TSX:TWM 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	-85.5	-26.6	-385.9	8.5	71.5	-33.77
Depreciation & Amortization	79.9	98	100.5	87.8	85.2	88.93
Other Amortization	14.7	17.1	24.3	22.7	18.4	19.89
Loss (Gain) From Sale of Assets	4.1	1	-110.8	5.4	-26.1	10.85
Asset Writedown & Restructuring Costs	-19.7	-19.7	417.6	55	-	-
Loss (Gain) From Sale of Investments	-3.9	-5	-5.9	-	-	-
Loss (Gain) on Equity Investments	-14.8	-3.7	-5.3	11.6	-1.3	0.14
Stock-Based Compensation	1.7	0.7	6.3	4.3	0.1	4.01
Other Operating Activities	24.1	38.7	59.4	27.8	40.2	72.36
Change in Accounts Receivable	-11.3	-11.3	73.6	-28.2	-67.3	3.67
Change in Inventory	-11.8	-11.8	-37.3	-7.7	-18	5.86
Change in Accounts Payable	-117.1	-117.1	-1	71.5	37.7	53.5
Change in Other Net Operating Assets	186	6.2	2	-15.8	-13.7	-19.87
Operating Cash Flow	46.4	-33.5	137.5	242.9	126.7	205.57
Operating Cash Flow Growth	-	-	-43.39%	91.71%	-38.37%	124.62%
Capital Expenditures	-27.1	-44.9	-292.6	-349.3	-116.8	-70.97
Sale of Property, Plant & Equipment	35.1	353.2	336.7	14.7	139.2	20.08
Cash Acquisitions	-1.2	-	-	-10.5	-2.2	-
Investment in Securities	-	-	-46.8	-55.2	-4.8	-1
Other Investing Activities	2.9	-14.9	17	120.7	4.4	-48.34
Investing Cash Flow	9.7	293.4	14.3	-279.6	19.8	-100.23
Long-Term Debt Issued	-	95.4	25	191.2	-	15.45
Total Debt Issued	3.3	95.4	25	191.2	-	15.45
Short-Term Debt Repaid	-	-	-	-125	-	-
Long-Term Debt Repaid	-	-305.4	-98	-48.4	-221.7	-54.6
Total Debt Repaid	-8.4	-305.4	-98	-173.4	-221.7	-54.6
Net Debt Issued (Repaid)	-5.1	-210	-73	17.8	-221.7	-39.15
Issuance of Common Stock	-	1	-	87	150	-
Common Dividends Paid	-	-	-17	-14.5	-13.6	-13.52
Other Financing Activities	-49	-50.9	-78.7	-52.4	-55.3	-48.53
Financing Cash Flow	-54.1	-259.9	-168.7	37.9	-140.6	-101.2
Net Cash Flow	2	-	-16.9	1.2	5.9	4.15
Free Cash Flow	19.3	-78.4	-155.1	-106.4	9.9	134.61
Free Cash Flow Growth	-	-	-	-	-92.64%	-
Free Cash Flow Margin	1.41%	-4.78%	-7.02%	-3.70%	0.58%	13.74%
Free Cash Flow Per Share	0.90	-3.65	-7.29	-5.59	0.48	7.68
Cash Interest Paid	48.6	55	78.6	52.4	54.9	48.51
Levered Free Cash Flow	48.44	-156.58	-184.7	-100.18	70.61	-44.11
Unlevered Free Cash Flow	72.93	-129.99	-149.5	-81.81	95.46	-21.78
Change in Working Capital	45.8	-134	37.3	19.8	-61.3	43.16

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.