FRA:BG8 Cash Flow Statement

Financials in millions CAD. Fiscal year is January - December.

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	-10.77	-10.32	4	20.97	4.76	0.77
Depreciation & Amortization	12.47	12.49	7.43	7.62	7.63	8.51
Loss (Gain) From Sale of Assets	0.01	0.01	-	-	-	-
Asset Writedown & Restructuring Costs	1	2.63	0.2	0.15	-	0.37
Loss (Gain) From Sale of Investments	-	-	1.39	-2.2	-1.89	2.21
Other Operating Activities	5.81	8.01	0.37	-11.23	4.99	5.43
Change in Other Net Operating Assets	-0.85	4.28	0.29	0.24	-0.36	2.59
Operating Cash Flow	7.67	17.1	13.67	15.56	15.14	19.87
Operating Cash Flow Growth	-56.34%	25.11%	-12.16%	2.77%	-23.79%	27.35%
Capital Expenditures	-4.23	-1.53	-0.87	-	-	-
Cash Acquisitions	-	4.01	-	-	-	-
Sale (Purchase) of Intangibles	-	-	-	-0.48	0.27	-1.19
Other Investing Activities	-	-0	-0.6	-0.57	-0.55	-1.92
Investing Cash Flow	-4.23	2.48	-1.48	-1.05	-0.28	-3.11
Long-Term Debt Repaid	-	-3.28	-	-1.5	-5	-
Net Debt Issued (Repaid)	6.86	-3.28	-	-1.5	-5	-
Common Dividends Paid	-12.8	-12.8	-12.8	-12.8	-12.8	-12.8
Other Financing Activities	-0.08	-0.16	-0.06	-	-	-
Financing Cash Flow	-6.03	-16.24	-12.87	-14.3	-17.8	-12.8
Net Cash Flow	-2.59	3.35	-0.68	0.2	-2.94	3.95
Free Cash Flow	3.44	15.57	12.79	15.56	15.14	19.87
Free Cash Flow Growth	-78.99%	21.70%	-17.77%	2.77%	-23.79%	27.35%
Free Cash Flow Margin	0.84%	4.44%	26.40%	31.20%	30.16%	49.25%
Free Cash Flow Per Share	0.36	1.64	1.35	1.21	1.60	2.10
Cash Interest Paid	14.66	13.45	9.41	8.87	8.52	8.63
Cash Income Tax Paid	2.76	2.91	3.5	4.08	4.35	2.88
Levered Free Cash Flow	11.87	116.65	11.19	15.74	15.67	9.39
Unlevered Free Cash Flow	21.81	126.15	17.54	19.85	19.97	16.27
Change in Working Capital	-0.85	4.28	0.29	0.24	-0.36	2.59

Source: S&P Global Market Intelligence. Standard template. Financial Sources.