Russel Metals Inc. (TSX:RUS)
Canada · Delayed Price · Currency is CAD 60.86
-1.95 (-3.10%)
Jun 10, 2026, 4:00 PM EST
Russel Metals Cash Flow Statement
Financials in millions CAD. Fiscal year is January - December.
Millions CAD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | 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 | 197.6 | 168.8 | 161 | 266.7 | 371.9 | 432.2 |
Depreciation & Amortization | 96 | 93.5 | 76.7 | 68 | 66.1 | 57.9 |
Stock-Based Compensation | - | - | - | - | 0.2 | 0.2 |
Other Adjustments | -24.1 | 21.8 | 3.5 | -19.3 | -96.4 | 72 |
Change in Receivables | -77.7 | -23.4 | 75.2 | 39.3 | 62.4 | -160.8 |
Changes in Inventories | 6.8 | -86.6 | 78.7 | 111.9 | 45 | -337.6 |
Changes in Accounts Payable | 36.9 | 29.5 | -50 | -14.5 | -83.8 | 253.9 |
Changes in Other Operating Activities | 3.5 | -4.1 | -1.2 | 9.6 | -5.5 | -13.3 |
Operating Cash Flow | 239 | 199.5 | 343.9 | 461.7 | 359.9 | 304.5 |
Operating Cash Flow Growth | -26.48% | -41.99% | -25.51% | 28.29% | 18.19% | -17.93% |
Capital Expenditures | -63.6 | -74.4 | -90.2 | -72.7 | -41.5 | -28.8 |
Sale of Property, Plant & Equipment | 42.3 | 3.9 | 1.3 | 1.2 | 3.2 | 1.1 |
Payments for Business Acquisitions | -130 | -130 | -328.8 | -7.5 | - | -156.6 |
Proceeds from Business Divestments | - | - | - | 60 | 9.7 | 77.1 |
Other Investing Activities | - | - | - | 13.7 | 22.1 | - |
Investing Cash Flow | -151.3 | -200.5 | -417.7 | -5.3 | -6.5 | -107.2 |
Short-Term Debt Issued | - | -13.4 | 13.4 | - | - | - |
Net Short-Term Debt Issued (Repaid) | - | -13.4 | 13.4 | - | - | - |
Long-Term Debt Issued | - | 300 | -300 | - | - | - |
Net Long-Term Debt Issued (Repaid) | - | 300 | -300 | - | - | - |
Issuance of Common Stock | - | 0.3 | 1.9 | 11.8 | 0.3 | 21 |
Repurchase of Common Stock | -68.7 | -87.3 | -133.6 | -81.5 | -27.9 | - |
Net Common Stock Issued (Repurchased) | -68.7 | -87 | -131.7 | -69.7 | -27.6 | 21 |
Common Dividends Paid | -95.7 | -95.9 | -97.6 | -97.2 | -95.6 | -95.4 |
Other Financing Activities | -25.5 | -25.5 | -22 | -18 | -15.9 | -19.1 |
Financing Cash Flow | -189.9 | 78.2 | -537.9 | -184.9 | -139.1 | -93.5 |
Effect of Exchange Rate Changes on Cash and Cash Equivalents | 0.1 | -8.2 | 28.1 | -5.3 | 15.6 | 3 |
Net Cash Flow | -102.1 | 69 | -583.6 | 266.2 | 229.9 | 106.8 |
Free Cash Flow | 175.4 | 125.1 | 253.7 | 389 | 318.4 | 275.7 |
Free Cash Flow Growth | 40.21% | -50.69% | -34.78% | 22.17% | 15.49% | -20.34% |
FCF Margin | 3.59% | 2.70% | 5.95% | 8.63% | 6.28% | 6.55% |
Free Cash Flow Per Share | 3.15 | 2.23 | 4.31 | 6.32 | 5.06 | 4.39 |
Levered Free Cash Flow | 277.2 | 413.3 | -111.6 | 369 | 352.2 | 364.3 |
Unlevered Free Cash Flow | 295.28 | 142.71 | 180.79 | 375.81 | 371.5 | 383.67 |