Western Forest Products Cash Flow Statement

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

Millions CAD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-79.8	-30.4	-68.5	61.7	201.4
Depreciation & Amortization	50.3	54.7	53.7	50.2	50.9
Other Amortization	0.5	0.3	0.2	0.3	0.4
Loss (Gain) From Sale of Assets	-19.9	0.6	0.2	-0.6	-23.3
Asset Writedown & Restructuring Costs	-	3.5	-0.2	0.1	3.7
Stock-Based Compensation	1.8	0.4	-1.2	-1.8	12.3
Other Operating Activities	47.5	-5	-14.3	-94.6	59.3
Change in Accounts Receivable	-4.1	-6.8	6.7	-0.5	8.3
Change in Inventory	34.3	-3.6	8.8	-12.8	-28.8
Change in Accounts Payable	-21.2	7	-7.1	-6.8	-2.2
Change in Other Net Operating Assets	7.6	-0.6	-12.1	-5.5	-0.4
Operating Cash Flow	17	20.1	-33.8	-10.3	281.6
Operating Cash Flow Growth	-15.42%	-	-	-	250.25%
Capital Expenditures	-31	-33.4	-44.4	-46.5	-33.1
Sale of Property, Plant & Equipment	74.7	1	2.2	2.7	52
Cash Acquisitions	-	-	-	-16.1	-
Divestitures	-0.4	35.1	-	-	19.8
Other Investing Activities	0.4	0.3	3.6	-	-
Investing Cash Flow	43.7	3	-38.6	-59.9	38.7
Short-Term Debt Issued	0.4	-	0.9	-	-
Long-Term Debt Issued	-	2	84.1	-	-
Total Debt Issued	0.4	2	85	-	-
Short-Term Debt Repaid	-	-0.9	-	-	-0.2
Long-Term Debt Repaid	-57.6	-9.5	-9.5	-7.5	-79.6
Total Debt Repaid	-57.6	-10.4	-9.5	-7.5	-79.8
Net Debt Issued (Repaid)	-57.2	-8.4	75.5	-7.5	-79.8
Issuance of Common Stock	-	-	-	-	0.1
Repurchase of Common Stock	-	-	-	-20.3	-96.9
Common Dividends Paid	-	-	-11.9	-15.3	-14.3
Other Financing Activities	-7.1	-9.1	-4.7	-0.9	-2.3
Financing Cash Flow	-64.3	-17.5	58.9	-44	-193.2
Net Cash Flow	-3.6	5.6	-13.5	-114.2	127.1
Free Cash Flow	-14	-13.3	-78.2	-56.8	248.5
Free Cash Flow Growth	-	-	-	-	302.75%
Free Cash Flow Margin	-1.42%	-1.25%	-7.69%	-3.93%	17.53%
Free Cash Flow Per Share	-1.33	-1.26	-7.41	-5.24	20.62
Cash Interest Paid	6.2	8.6	4.7	0.5	0.9
Cash Income Tax Paid	-5.8	-22.5	-15.4	93.9	-
Levered Free Cash Flow	-54.25	0.06	-61.85	-59.23	232.74
Unlevered Free Cash Flow	-45.56	6.14	-58.43	-58.28	233.65
Change in Working Capital	16.6	-4	-3.7	-25.6	-23.1

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