Alcanna Inc
TSX:CLIQ
Cash Flow Statement
Cash Flow Statement
Alcanna Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
27
|
26
|
22
|
19
|
18
|
19
|
18
|
11
|
8
|
6
|
5
|
13
|
13
|
14
|
13
|
(99)
|
(99)
|
(98)
|
(98)
|
3
|
(0)
|
(6)
|
(14)
|
(29)
|
(26)
|
(26)
|
(27)
|
(159)
|
(166)
|
(171)
|
(170)
|
(32)
|
(32)
|
9
|
18
|
68
|
125
|
87
|
78
|
32
|
|
Depreciation & Amortization |
8
|
8
|
7
|
8
|
8
|
9
|
10
|
10
|
10
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
12
|
12
|
13
|
13
|
13
|
13
|
13
|
14
|
14
|
14
|
14
|
15
|
20
|
25
|
30
|
35
|
36
|
37
|
36
|
34
|
32
|
33
|
32
|
34
|
|
Change in Deffered Taxes |
6
|
6
|
6
|
4
|
0
|
1
|
0
|
(2)
|
(4)
|
(5)
|
(5)
|
(3)
|
(0)
|
1
|
1
|
(18)
|
(18)
|
(20)
|
(20)
|
(5)
|
(6)
|
(8)
|
(10)
|
7
|
10
|
10
|
10
|
(9)
|
(6)
|
(3)
|
(1)
|
(5)
|
2
|
(4)
|
(3)
|
(3)
|
(6)
|
(2)
|
(4)
|
10
|
|
Other Non-Cash Items |
1
|
3
|
3
|
5
|
6
|
3
|
4
|
11
|
11
|
11
|
11
|
2
|
2
|
2
|
2
|
133
|
131
|
132
|
133
|
19
|
22
|
27
|
28
|
16
|
10
|
4
|
4
|
149
|
154
|
154
|
153
|
16
|
15
|
(9)
|
(10)
|
(48)
|
(107)
|
(85)
|
(85)
|
(57)
|
|
Cash Taxes Paid |
0
|
0
|
(0)
|
0
|
3
|
0
|
7
|
7
|
10
|
12
|
10
|
11
|
7
|
7
|
7
|
6
|
5
|
3
|
1
|
0
|
1
|
2
|
3
|
3
|
5
|
5
|
5
|
5
|
2
|
1
|
1
|
0
|
0
|
4
|
4
|
(4)
|
(4)
|
(9)
|
(8)
|
0
|
|
Cash Interest Paid |
8
|
8
|
11
|
7
|
8
|
7
|
8
|
8
|
7
|
7
|
5
|
8
|
8
|
7
|
7
|
6
|
7
|
8
|
8
|
8
|
7
|
5
|
4
|
6
|
7
|
7
|
7
|
4
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
2
|
2
|
|
Change in Working Capital |
(7)
|
(4)
|
(18)
|
(6)
|
(9)
|
(6)
|
6
|
21
|
17
|
10
|
11
|
(1)
|
2
|
(5)
|
(7)
|
(11)
|
(16)
|
(11)
|
4
|
18
|
19
|
24
|
28
|
24
|
27
|
18
|
1
|
1
|
(14)
|
(21)
|
(24)
|
(7)
|
16
|
8
|
5
|
(4)
|
(20)
|
(14)
|
6
|
(12)
|
|
Cash from Operating Activities |
36
N/A
|
39
+9%
|
21
-46%
|
30
+45%
|
23
-24%
|
26
+11%
|
38
+47%
|
51
+35%
|
41
-19%
|
31
-24%
|
32
+3%
|
21
-35%
|
27
+29%
|
24
-12%
|
20
-14%
|
16
-19%
|
11
-35%
|
16
+46%
|
31
+103%
|
48
+52%
|
47
-2%
|
49
+5%
|
44
-10%
|
33
-26%
|
36
+9%
|
20
-44%
|
2
-88%
|
(3)
N/A
|
(12)
-375%
|
(16)
-38%
|
(12)
+25%
|
6
N/A
|
38
+506%
|
42
+10%
|
47
+13%
|
47
0%
|
24
-49%
|
19
-23%
|
28
+49%
|
6
-77%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(5)
|
(6)
|
(9)
|
(13)
|
(13)
|
(15)
|
(15)
|
(12)
|
(12)
|
(12)
|
(11)
|
(12)
|
(18)
|
(24)
|
(23)
|
(31)
|
(27)
|
(22)
|
(21)
|
(14)
|
(12)
|
(13)
|
(19)
|
(19)
|
(20)
|
(28)
|
(35)
|
(40)
|
(39)
|
(40)
|
(32)
|
(29)
|
(33)
|
(24)
|
(19)
|
(14)
|
(9)
|
(9)
|
(17)
|
(24)
|
|
Other Items |
0
|
(1)
|
0
|
(3)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(21)
|
(21)
|
(21)
|
0
|
0
|
0
|
28
|
36
|
36
|
36
|
8
|
(9)
|
(24)
|
(24)
|
(23)
|
(14)
|
25
|
26
|
49
|
130
|
112
|
111
|
89
|
|
Cash from Investing Activities |
(6)
N/A
|
(6)
-7%
|
(9)
-37%
|
(16)
-76%
|
(16)
-3%
|
(17)
-7%
|
(17)
-2%
|
(12)
+30%
|
(12)
-2%
|
(12)
+0%
|
(11)
+9%
|
(12)
-1%
|
(18)
-58%
|
(24)
-32%
|
(23)
+3%
|
(31)
-31%
|
(48)
-57%
|
(43)
+10%
|
(42)
+3%
|
(35)
+16%
|
(12)
+65%
|
(13)
-4%
|
(19)
-48%
|
9
N/A
|
16
+82%
|
8
-49%
|
2
-80%
|
(32)
N/A
|
(48)
-53%
|
(64)
-32%
|
(56)
+12%
|
(52)
+7%
|
(47)
+10%
|
1
N/A
|
8
+452%
|
35
+343%
|
121
+247%
|
103
-15%
|
94
-9%
|
65
-30%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
1
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
58
|
0
|
58
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
102
|
137
|
137
|
137
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
37
|
7
|
6
|
6
|
|
Net Issuance of Debt |
(6)
|
(12)
|
10
|
9
|
15
|
17
|
6
|
(18)
|
(5)
|
4
|
(0)
|
(43)
|
(39)
|
(35)
|
(32)
|
37
|
58
|
53
|
31
|
8
|
(23)
|
(27)
|
(16)
|
(36)
|
(87)
|
(81)
|
(72)
|
(31)
|
(5)
|
17
|
22
|
(6)
|
(10)
|
(44)
|
(53)
|
(32)
|
(29)
|
(98)
|
(99)
|
(96)
|
|
Cash Paid for Dividends |
(23)
|
(23)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(24)
|
(25)
|
(26)
|
(27)
|
(27)
|
(22)
|
(18)
|
(13)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(8)
|
(9)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Other |
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(3)
|
2
|
2
|
2
|
5
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
1
|
1
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Cash from Financing Activities |
(29)
N/A
|
(32)
-12%
|
(10)
+68%
|
(11)
-11%
|
(6)
+49%
|
(5)
+7%
|
(16)
-202%
|
(40)
-143%
|
(28)
+31%
|
(19)
+30%
|
(23)
-20%
|
(11)
+52%
|
(3)
+75%
|
(0)
+89%
|
1
N/A
|
15
+1 108%
|
30
+109%
|
29
-3%
|
11
-61%
|
(9)
N/A
|
(36)
-289%
|
(40)
-10%
|
(28)
+29%
|
(47)
-65%
|
6
N/A
|
47
+704%
|
55
+17%
|
95
+75%
|
21
-78%
|
11
-47%
|
19
+72%
|
(7)
N/A
|
(10)
-46%
|
(44)
-347%
|
(53)
-20%
|
(32)
+40%
|
8
N/A
|
(91)
N/A
|
(93)
-1%
|
(90)
+3%
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
(0)
|
(0)
|
1
|
(0)
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
|
Net Change in Cash |
(0)
N/A
|
(1)
-103%
|
1
N/A
|
3
+269%
|
1
-57%
|
3
+137%
|
4
+8%
|
(1)
N/A
|
1
N/A
|
(0)
N/A
|
(2)
-311%
|
(2)
+15%
|
6
N/A
|
(0)
N/A
|
(2)
-376%
|
1
N/A
|
(7)
N/A
|
2
N/A
|
1
-43%
|
3
+168%
|
(1)
N/A
|
(3)
-134%
|
(3)
+3%
|
(5)
-68%
|
58
N/A
|
75
+30%
|
59
-22%
|
62
+5%
|
(39)
N/A
|
(69)
-78%
|
(49)
+29%
|
(53)
-8%
|
(19)
+64%
|
(1)
+95%
|
1
N/A
|
49
+4 406%
|
153
+211%
|
29
-81%
|
28
-2%
|
(18)
N/A
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
30
N/A
|
33
+9%
|
12
-64%
|
17
+45%
|
10
-44%
|
11
+14%
|
23
+105%
|
39
+71%
|
29
-26%
|
19
-34%
|
21
+11%
|
9
-55%
|
9
-7%
|
(0)
N/A
|
(3)
-910%
|
(14)
-368%
|
(16)
-15%
|
(6)
+61%
|
11
N/A
|
34
+211%
|
35
+2%
|
36
+6%
|
25
-31%
|
14
-46%
|
16
+15%
|
(8)
N/A
|
(32)
-304%
|
(42)
-31%
|
(51)
-21%
|
(56)
-10%
|
(45)
+21%
|
(23)
+49%
|
5
N/A
|
18
+269%
|
28
+59%
|
33
+16%
|
15
-54%
|
10
-35%
|
10
+5%
|
(17)
N/A
|