Intertape Polymer Group Inc
TSX:ITP
Cash Flow Statement
Cash Flow Statement
Intertape Polymer Group Inc
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Income |
9
|
19
|
20
|
(3)
|
16
|
17
|
67
|
95
|
92
|
84
|
36
|
36
|
36
|
45
|
57
|
54
|
56
|
47
|
51
|
55
|
51
|
65
|
64
|
62
|
67
|
57
|
47
|
46
|
37
|
40
|
41
|
45
|
53
|
68
|
74
|
79
|
79
|
78
|
70
|
(6)
|
|
Depreciation & Amortization |
31
|
31
|
30
|
30
|
29
|
28
|
28
|
27
|
27
|
26
|
26
|
27
|
27
|
27
|
31
|
31
|
32
|
33
|
31
|
32
|
33
|
35
|
36
|
38
|
40
|
42
|
45
|
49
|
54
|
58
|
61
|
62
|
62
|
64
|
64
|
65
|
66
|
64
|
66
|
66
|
|
Other Non-Cash Items |
33
|
31
|
34
|
56
|
45
|
47
|
1
|
(19)
|
(15)
|
(9)
|
39
|
36
|
32
|
24
|
12
|
14
|
20
|
28
|
42
|
43
|
42
|
33
|
23
|
23
|
22
|
33
|
41
|
43
|
55
|
57
|
58
|
57
|
42
|
48
|
68
|
83
|
111
|
112
|
108
|
132
|
|
Cash Taxes Paid |
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
7
|
8
|
10
|
8
|
7
|
6
|
3
|
1
|
2
|
2
|
6
|
9
|
12
|
16
|
16
|
15
|
25
|
28
|
36
|
39
|
26
|
22
|
|
Cash Interest Paid |
15
|
15
|
14
|
11
|
12
|
8
|
7
|
5
|
5
|
4
|
4
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
7
|
9
|
9
|
11
|
11
|
13
|
24
|
24
|
33
|
32
|
31
|
30
|
29
|
28
|
29
|
28
|
28
|
28
|
|
Change in Working Capital |
6
|
0
|
0
|
2
|
(3)
|
(2)
|
(14)
|
(23)
|
(25)
|
(25)
|
(14)
|
(16)
|
(4)
|
(2)
|
3
|
1
|
(9)
|
(22)
|
(16)
|
(32)
|
(32)
|
(34)
|
(31)
|
(40)
|
(38)
|
(52)
|
(42)
|
(46)
|
(50)
|
(24)
|
(26)
|
(26)
|
(11)
|
(15)
|
(25)
|
(61)
|
(108)
|
(130)
|
(83)
|
(59)
|
|
Cash from Operating Activities |
79
N/A
|
80
+2%
|
85
+5%
|
85
+0%
|
87
+3%
|
91
+4%
|
82
-10%
|
80
-3%
|
79
-1%
|
76
-4%
|
87
+14%
|
83
-5%
|
91
+9%
|
94
+4%
|
102
+9%
|
100
-2%
|
99
-1%
|
85
-14%
|
108
+27%
|
99
-9%
|
94
-5%
|
98
+4%
|
92
-6%
|
83
-10%
|
91
+10%
|
80
-12%
|
91
+14%
|
92
+2%
|
97
+5%
|
132
+36%
|
135
+2%
|
137
+2%
|
146
+6%
|
164
+13%
|
180
+9%
|
167
-7%
|
148
-11%
|
125
-16%
|
160
+29%
|
133
-17%
|
|
Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(18)
|
(17)
|
(22)
|
(23)
|
(37)
|
(44)
|
(47)
|
(56)
|
(48)
|
(47)
|
(41)
|
(36)
|
(32)
|
(33)
|
(35)
|
(35)
|
(43)
|
(44)
|
(50)
|
(63)
|
(69)
|
(86)
|
(87)
|
(84)
|
(79)
|
(73)
|
(77)
|
(77)
|
(72)
|
(58)
|
(50)
|
(40)
|
(34)
|
(33)
|
(48)
|
(52)
|
(64)
|
(80)
|
(87)
|
(96)
|
|
Other Items |
2
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
2
|
5
|
4
|
(11)
|
(11)
|
(25)
|
(25)
|
(10)
|
(53)
|
(42)
|
(42)
|
(114)
|
(66)
|
(66)
|
(66)
|
6
|
(145)
|
(166)
|
(166)
|
(165)
|
(21)
|
2
|
(34)
|
(35)
|
(34)
|
(35)
|
1
|
2
|
(33)
|
(34)
|
(52)
|
|
Cash from Investing Activities |
(15)
N/A
|
(16)
-5%
|
(21)
-31%
|
(20)
+4%
|
(35)
-72%
|
(42)
-19%
|
(45)
-7%
|
(55)
-23%
|
(47)
+14%
|
(45)
+6%
|
(37)
+17%
|
(31)
+15%
|
(43)
-36%
|
(44)
-4%
|
(59)
-34%
|
(60)
-1%
|
(52)
+13%
|
(98)
-87%
|
(92)
+6%
|
(104)
-14%
|
(183)
-75%
|
(152)
+17%
|
(153)
-1%
|
(149)
+2%
|
(74)
+51%
|
(219)
-196%
|
(243)
-11%
|
(243)
+0%
|
(237)
+2%
|
(79)
+67%
|
(49)
+38%
|
(75)
-52%
|
(69)
+7%
|
(67)
+3%
|
(83)
-23%
|
(51)
+39%
|
(62)
-22%
|
(113)
-82%
|
(121)
-7%
|
(149)
-23%
|
|
Financing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
0
|
1
|
2
|
3
|
6
|
5
|
4
|
3
|
1
|
(7)
|
(7)
|
(11)
|
(21)
|
(23)
|
(29)
|
(26)
|
(17)
|
(6)
|
(0)
|
1
|
2
|
(4)
|
(6)
|
0
|
(7)
|
(1)
|
(2)
|
0
|
0
|
0
|
3
|
0
|
1
|
1
|
0
|
0
|
1
|
3
|
3
|
0
|
|
Net Issuance of Debt |
(45)
|
(50)
|
(43)
|
(51)
|
(33)
|
(31)
|
(23)
|
(3)
|
(14)
|
3
|
(7)
|
12
|
20
|
19
|
31
|
11
|
4
|
46
|
25
|
33
|
124
|
112
|
95
|
116
|
41
|
183
|
229
|
225
|
212
|
20
|
(35)
|
10
|
(10)
|
(35)
|
(24)
|
(63)
|
3
|
69
|
58
|
106
|
|
Cash Paid for Dividends |
0
|
0
|
(5)
|
0
|
(10)
|
(15)
|
(15)
|
(19)
|
(20)
|
(22)
|
(24)
|
(27)
|
(29)
|
(29)
|
(30)
|
(30)
|
(30)
|
(31)
|
(31)
|
(32)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(33)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(36)
|
(36)
|
(38)
|
(39)
|
(40)
|
|
Other |
(16)
|
(17)
|
(17)
|
(12)
|
(13)
|
(9)
|
(7)
|
(5)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(12)
|
(16)
|
(31)
|
(33)
|
(41)
|
(39)
|
(33)
|
(32)
|
(30)
|
(30)
|
(29)
|
(27)
|
(50)
|
(50)
|
(49)
|
(50)
|
|
Cash from Financing Activities |
(61)
N/A
|
(66)
-8%
|
(62)
+6%
|
(64)
-3%
|
(50)
+22%
|
(49)
+2%
|
(41)
+17%
|
(25)
+39%
|
(37)
-50%
|
(30)
+19%
|
(44)
-46%
|
(31)
+29%
|
(35)
-15%
|
(40)
-13%
|
(31)
+22%
|
(50)
-59%
|
(48)
+4%
|
5
N/A
|
(12)
N/A
|
(3)
+73%
|
87
N/A
|
68
-22%
|
48
-30%
|
67
+41%
|
(11)
N/A
|
133
N/A
|
164
+24%
|
158
-4%
|
138
-12%
|
(52)
N/A
|
(99)
-91%
|
(54)
+46%
|
(74)
-38%
|
(98)
-33%
|
(88)
+11%
|
(126)
-43%
|
(82)
+35%
|
(16)
+81%
|
(27)
-71%
|
19
N/A
|
|
Change in Cash | |||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(1)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
1
|
1
|
0
|
(2)
|
(2)
|
(2)
|
(1)
|
1
|
(0)
|
1
|
(1)
|
(1)
|
1
|
1
|
1
|
(3)
|
(1)
|
(2)
|
(4)
|
|
Net Change in Cash |
2
N/A
|
(1)
N/A
|
2
N/A
|
1
-63%
|
3
+383%
|
1
-72%
|
(3)
N/A
|
0
N/A
|
(5)
N/A
|
1
N/A
|
6
+490%
|
19
+214%
|
11
-41%
|
7
-35%
|
9
+32%
|
(10)
N/A
|
(2)
+79%
|
(8)
-315%
|
3
N/A
|
(10)
N/A
|
(2)
+77%
|
15
N/A
|
(12)
N/A
|
1
N/A
|
3
+230%
|
(8)
N/A
|
10
N/A
|
6
-40%
|
(1)
N/A
|
1
N/A
|
(12)
N/A
|
9
N/A
|
2
-80%
|
0
N/A
|
10
N/A
|
(8)
N/A
|
1
N/A
|
(6)
N/A
|
10
N/A
|
0
-96%
|
|
Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
61
N/A
|
64
+4%
|
63
-1%
|
62
-1%
|
50
-19%
|
47
-6%
|
35
-26%
|
24
-31%
|
31
+29%
|
29
-5%
|
46
+56%
|
47
+3%
|
59
+25%
|
61
+4%
|
68
+11%
|
65
-4%
|
56
-14%
|
41
-28%
|
58
+43%
|
36
-38%
|
25
-31%
|
12
-50%
|
5
-60%
|
(1)
N/A
|
11
N/A
|
6
-44%
|
14
+118%
|
16
+16%
|
25
+60%
|
74
+194%
|
85
+15%
|
97
+15%
|
112
+15%
|
132
+17%
|
132
+0%
|
114
-13%
|
85
-26%
|
45
-47%
|
74
+64%
|
37
-49%
|