TSX:FCD.UN 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	25.72	33.89	15.37	-1.18	58.39
Stock-Based Compensation	0	0.23	-0.73	-1.66	1.73
Other Adjustments	6.09	-1.24	15.21	32.13	-36.56
Change in Receivables	0.92	-0.16	-1.23	1.82	-0.69
Changes in Accounts Payable	0.07	1.84	-0.55	-2.87	4.29
Changes in Other Operating Activities	0.38	-0.14	0.86	1.73	-0.56
Operating Cash Flow	33.18	34.42	28.92	29.97	26.6
Operating Cash Flow Growth	-3.59%	19.03%	-3.52%	12.67%	19.16%
Capital Expenditures	-4.97	-4.72	-6.25	-85.28	-73.65
Sale of Property, Plant & Equipment	14.88	2.17	1.59	4.57	25.82
Other Investing Activities	-	4.5	4.1	-	-
Investing Cash Flow	9.9	1.96	-0.56	-80.71	-47.83
Short-Term Debt Issued	14.67	17.2	38.17	-6.07	4.26
Short-Term Debt Repaid	-27.7	-20.8	-25.6	-	-
Net Short-Term Debt Issued (Repaid)	-13.03	-3.6	12.57	-6.07	4.26
Long-Term Debt Issued	24.4	98.92	6.87	88.71	30.96
Long-Term Debt Repaid	-24.6	-97.81	-10.48	-22.7	-19.38
Net Long-Term Debt Issued (Repaid)	-0.2	1.1	-3.61	66.01	11.58
Issuance of Common Stock	-	-	0	23.27	30.44
Repurchase of Common Stock	-	-	-0.97	-2.62	-
Net Common Stock Issued (Repurchased)	-	-	-0.97	20.64	30.44
Common Dividends Paid	-19.2	-19.2	-19.23	-18.7	-16.14
Other Financing Activities	-14.17	-13.83	-13.77	-12.06	-8.7
Financing Cash Flow	-46.6	-35.53	-25.01	49.83	21.44
Net Cash Flow	-3.51	0.85	3.35	-0.91	0.21
Free Cash Flow	28.21	29.7	22.66	-55.31	-47.05
Free Cash Flow Growth	-5.03%	31.06%	-	-	-
FCF Margin	45.79%	49.03%	39.41%	-102.39%	-101.34%
Levered Free Cash Flow	7.96	28.38	18.38	-27.66	4.31
Unlevered Free Cash Flow	27.38	29.79	25.81	-56.71	-45.99

Updated Dec 31, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.