Interfor 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	-344.4	-304.3	-266.8	598.2	819.01
Depreciation & Amortization	183.4	219.3	228.5	194.6	126.57
Stock-Based Compensation	0.1	0.4	0.8	1	0.86
Other Adjustments	21.3	73.6	79.2	257.6	264.3
Change in Receivables	24.8	80.8	-7.5	135.4	-29.16
Changes in Inventories	61.1	61.2	55.1	141	-53.19
Changes in Accounts Payable	-21.7	-57.9	-69.9	-63.6	65.43
Changes in Income Taxes Payable	-18.1	70.2	99.1	-472	-154.85
Changes in Other Operating Activities	138.1	1	1.3	-59.8	13.42
Operating Cash Flow	44.6	144.3	119.8	518.9	1,052
Operating Cash Flow Growth	-69.09%	20.45%	-76.91%	-50.69%	99.77%
Capital Expenditures	-90.3	-74.1	-199.4	-305.5	-176.74
Sale of Property, Plant & Equipment	17.1	26.6	5.3	32	59.5
Purchases of Intangible Assets	-	-	-	-	-0.03
Purchases of Investments	-	-	-	-55.6	-
Payments for Business Acquisitions	-	-	0.5	-911.4	-539.94
Proceeds from Business Divestments	-7.1	35.1	0.5	-	-
Other Investing Activities	2.5	2.5	3.3	-3.2	0.71
Investing Cash Flow	-77.8	-9.9	-189.8	-1,244	-656.49
Long-Term Debt Issued	14.5	-24.6	128.2	399.8	2.2
Long-Term Debt Repaid	-47.7	-45.3	-7.1	-7	-6.67
Net Long-Term Debt Issued (Repaid)	-33.2	-69.9	121.1	392.8	-4.47
Issuance of Common Stock	137.1	0.1	0.1	0.4	2.98
Repurchase of Common Stock	-	-	-	-327.8	-152.87
Net Common Stock Issued (Repurchased)	137.1	0.1	0.1	-327.4	-149.89
Common Dividends Paid	-	-	-	-	-130.63
Other Financing Activities	-79.8	-79.7	-71.5	-34.4	-31.26
Financing Cash Flow	24.1	-149.5	49.7	31	-316.25
Effect of Exchange Rate Changes on Cash and Cash Equivalents	-2.1	3.5	-2.3	19.3	1.53
Net Cash Flow	-11.2	-11.6	-22.6	-461	81.17
Free Cash Flow	-45.7	70.2	-79.6	213.4	875.64
Free Cash Flow Growth	-	-	-	-75.63%	110.29%
FCF Margin	-1.63%	2.32%	-2.40%	4.66%	26.62%
Free Cash Flow Per Share	-0.89	1.36	-1.55	3.87	13.73
Levered Free Cash Flow	-125.1	-154.5	-31	425.7	635.18
Unlevered Free Cash Flow	-51.68	-29.07	-73.45	65.71	631.26

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