PFB Corporation
TSX:PFB
Cash Flow Statement
Cash Flow Statement
PFB Corporation
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
4
|
4
|
1
|
0
|
6
|
6
|
6
|
7
|
(0)
|
(0)
|
0
|
1
|
3
|
5
|
5
|
5
|
5
|
5
|
4
|
5
|
4
|
3
|
2
|
2
|
2
|
4
|
5
|
6
|
6
|
7
|
7
|
9
|
11
|
11
|
15
|
16
|
18
|
17
|
16
|
|
| Depreciation & Amortization |
3
|
0
|
0
|
0
|
3
|
4
|
0
|
0
|
5
|
5
|
6
|
7
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
|
| Other Non-Cash Items |
(0)
|
0
|
1
|
3
|
0
|
(8)
|
(8)
|
(8)
|
(6)
|
0
|
0
|
0
|
2
|
2
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
3
|
2
|
2
|
1
|
1
|
2
|
3
|
3
|
5
|
5
|
5
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
6
|
|
| Cash Taxes Paid |
0
|
1
|
(0)
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
3
|
3
|
4
|
2
|
2
|
0
|
0
|
0
|
(0)
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
2
|
4
|
5
|
7
|
8
|
7
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Working Capital |
1
|
0
|
2
|
1
|
(2)
|
(2)
|
(0)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
1
|
(1)
|
0
|
1
|
(2)
|
(2)
|
(3)
|
(5)
|
(5)
|
(3)
|
(2)
|
1
|
(2)
|
(3)
|
(2)
|
(3)
|
1
|
1
|
0
|
(1)
|
(5)
|
(0)
|
(2)
|
(0)
|
(1)
|
(12)
|
(8)
|
|
| Cash from Operating Activities |
7
N/A
|
7
+1%
|
8
+26%
|
6
-34%
|
1
-75%
|
1
-56%
|
1
+8%
|
(0)
N/A
|
2
N/A
|
2
+3%
|
3
+53%
|
5
+38%
|
5
+13%
|
10
+87%
|
11
+9%
|
13
+17%
|
13
+3%
|
10
-24%
|
10
-4%
|
9
-10%
|
8
-11%
|
6
-16%
|
6
-13%
|
6
+9%
|
8
+30%
|
5
-30%
|
7
+33%
|
9
+29%
|
12
+26%
|
17
+45%
|
18
+4%
|
18
+4%
|
18
-4%
|
15
-14%
|
20
+33%
|
24
+18%
|
27
+14%
|
27
-1%
|
17
-38%
|
18
+10%
|
|
| Investing Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(1)
|
(5)
|
(6)
|
(6)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(3)
|
(3)
|
(21)
|
(21)
|
(21)
|
(20)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(2)
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
11
|
11
|
11
|
11
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
1
|
|
| Cash from Investing Activities |
(3)
N/A
|
(1)
+73%
|
(5)
-439%
|
(6)
-20%
|
(6)
-1%
|
4
N/A
|
8
+108%
|
9
+12%
|
9
+3%
|
(1)
N/A
|
(1)
-125%
|
(2)
-34%
|
(2)
-22%
|
(2)
-19%
|
(2)
+20%
|
(2)
N/A
|
(3)
-75%
|
(4)
-30%
|
(4)
-6%
|
(4)
+8%
|
(3)
+34%
|
(9)
-247%
|
(9)
+2%
|
(9)
0%
|
(9)
+0%
|
(2)
+76%
|
(3)
-26%
|
(2)
+37%
|
(3)
-69%
|
(3)
+15%
|
(2)
+8%
|
(3)
-33%
|
(2)
+48%
|
(2)
-7%
|
(2)
-10%
|
(4)
-89%
|
(3)
+28%
|
(2)
+23%
|
(1)
+59%
|
(0)
+63%
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Issuance of Debt |
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(7)
|
(7)
|
(7)
|
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
2
|
1
|
(1)
|
(1)
|
(6)
|
(5)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Cash Paid for Dividends |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(8)
|
(8)
|
(8)
|
(8)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
|
| Other |
0
|
0
|
0
|
0
|
(1)
|
12
|
12
|
12
|
11
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Cash from Financing Activities |
(3)
N/A
|
(3)
+0%
|
(3)
+1%
|
(3)
+2%
|
(3)
+3%
|
3
N/A
|
(4)
N/A
|
(3)
+5%
|
(4)
-19%
|
(10)
-152%
|
(4)
+61%
|
(4)
-9%
|
(3)
+22%
|
(3)
+0%
|
(3)
N/A
|
(3)
0%
|
(3)
N/A
|
(3)
-1%
|
(4)
-2%
|
(4)
-2%
|
(4)
-2%
|
(1)
+63%
|
(2)
-54%
|
(3)
-57%
|
(3)
+2%
|
(1)
+63%
|
(2)
-69%
|
(4)
-74%
|
(5)
-35%
|
(9)
-96%
|
(8)
+15%
|
(6)
+23%
|
(12)
-96%
|
(12)
-1%
|
(12)
-1%
|
(12)
+5%
|
(12)
-1%
|
(12)
0%
|
(12)
-1%
|
(12)
-1%
|
|
| Change in Cash | |||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
(0)
|
(0)
|
0
|
(1)
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Net Change in Cash |
(0)
N/A
|
2
N/A
|
0
-96%
|
(4)
N/A
|
(8)
-102%
|
7
N/A
|
5
-32%
|
5
+5%
|
7
+42%
|
(8)
N/A
|
(2)
+79%
|
(1)
+32%
|
0
N/A
|
5
N/A
|
6
+29%
|
8
+34%
|
7
-8%
|
3
-64%
|
2
-27%
|
1
-53%
|
1
+1%
|
(4)
N/A
|
(6)
-39%
|
(7)
-15%
|
(5)
+27%
|
2
N/A
|
3
+7%
|
4
+65%
|
5
+15%
|
5
-1%
|
7
+54%
|
9
+28%
|
3
-66%
|
2
-51%
|
7
+331%
|
9
+31%
|
12
+38%
|
12
-5%
|
2
-84%
|
5
+150%
|
|
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
5
N/A
|
6
+8%
|
3
-40%
|
(0)
N/A
|
(5)
-890%
|
(5)
-15%
|
(1)
+76%
|
(1)
-12%
|
1
N/A
|
1
+9%
|
2
+35%
|
3
+44%
|
3
+17%
|
7
+137%
|
9
+18%
|
11
+21%
|
11
+2%
|
7
-38%
|
6
-10%
|
5
-11%
|
5
-16%
|
(14)
N/A
|
(15)
-4%
|
(15)
+3%
|
(13)
+13%
|
3
N/A
|
5
+61%
|
7
+40%
|
10
+32%
|
15
+56%
|
16
+4%
|
17
+4%
|
15
-8%
|
13
-16%
|
18
+38%
|
22
+22%
|
26
+18%
|
26
N/A
|
15
-39%
|
17
+10%
|
|