Canfor Pulp Products Inc
TSX:CFX
Cash Flow Statement
Cash Flow Statement
Canfor Pulp Products Inc
| Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | 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 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
40
|
28
|
26
|
54
|
43
|
20
|
(12)
|
(15)
|
(12)
|
9
|
(99)
|
(176)
|
(183)
|
(202)
|
(32)
|
89
|
111
|
139
|
98
|
53
|
24
|
14
|
14
|
19
|
33
|
42
|
57
|
68
|
83
|
90
|
92
|
91
|
98
|
107
|
102
|
86
|
77
|
58
|
59
|
77
|
67
|
102
|
142
|
185
|
215
|
184
|
131
|
79
|
3
|
(31)
|
(34)
|
(46)
|
(32)
|
(22)
|
(21)
|
16
|
47
|
(44)
|
(73)
|
(115)
|
(110)
|
(79)
|
(78)
|
(101)
|
(153)
|
(96)
|
(80)
|
(58)
|
(178)
|
(162)
|
(154)
|
(154)
|
(10)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
32
|
45
|
67
|
68
|
67
|
69
|
67
|
69
|
73
|
74
|
70
|
67
|
63
|
63
|
63
|
62
|
63
|
63
|
65
|
68
|
70
|
72
|
74
|
74
|
76
|
75
|
74
|
75
|
76
|
78
|
80
|
83
|
86
|
90
|
93
|
92
|
89
|
84
|
82
|
81
|
84
|
87
|
87
|
87
|
89
|
94
|
98
|
102
|
101
|
95
|
85
|
77
|
71
|
67
|
59
|
52
|
45
|
36
|
|
| Change in Deffered Taxes |
39
|
37
|
0
|
(1)
|
(0)
|
3
|
0
|
(3)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
(79)
|
(65)
|
(62)
|
(53)
|
(42)
|
(23)
|
9
|
17
|
14
|
(7)
|
102
|
175
|
182
|
202
|
81
|
8
|
23
|
15
|
9
|
15
|
(7)
|
10
|
8
|
15
|
23
|
30
|
36
|
31
|
42
|
40
|
46
|
39
|
43
|
43
|
36
|
34
|
28
|
33
|
30
|
39
|
37
|
44
|
60
|
74
|
82
|
67
|
48
|
31
|
5
|
(6)
|
(8)
|
(12)
|
(5)
|
(5)
|
(5)
|
9
|
20
|
84
|
74
|
58
|
60
|
26
|
32
|
24
|
11
|
(18)
|
(14)
|
2
|
160
|
167
|
168
|
162
|
8
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
6
|
(10)
|
8
|
7
|
2
|
18
|
0
|
10
|
11
|
24
|
24
|
27
|
29
|
35
|
36
|
35
|
35
|
35
|
34
|
22
|
21
|
18
|
19
|
38
|
37
|
56
|
90
|
75
|
76
|
41
|
5
|
(29)
|
(29)
|
(29)
|
(29)
|
1
|
0
|
(23)
|
(26)
|
(24)
|
(23)
|
0
|
4
|
2
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
1
|
1
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
4
|
8
|
4
|
9
|
10
|
7
|
7
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
6
|
7
|
10
|
11
|
11
|
13
|
13
|
13
|
13
|
11
|
11
|
10
|
|
| Change in Working Capital |
76
|
74
|
64
|
60
|
54
|
51
|
42
|
30
|
18
|
8
|
15
|
29
|
51
|
75
|
74
|
35
|
12
|
(21)
|
(9)
|
11
|
11
|
(3)
|
(16)
|
(7)
|
(17)
|
16
|
(7)
|
(3)
|
(18)
|
(38)
|
(31)
|
(45)
|
(48)
|
(69)
|
(71)
|
(38)
|
(31)
|
(15)
|
9
|
(23)
|
(16)
|
(26)
|
(66)
|
(71)
|
(77)
|
(116)
|
(113)
|
(92)
|
(49)
|
3
|
48
|
78
|
43
|
41
|
19
|
(35)
|
(28)
|
22
|
4
|
32
|
(2)
|
0
|
34
|
58
|
102
|
66
|
63
|
22
|
36
|
(5)
|
(1)
|
0
|
(22)
|
|
| Cash from Operating Activities |
76
N/A
|
74
-3%
|
64
-13%
|
60
-5%
|
54
-11%
|
51
-5%
|
42
-19%
|
30
-28%
|
18
-39%
|
8
-57%
|
15
+86%
|
29
+101%
|
51
+75%
|
75
+47%
|
140
+87%
|
163
+16%
|
192
+18%
|
199
+4%
|
165
-17%
|
146
-12%
|
96
-34%
|
88
-9%
|
75
-15%
|
100
+34%
|
114
+13%
|
157
+38%
|
153
-3%
|
160
+5%
|
169
+6%
|
153
-9%
|
169
+10%
|
148
-12%
|
156
+5%
|
145
-6%
|
134
-8%
|
152
+13%
|
146
-4%
|
150
+3%
|
172
+15%
|
168
-2%
|
163
-3%
|
195
+19%
|
211
+8%
|
265
+25%
|
299
+13%
|
215
-28%
|
149
-31%
|
103
-31%
|
49
-52%
|
59
+20%
|
98
+65%
|
108
+10%
|
90
-16%
|
96
+6%
|
74
-23%
|
74
+0%
|
125
+69%
|
149
+19%
|
92
-38%
|
63
-31%
|
42
-34%
|
45
+9%
|
90
+98%
|
83
-7%
|
55
-34%
|
36
-34%
|
47
+29%
|
38
-19%
|
85
+123%
|
58
-31%
|
66
+13%
|
53
-19%
|
12
-77%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(17)
|
(28)
|
(69)
|
(87)
|
(96)
|
(115)
|
(88)
|
(69)
|
(58)
|
(55)
|
(62)
|
(65)
|
(78)
|
(66)
|
(58)
|
(61)
|
(54)
|
(52)
|
(68)
|
(68)
|
(74)
|
(73)
|
(64)
|
(68)
|
(68)
|
(73)
|
(83)
|
(86)
|
(92)
|
(106)
|
(121)
|
(126)
|
(126)
|
(118)
|
(103)
|
(96)
|
(84)
|
(66)
|
(73)
|
(88)
|
(91)
|
(97)
|
(79)
|
(64)
|
(86)
|
(101)
|
(113)
|
(106)
|
(79)
|
(67)
|
(61)
|
(61)
|
(65)
|
(67)
|
(51)
|
(48)
|
(39)
|
(24)
|
|
| Other Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
(3)
|
(7)
|
(8)
|
11
|
12
|
25
|
28
|
14
|
12
|
1
|
2
|
2
|
2
|
3
|
0
|
(12)
|
(12)
|
(12)
|
(12)
|
1
|
(3)
|
(3)
|
(7)
|
(7)
|
(3)
|
(3)
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
8
|
9
|
9
|
7
|
2
|
1
|
|
| Cash from Investing Activities |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(12)
N/A
|
(20)
-66%
|
(35)
-74%
|
(76)
-119%
|
(76)
+1%
|
(85)
-11%
|
(90)
-6%
|
(60)
+33%
|
(55)
+8%
|
(46)
+16%
|
(55)
-18%
|
(60)
-11%
|
(64)
-5%
|
(76)
-19%
|
(64)
+16%
|
(57)
+10%
|
(73)
-28%
|
(66)
+11%
|
(64)
+3%
|
(80)
-26%
|
(67)
+16%
|
(77)
-14%
|
(77)
+1%
|
(71)
+7%
|
(75)
-5%
|
(72)
+4%
|
(76)
-7%
|
(82)
-8%
|
(85)
-4%
|
(91)
-6%
|
(104)
-15%
|
(118)
-13%
|
(124)
-5%
|
(125)
0%
|
(118)
+6%
|
(103)
+13%
|
(96)
+7%
|
(84)
+13%
|
(66)
+21%
|
(73)
-11%
|
(87)
-20%
|
(90)
-4%
|
(96)
-7%
|
(78)
+19%
|
(63)
+19%
|
(86)
-35%
|
(100)
-17%
|
(112)
-12%
|
(106)
+6%
|
(78)
+26%
|
(66)
+15%
|
(60)
+10%
|
(58)
+3%
|
(57)
+1%
|
(58)
-1%
|
(42)
+28%
|
(41)
+2%
|
(37)
+10%
|
(23)
+37%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(4)
|
(2)
|
(4)
|
(11)
|
(16)
|
(25)
|
(29)
|
(41)
|
(34)
|
(25)
|
(23)
|
(11)
|
(18)
|
(18)
|
(15)
|
(8)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
7
|
0
|
(56)
|
(62)
|
(67)
|
(67)
|
(11)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
0
|
23
|
(0)
|
49
|
63
|
37
|
49
|
(1)
|
(15)
|
3
|
(1)
|
(1)
|
(1)
|
(16)
|
(1)
|
14
|
14
|
9
|
4
|
15
|
41
|
50
|
47
|
16
|
(10)
|
(37)
|
(29)
|
(1)
|
|
| Cash Paid for Dividends |
(76)
|
(74)
|
(64)
|
(60)
|
(54)
|
(51)
|
(42)
|
(30)
|
(18)
|
(8)
|
(15)
|
(29)
|
(51)
|
(75)
|
(141)
|
(177)
|
(185)
|
(181)
|
(113)
|
(69)
|
(42)
|
(19)
|
(15)
|
(11)
|
(11)
|
(14)
|
(14)
|
(15)
|
(16)
|
(17)
|
(18)
|
(18)
|
(97)
|
(97)
|
(96)
|
(96)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(163)
|
(163)
|
(163)
|
(163)
|
(16)
|
(16)
|
(12)
|
(8)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(4)
|
(4)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(10)
|
(7)
|
(7)
|
(3)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(10)
|
(11)
|
(11)
|
(13)
|
(13)
|
(13)
|
(13)
|
(11)
|
(11)
|
(10)
|
|
| Cash from Financing Activities |
(76)
N/A
|
(74)
+3%
|
(64)
+13%
|
(60)
+5%
|
(54)
+11%
|
(51)
+5%
|
(42)
+19%
|
(30)
+28%
|
(18)
+39%
|
(8)
+57%
|
(15)
-86%
|
(29)
-101%
|
(51)
-75%
|
(75)
-47%
|
(142)
-89%
|
(181)
-27%
|
(189)
-5%
|
(189)
N/A
|
(120)
+36%
|
(77)
+36%
|
(43)
+44%
|
(27)
+36%
|
(23)
+15%
|
(20)
+13%
|
(26)
-29%
|
(82)
-215%
|
(89)
-8%
|
(90)
-2%
|
(95)
-5%
|
(33)
+65%
|
(29)
+12%
|
(31)
-8%
|
(115)
-271%
|
(125)
-8%
|
(128)
-3%
|
(140)
-9%
|
(54)
+61%
|
(45)
+17%
|
(42)
+5%
|
(30)
+28%
|
(38)
-24%
|
(88)
-132%
|
(85)
+3%
|
(78)
+8%
|
(70)
+10%
|
(167)
-138%
|
(144)
+14%
|
(167)
-16%
|
(118)
+29%
|
43
N/A
|
16
-63%
|
32
+105%
|
(13)
N/A
|
(22)
-72%
|
1
N/A
|
(4)
N/A
|
(4)
-8%
|
(4)
-10%
|
(19)
-347%
|
(5)
+76%
|
10
N/A
|
8
-14%
|
2
-77%
|
(5)
N/A
|
5
N/A
|
30
+523%
|
37
+24%
|
35
-6%
|
3
-92%
|
(22)
N/A
|
(48)
-115%
|
(39)
+18%
|
(10)
+74%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
(14)
N/A
|
(38)
-179%
|
(32)
+15%
|
(66)
-106%
|
(31)
+53%
|
(16)
+50%
|
(36)
-133%
|
1
N/A
|
(3)
N/A
|
34
N/A
|
33
-3%
|
15
-56%
|
0
-97%
|
(7)
N/A
|
11
N/A
|
63
+470%
|
67
+6%
|
52
-23%
|
(23)
N/A
|
(59)
-156%
|
(61)
-3%
|
(65)
-6%
|
15
N/A
|
34
+125%
|
56
+61%
|
67
+20%
|
49
-26%
|
25
-50%
|
41
+66%
|
96
+135%
|
124
+29%
|
(70)
N/A
|
(119)
-71%
|
(188)
-58%
|
(186)
+1%
|
(1)
+100%
|
18
N/A
|
56
+213%
|
11
-80%
|
1
-93%
|
(13)
N/A
|
(20)
-55%
|
25
N/A
|
67
+167%
|
9
-86%
|
(27)
N/A
|
(49)
-82%
|
(59)
-19%
|
(14)
+76%
|
(1)
+96%
|
(7)
-1 200%
|
6
N/A
|
26
+308%
|
15
-41%
|
30
+94%
|
(6)
N/A
|
(23)
-291%
|
(23)
N/A
|
(21)
+7%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
76
N/A
|
74
-3%
|
64
-13%
|
60
-5%
|
54
-11%
|
51
-5%
|
42
-19%
|
30
-28%
|
18
-39%
|
8
-57%
|
15
+86%
|
29
+101%
|
51
+75%
|
75
+47%
|
133
+78%
|
146
+9%
|
163
+12%
|
131
-20%
|
78
-40%
|
50
-36%
|
(19)
N/A
|
0
N/A
|
6
+1 833%
|
43
+634%
|
59
+37%
|
95
+62%
|
87
-8%
|
82
-6%
|
103
+26%
|
96
-7%
|
108
+13%
|
94
-13%
|
104
+10%
|
77
-26%
|
66
-14%
|
78
+18%
|
73
-7%
|
86
+18%
|
105
+22%
|
100
-4%
|
90
-10%
|
112
+24%
|
125
+12%
|
173
+38%
|
192
+11%
|
95
-51%
|
23
-76%
|
(23)
N/A
|
(69)
-204%
|
(44)
+37%
|
2
N/A
|
24
+1 090%
|
24
+1%
|
23
-5%
|
(14)
N/A
|
(17)
-21%
|
28
N/A
|
70
+149%
|
28
-61%
|
(23)
N/A
|
(59)
-156%
|
(67)
-14%
|
(17)
+75%
|
4
N/A
|
(12)
N/A
|
(24)
-105%
|
(14)
+44%
|
(27)
-98%
|
18
N/A
|
8
-58%
|
18
+142%
|
15
-20%
|
(12)
N/A
|
|