|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Net earnings | |||||
| Depreciation and amortization | |||||
| Equity-settled employee SBC | |||||
| Total return swap fair value adjustments | |||||
| Other charges | |||||
| Finance costs | |||||
| Income tax expense | |||||
| Other | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Other current assets | |||||
| Accounts payable, accrued and other current liabilities and provisions | |||||
| Non-cash working capital changes | |||||
| Net income tax paid | |||||
| Net cash provided by operating activities | |||||
| Acquisitions | |||||
| Purchase of computer software and property, plant and equipment | |||||
| Proceeds from sale of assets | |||||
| Net cash used in investing activities | |||||
| Borrowings under credit facility | |||||
| Revolving Loans | |||||
| Term Loans | |||||
| Amount repaid | |||||
| Revolving Loans | |||||
| Term Loans | |||||
| Lease payments | |||||
| Issuance of capital stock | |||||
| Repurchase of capital stock for cancellation | |||||
| Purchase of treasury stock for stock-based plans | |||||
| Proceeds from partial TRS settlement | |||||
| SBC cash settlement | |||||
| Finance costs paid | |||||
| Net cash provided by (used in) financing activities | |||||
| Net decrease in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Operating activities: | |||||
| Net earnings | |||||
| Adjustments to reconcile net earnings to net cash flows provided by operating activities: | |||||
| Depreciation and amortization | |||||
| SBC | |||||
| Total return swap (TRS) fair value adjustments | |||||
| Restructuring and other charges | |||||
| Unrealized losses on hedge derivatives | |||||
| Deferred income taxes | |||||
| Other | |||||
| Changes in non-cash working capital items: | |||||
| Accounts receivable | |||||
| Inventories | |||||
| Other current assets | |||||
| Accounts payable, accrued and other current liabilities, provisions and income taxes payable | |||||
| Net cash provided by operating activities | |||||
| Investing activities: | |||||
| Cash paid for business acquisition, net of cash required | |||||
| Purchase of property, plant and equipment | |||||
| Proceeds from sale of assets | |||||
| Other | |||||
| Net cash used in investing activities | |||||
| Financing activities: | |||||
| Borrowings under revolving loans | |||||
| Repayments under revolving loans | |||||
| Borrowing under term loans | |||||
| Repayments under term loans | |||||
| Principal payments of finance leases | |||||
| Proceeds from issuance of capital stock | |||||
| Repurchase of capital stock for cancellation | |||||
| Purchase of treasury stock for SBC plans | |||||
| Proceeds from TRS settlement | |||||
| SBC cash settlement | |||||
| Debt issuance costs paid | |||||
| Net cash used in financing activities | |||||
| Net increase (decrease) in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash and cash equivalents, end of year | |||||
| Supplemental disclosure information: | |||||
| Interest paid | |||||
| Net income taxes paid | |||||
| Non-cash investing activity: | |||||
| Unpaid purchases of property, plant and equipment at end of period |
Loading...