1)
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(54)
|
(60)
|
0
|
0
|
(35)
|
(37)
|
0
|
0
|
0
|
(8)
|
(8)
|
(14)
|
(14)
|
(6)
|
|
Cash from Financing Activities |
21
N/A
|
(131)
N/A
|
(185)
-41%
|
(185)
N/A
|
(192)
-4%
|
(86)
+55%
|
(86)
+0%
|
(73)
+15%
|
(65)
+11%
|
(86)
-33%
|
23
N/A
|
(25)
N/A
|
9
N/A
|
31
+258%
|
(82)
N/A
|
55
N/A
|
6
-88%
|
(10)
N/A
|
30
N/A
|
10
-66%
|
(6)
N/A
|
(0)
+95%
|
(0)
-33%
|
(122)
-30 275%
|
(122)
0%
|
(147)
-21%
|
(169)
-15%
|
(178)
-5%
|
(172)
+3%
|
(118)
+32%
|
(199)
-69%
|
(37)
+81%
|
(18)
+52%
|
(143)
-694%
|
165
N/A
|
27
-84%
|
5
-81%
|
71
+1 296%
|
(148)
N/A
|
(146)
+1%
|
(135)
+7%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
5
|
25
|
25
|
20
|
12
|
2
|
4
|
6
|
11
|
1
|
(5)
|
(10)
|
(15)
|
(13)
|
(9)
|
(11)
|
(2)
|
15
|
8
|
7
|
7
|
(8)
|
(20)
|
(6)
|
(5)
|
5
|
12
|
9
|
(0)
|
(6)
|
(0)
|
(5)
|
(3)
|
(13)
|
(19)
|
(7)
|
11
|
22
|
30
|
16
|
3
|
|
Net Change in Cash |
(198)
N/A
|
(127)
+36%
|
(107)
+16%
|
(70)
+35%
|
(18)
+75%
|
(42)
-137%
|
151
N/A
|
(1)
N/A
|
74
N/A
|
106
+44%
|
(142)
N/A
|
28
N/A
|
57
+101%
|
250
+339%
|
240
-4%
|
226
-6%
|
123
-46%
|
185
+51%
|
218
+18%
|
354
+63%
|
338
-5%
|
(42)
N/A
|
(154)
-265%
|
(438)
-185%
|
(382)
+13%
|
177
N/A
|
197
+12%
|
446
+126%
|
705
+58%
|
886
+26%
|
583
-34%
|
821
+41%
|
537
-35%
|
(95)
N/A
|
(330)
-247%
|
(779)
-136%
|
(897)
-15%
|
(780)
+13%
|
(429)
+45%
|
(477)
-11%
|
(231)
+52%
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
(210)
N/A
|
(6)
+97%
|
69
N/A
|
105
+52%
|
170
+63%
|
50
-71%
|
240
+385%
|
73
-69%
|
127
+74%
|
191
+50%
|
(160)
N/A
|
63
N/A
|
64
+1%
|
231
+264%
|
330
+43%
|
239
-28%
|
175
-27%
|
237
+35%
|
244
+3%
|
361
+48%
|
365
+1%
|
38
-90%
|
(37)
N/A
|
(231)
-530%
|
(169)
+27%
|
362
N/A
|
365
+1%
|
627
+72%
|
878
+40%
|
1 089
+24%
|
866
-20%
|
951
+10%
|
791
-17%
|
249
-69%
|
(53)
N/A
|
(372)
-606%
|
(621)
-67%
|
(613)
+1%
|
(286)
+53%
|
(329)
-15%
|
(92)
+72%
|