Rifco Inc
XTSX:RFC
Cash Flow Statement
Cash Flow Statement
Rifco 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Income |
3
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
6
|
6
|
6
|
5
|
6
|
7
|
6
|
6
|
5
|
4
|
3
|
3
|
3
|
2
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(3)
|
(1)
|
1
|
1
|
5
|
5
|
5
|
|
| Depreciation & Amortization |
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
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
|
| Change in Deffered Taxes |
(2)
|
(2)
|
(2)
|
(1)
|
1
|
1
|
2
|
2
|
0
|
(0)
|
(2)
|
(3)
|
(2)
|
(2)
|
0
|
1
|
1
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Non-Cash Items |
5
|
5
|
6
|
5
|
4
|
4
|
3
|
3
|
19
|
24
|
31
|
40
|
29
|
29
|
28
|
25
|
25
|
24
|
23
|
23
|
23
|
21
|
18
|
15
|
13
|
14
|
17
|
17
|
17
|
17
|
15
|
15
|
18
|
17
|
16
|
16
|
13
|
13
|
12
|
|
| Cash Taxes Paid |
2
|
3
|
4
|
4
|
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
|
|
| Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
10
|
13
|
15
|
10
|
11
|
11
|
10
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
10
|
10
|
11
|
11
|
12
|
11
|
11
|
11
|
11
|
12
|
11
|
10
|
10
|
9
|
9
|
|
| Change in Working Capital |
(1)
|
(3)
|
(4)
|
(4)
|
(5)
|
(2)
|
1
|
0
|
(60)
|
(86)
|
(111)
|
(130)
|
(72)
|
(48)
|
(27)
|
(9)
|
(5)
|
(9)
|
(9)
|
(17)
|
(23)
|
(28)
|
(30)
|
(24)
|
(17)
|
(23)
|
(15)
|
(7)
|
(5)
|
6
|
(1)
|
(9)
|
(11)
|
3
|
15
|
20
|
18
|
1
|
(23)
|
|
| Cash from Operating Activities |
4
N/A
|
3
-22%
|
3
-3%
|
4
+19%
|
4
-9%
|
8
+120%
|
12
+44%
|
12
+1%
|
(34)
N/A
|
(56)
-63%
|
(75)
-34%
|
(88)
-17%
|
(38)
+57%
|
(14)
+63%
|
7
N/A
|
24
+242%
|
26
+8%
|
20
-23%
|
19
-2%
|
11
-45%
|
3
-68%
|
(4)
N/A
|
(10)
-139%
|
(7)
+33%
|
(3)
+58%
|
(9)
-220%
|
0
N/A
|
8
+1 739%
|
11
+38%
|
23
+116%
|
15
-35%
|
7
-51%
|
5
-35%
|
19
+299%
|
32
+72%
|
38
+18%
|
37
-4%
|
20
-47%
|
(5)
N/A
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Other Items |
(38)
|
(41)
|
(43)
|
(43)
|
(40)
|
(46)
|
(47)
|
(45)
|
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
|
|
| Cash from Investing Activities |
(38)
N/A
|
(41)
-6%
|
(43)
-6%
|
(43)
+0%
|
(40)
+6%
|
(46)
-14%
|
(47)
-3%
|
(45)
+5%
|
(0)
+99%
|
15
N/A
|
27
+75%
|
34
+24%
|
(1)
N/A
|
(1)
-12%
|
(1)
+28%
|
(0)
+64%
|
(0)
-21%
|
(0)
+30%
|
(0)
+6%
|
(0)
-33%
|
(1)
-250%
|
(1)
+4%
|
(1)
+3%
|
(1)
N/A
|
(0)
+78%
|
(1)
-257%
|
(1)
-8%
|
(1)
-19%
|
(1)
-15%
|
(0)
+50%
|
(0)
+14%
|
(0)
+42%
|
(0)
+72%
|
0
N/A
|
(0)
N/A
|
(0)
+15%
|
(0)
-152%
|
(0)
-73%
|
(0)
-26%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
|
| Net Issuance of Debt |
37
|
38
|
39
|
40
|
36
|
39
|
38
|
34
|
41
|
49
|
55
|
62
|
39
|
14
|
(7)
|
(23)
|
(26)
|
(22)
|
(19)
|
(10)
|
(3)
|
4
|
9
|
6
|
2
|
14
|
3
|
(5)
|
(9)
|
(26)
|
(16)
|
(8)
|
(2)
|
(10)
|
(24)
|
(26)
|
(24)
|
(14)
|
12
|
|
| Cash Paid for Dividends |
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
|
(8)
|
(8)
|
0
|
0
|
|
| Other |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(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
|
0
|
|
| Cash from Financing Activities |
37
N/A
|
38
+1%
|
39
+4%
|
41
+4%
|
37
-10%
|
39
+7%
|
39
-1%
|
35
-11%
|
34
-2%
|
42
+24%
|
47
+13%
|
54
+14%
|
40
-27%
|
15
-63%
|
(7)
N/A
|
(23)
-242%
|
(26)
-15%
|
(21)
+18%
|
(19)
+10%
|
(10)
+47%
|
(2)
+78%
|
4
N/A
|
9
+166%
|
6
-41%
|
2
-71%
|
14
+764%
|
3
-78%
|
(5)
N/A
|
(9)
-57%
|
(26)
-197%
|
(16)
+38%
|
(8)
+47%
|
(2)
+79%
|
(10)
-473%
|
(24)
-135%
|
(33)
-36%
|
(32)
+4%
|
(21)
+33%
|
5
N/A
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
3
N/A
|
1
-82%
|
(0)
N/A
|
2
N/A
|
0
-87%
|
1
+488%
|
3
+135%
|
1
-60%
|
(1)
N/A
|
1
N/A
|
(1)
N/A
|
(0)
+49%
|
1
N/A
|
0
-92%
|
(0)
N/A
|
1
N/A
|
(1)
N/A
|
(2)
-122%
|
0
N/A
|
0
+80%
|
0
+59%
|
(1)
N/A
|
(1)
+1%
|
(2)
-43%
|
(1)
+27%
|
4
N/A
|
3
-30%
|
2
-45%
|
1
-20%
|
(3)
N/A
|
(1)
+60%
|
(1)
-14%
|
3
N/A
|
8
+195%
|
8
-6%
|
5
-36%
|
5
-2%
|
(2)
N/A
|
(1)
+72%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
4
N/A
|
3
-23%
|
3
-3%
|
4
+21%
|
4
-8%
|
8
+124%
|
11
+44%
|
11
-1%
|
(35)
N/A
|
(56)
-62%
|
(76)
-34%
|
(89)
-17%
|
(39)
+56%
|
(15)
+62%
|
6
N/A
|
23
+268%
|
25
+8%
|
20
-23%
|
19
-1%
|
10
-46%
|
3
-74%
|
(5)
N/A
|
(11)
-120%
|
(7)
+31%
|
(3)
+60%
|
(10)
-222%
|
(0)
+99%
|
7
N/A
|
10
+40%
|
23
+129%
|
15
-36%
|
7
-52%
|
5
-34%
|
19
+304%
|
32
+72%
|
38
+19%
|
37
-4%
|
19
-47%
|
(5)
N/A
|
|