Richelieu Hardware Ltd
TSX:RCH
Cash Flow Statement
Cash Flow Statement
Richelieu Hardware Ltd
Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Income |
53
|
54
|
56
|
57
|
59
|
60
|
60
|
61
|
63
|
64
|
66
|
67
|
68
|
69
|
69
|
69
|
68
|
65
|
66
|
66
|
68
|
70
|
68
|
79
|
86
|
95
|
115
|
125
|
142
|
152
|
161
|
169
|
170
|
162
|
146
|
130
|
114
|
107
|
100
|
94
|
89
|
|
Depreciation & Amortization |
7
|
7
|
8
|
8
|
8
|
9
|
9
|
9
|
10
|
10
|
10
|
11
|
11
|
12
|
13
|
13
|
13
|
17
|
21
|
25
|
16
|
17
|
18
|
20
|
34
|
35
|
35
|
35
|
37
|
40
|
43
|
46
|
49
|
52
|
55
|
58
|
61
|
63
|
66
|
68
|
69
|
|
Change in Deffered Taxes |
(1)
|
0
|
(0)
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
(0)
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(3)
|
(7)
|
|
Other Non-Cash Items |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
4
|
5
|
6
|
6
|
6
|
6
|
7
|
8
|
9
|
16
|
17
|
18
|
19
|
15
|
|
Cash Taxes Paid |
17
|
19
|
20
|
20
|
21
|
21
|
22
|
22
|
23
|
23
|
23
|
25
|
25
|
27
|
28
|
27
|
27
|
27
|
26
|
26
|
26
|
25
|
26
|
12
|
27
|
31
|
35
|
51
|
37
|
48
|
57
|
64
|
73
|
73
|
73
|
67
|
61
|
55
|
46
|
40
|
0
|
|
Cash Interest Paid |
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
|
6
|
7
|
7
|
8
|
2
|
|
Change in Working Capital |
(20)
|
(32)
|
(39)
|
(40)
|
(41)
|
(36)
|
(30)
|
(19)
|
(7)
|
1
|
(1)
|
(16)
|
(24)
|
(39)
|
(43)
|
(47)
|
(42)
|
(42)
|
(33)
|
(3)
|
2
|
19
|
40
|
35
|
25
|
13
|
(9)
|
(40)
|
(79)
|
(136)
|
(200)
|
(244)
|
(261)
|
(202)
|
(115)
|
(2)
|
80
|
68
|
55
|
7
|
(32)
|
|
Cash from Operating Activities |
41
N/A
|
30
-27%
|
25
-15%
|
27
+5%
|
27
+3%
|
33
+22%
|
40
+20%
|
53
+32%
|
67
+26%
|
75
+13%
|
77
+2%
|
64
-17%
|
56
-12%
|
42
-25%
|
39
-7%
|
37
-7%
|
42
+15%
|
43
+2%
|
57
+31%
|
90
+59%
|
88
-2%
|
108
+22%
|
129
+20%
|
136
+5%
|
146
+7%
|
144
-1%
|
143
0%
|
124
-14%
|
104
-16%
|
60
-43%
|
8
-87%
|
(24)
N/A
|
(36)
-52%
|
18
N/A
|
93
+421%
|
194
+109%
|
271
+40%
|
255
-6%
|
238
-6%
|
185
-22%
|
134
-28%
|
|
Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Capital Expenditures |
(6)
|
(7)
|
(8)
|
(9)
|
(11)
|
(12)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(12)
|
(13)
|
(12)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(15)
|
(17)
|
(18)
|
(20)
|
(22)
|
(23)
|
(25)
|
(27)
|
(28)
|
(42)
|
(44)
|
(47)
|
(45)
|
(31)
|
|
Other Items |
(10)
|
(9)
|
(7)
|
(5)
|
(1)
|
(5)
|
(9)
|
(9)
|
(9)
|
(5)
|
(29)
|
(30)
|
(30)
|
(32)
|
(3)
|
(2)
|
(9)
|
(12)
|
(28)
|
(28)
|
(21)
|
(40)
|
(23)
|
(33)
|
(33)
|
(9)
|
(20)
|
(44)
|
(49)
|
(92)
|
(82)
|
(48)
|
(44)
|
(18)
|
(22)
|
(22)
|
(20)
|
(11)
|
(17)
|
(17)
|
(20)
|
|
Cash from Investing Activities |
(15)
N/A
|
(15)
+1%
|
(15)
+3%
|
(14)
+6%
|
(12)
+18%
|
(17)
-50%
|
(22)
-27%
|
(21)
+4%
|
(20)
+6%
|
(16)
+17%
|
(40)
-146%
|
(42)
-5%
|
(43)
-3%
|
(44)
-1%
|
(15)
+67%
|
(14)
+5%
|
(21)
-54%
|
(23)
-9%
|
(40)
-71%
|
(40)
+1%
|
(31)
+21%
|
(51)
-64%
|
(36)
+30%
|
(45)
-27%
|
(46)
-1%
|
(22)
+52%
|
(33)
-50%
|
(60)
-81%
|
(66)
-12%
|
(110)
-65%
|
(102)
+7%
|
(69)
+32%
|
(67)
+4%
|
(43)
+36%
|
(49)
-13%
|
(50)
-3%
|
(62)
-23%
|
(55)
+11%
|
(64)
-16%
|
(62)
+2%
|
(51)
+18%
|
|
Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Net Issuance of Common Stock |
(26)
|
(1)
|
(10)
|
(8)
|
(6)
|
(20)
|
(15)
|
(19)
|
(21)
|
(8)
|
(7)
|
(2)
|
(12)
|
(15)
|
(13)
|
(23)
|
(24)
|
(20)
|
(24)
|
(20)
|
(24)
|
(24)
|
(19)
|
(11)
|
(19)
|
(23)
|
(20)
|
(32)
|
(8)
|
0
|
(11)
|
(1)
|
(6)
|
(12)
|
(2)
|
(1)
|
8
|
9
|
(11)
|
(11)
|
(35)
|
|
Net Issuance of Debt |
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(9)
|
(1)
|
(2)
|
(3)
|
(8)
|
(20)
|
(22)
|
(25)
|
(21)
|
(26)
|
(27)
|
(27)
|
(32)
|
(31)
|
(36)
|
(38)
|
(37)
|
(39)
|
(39)
|
(41)
|
(42)
|
(44)
|
|
Cash Paid for Dividends |
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(14)
|
(15)
|
(11)
|
(11)
|
(11)
|
(15)
|
(19)
|
(19)
|
(19)
|
(19)
|
(22)
|
(26)
|
(29)
|
(30)
|
(31)
|
(32)
|
(34)
|
(34)
|
(34)
|
(34)
|
(34)
|
|
Other |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(7)
|
(8)
|
(9)
|
(9)
|
(5)
|
|
Cash from Financing Activities |
(37)
N/A
|
(13)
+64%
|
(23)
-71%
|
(21)
+8%
|
(20)
+6%
|
(33)
-71%
|
(28)
+16%
|
(32)
-14%
|
(33)
-5%
|
(21)
+37%
|
(21)
+2%
|
(16)
+23%
|
(27)
-69%
|
(32)
-19%
|
(31)
+2%
|
(41)
-33%
|
(42)
-3%
|
(39)
+8%
|
(45)
-14%
|
(44)
+1%
|
(40)
+10%
|
(40)
-1%
|
(33)
+18%
|
(31)
+7%
|
(51)
-67%
|
(60)
-17%
|
(64)
-7%
|
(73)
-14%
|
(54)
+26%
|
(46)
+14%
|
(60)
-29%
|
(59)
+1%
|
(67)
-13%
|
(78)
-17%
|
(72)
+8%
|
(72)
+0%
|
(72)
-1%
|
(72)
+1%
|
(95)
-32%
|
(96)
-2%
|
(118)
-22%
|
|
Change in Cash | ||||||||||||||||||||||||||||||||||||||||||
Effect of Foreign Exchange Rates |
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
Net Change in Cash |
(12)
N/A
|
1
N/A
|
(13)
N/A
|
(9)
+31%
|
(4)
+51%
|
(18)
-307%
|
(10)
+43%
|
0
N/A
|
14
+13 500%
|
38
+182%
|
16
-57%
|
6
-63%
|
(14)
N/A
|
(33)
-141%
|
(6)
+82%
|
(19)
-212%
|
(22)
-17%
|
(20)
+10%
|
(28)
-43%
|
7
N/A
|
17
+160%
|
17
-5%
|
61
+267%
|
60
-1%
|
49
-18%
|
62
+27%
|
47
-25%
|
(8)
N/A
|
(15)
-97%
|
(96)
-530%
|
(154)
-60%
|
(153)
+1%
|
(171)
-12%
|
(104)
+39%
|
(29)
+72%
|
71
N/A
|
136
+90%
|
127
-6%
|
79
-38%
|
26
-67%
|
(36)
N/A
|
|
Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||
Free Cash Flow |
35
N/A
|
23
-34%
|
17
-25%
|
17
+1%
|
16
-6%
|
21
+29%
|
28
+31%
|
41
+49%
|
56
+36%
|
64
+14%
|
66
+3%
|
51
-22%
|
43
-17%
|
31
-29%
|
28
-9%
|
25
-11%
|
30
+20%
|
32
+6%
|
45
+41%
|
78
+76%
|
78
-1%
|
96
+24%
|
117
+21%
|
124
+6%
|
133
+8%
|
131
-2%
|
130
-1%
|
109
-17%
|
87
-20%
|
42
-52%
|
(12)
N/A
|
(46)
-273%
|
(59)
-29%
|
(7)
+87%
|
66
N/A
|
165
+151%
|
229
+38%
|
211
-8%
|
191
-9%
|
140
-27%
|
103
-26%
|