Western Forest Products Inc.
TSX:WEF.TO
0.46 (CAD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 2.3 | 15.8 | 130 | 2.9 | 2.1 | 8.4 | 35.3 | 19 | 9.4 | 1.8 | 5.6 | 18.8 | 15.3 | 5.1 | 8.1 | 3.5 | 4.9 | 41.6 | 29.6 | 8.007 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 2.3 | 15.8 | 130 | 2.9 | 2.1 | 8.4 | 35.3 | 19 | 9.4 | 1.8 | 5.6 | 18.8 | 15.3 | 5.1 | 8.1 | 3.5 | 4.9 | 41.6 | 29.6 | 8.007 |
Net Receivables
| 74.4 | 77.4 | 57.4 | 66.8 | 40.1 | 91.3 | 86.2 | 107 | 75 | 65.6 | 69 | 69.5 | 64.4 | 58.7 | 39.7 | 45.6 | 55.9 | 102.4 | 71.6 | 77.97 |
Inventory
| 213.5 | 224.8 | 207.2 | 177.9 | 132 | 174.9 | 152 | 149.8 | 148.5 | 139.4 | 132.5 | 116.6 | 142.7 | 128.9 | 107.6 | 228.8 | 253.2 | 215.7 | 126.1 | 176.709 |
Other Current Assets
| 33.9 | 21.8 | 16.4 | 16.1 | 14.7 | 23.3 | 19 | 14.2 | 17.8 | 8.8 | 10.1 | 7.6 | 6.5 | 4.8 | 3.8 | 8.2 | 8.4 | 0.7 | 14.4 | 5.204 |
Total Current Assets
| 334.9 | 339.8 | 411 | 263.7 | 188.9 | 297.9 | 292.5 | 290 | 250.7 | 215.6 | 217.2 | 212.5 | 228.9 | 197.5 | 159.2 | 286.1 | 322.4 | 372.1 | 241.7 | 267.89 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 354.4 | 364.7 | 343.2 | 383.3 | 414.9 | 369.9 | 313.9 | 297.2 | 271.3 | 249.3 | 225.8 | 194.2 | 190.3 | 375.8 | 405.9 | 429.8 | 484.4 | 505.4 | 323.7 | 395.554 |
Goodwill
| 6.9 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 92.3 | 96.3 | 100.3 | 105 | 109.2 | 113.2 | 117.2 | 121.2 | 125.2 | 129.3 | 130.5 | 126.1 | 116.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 99.2 | 103.3 | 100.3 | 105 | 109.2 | 113.2 | 117.2 | 121.2 | 125.2 | 129.3 | 130.5 | 126.1 | 116.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 6.5 | 11 | 10 | 8.8 | 9 | 11.1 | 13.3 | 10.9 | 11.1 | 9.7 | 8.2 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.7 | 0.3 | 0.2 | 31.3 | 29.9 | 26.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 120.2 | 116.4 | 94.3 | 91.1 | 60.4 | 63 | 62.4 | 57.7 | 53.8 | 60.4 | 62.1 | 65.6 | 82.6 | 13.8 | 10.9 | 10.1 | 8.9 | 13.8 | 9.8 | 32.991 |
Total Non-Current Assets
| 580.5 | 595.6 | 548 | 588.5 | 593.6 | 557.9 | 507.1 | 487.2 | 492.7 | 478.6 | 453.1 | 393.8 | 389.5 | 389.6 | 416.8 | 439.9 | 493.3 | 519.2 | 333.5 | 428.545 |
Total Assets
| 915.4 | 932.8 | 959 | 852.2 | 782.5 | 855.8 | 799.6 | 777.2 | 743.4 | 694.2 | 670.5 | 606.3 | 618.4 | 587.1 | 576 | 726 | 815.7 | 891.3 | 575.2 | 696.435 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 102.8 | 108.5 | 112.8 | 108.7 | 35 | 132.7 | 98.9 | 102.6 | 97.7 | 72.5 | 78.6 | 73.3 | 0 | 0 | 0 | 72.7 | 85.7 | 110.8 | 117.4 | 75.176 |
Short Term Debt
| 7.8 | 4.2 | 5.5 | 6.8 | 4.9 | 0 | 0 | 0 | 0 | 6.7 | 0 | 0 | 8.9 | 0 | 60.5 | 162.4 | 149.7 | 3.6 | 71.4 | 78.113 |
Tax Payables
| 0.2 | 0.2 | 64.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | -72.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 8.4 | 11.1 | 74 | 8.1 | 8.7 | 10 | 8.9 | 9.7 | 11.2 | 87.6 | 14.1 | 19.2 | 86.2 | 79.2 | 61.3 | 6.4 | 4.1 | 6.4 | 0 | 0 |
Total Current Liabilities
| 121 | 125.8 | 194.3 | 125.6 | 48.6 | 142.7 | 107.8 | 112.3 | 108.9 | 94.3 | 92.7 | 92.5 | 95.1 | 79.2 | 121.8 | 241.5 | 239.5 | 120.8 | 188.8 | 153.289 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 96.8 | 16.4 | 12.8 | 86.9 | 129.4 | 6 | 43.4 | 34.4 | 63.2 | 73 | 88.5 | 33.8 | 58.5 | 104.9 | 74.5 | 74.1 | 69.7 | 210.5 | 247.9 | 253.522 |
Deferred Revenue Non-Current
| 42.5 | 44.5 | 46.5 | 48.4 | 52.4 | 54.4 | 56.4 | 58.4 | 60.4 | 62.4 | 64.4 | 66.4 | 68.4 | 70.4 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 61.6 | 65.2 | 53.7 | 51.2 | 37 | 40.3 | 28.1 | 2 | 54.3 | 55.9 | 42 | 55 | 17.6 | 0 | 0 | 0 | 0 | 0 | 0 | 10.537 |
Other Non-Current Liabilities
| 25.6 | 29.2 | 34.5 | 34.5 | 32.5 | 39.5 | 1.2 | 47.6 | 0.7 | 0.5 | 0.5 | 0.9 | 31.6 | 29.5 | 102.2 | 107.5 | 110.5 | 121 | 28 | 29.382 |
Total Non-Current Liabilities
| 226.5 | 155.3 | 147.5 | 221 | 251.3 | 140.2 | 129.1 | 142.4 | 178.6 | 191.8 | 195.4 | 156.1 | 176.1 | 204.8 | 176.7 | 181.6 | 180.2 | 331.5 | 275.9 | 293.441 |
Total Liabilities
| 347.5 | 281.1 | 341.8 | 346.6 | 299.9 | 282.9 | 236.9 | 254.7 | 287.5 | 286.1 | 288.1 | 248.6 | 271.2 | 284 | 298.5 | 423.1 | 419.7 | 452.3 | 464.7 | 446.73 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 405.4 | 405.4 | 420.8 | 479.9 | 479.9 | 491.1 | 505.5 | 506 | 505.5 | 504.4 | 499.7 | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 148.9 | 229.1 | 184.5 | 16.1 | -6.8 | 72.7 | 48.5 | 7.9 | -57.2 | -103.3 | -146.1 | -268.8 | -279.9 | -299.5 | -324.8 | -249.5 | -155.9 | -112 | -145.1 | -5.47 |
Accumulated Other Comprehensive Income/Loss
| 1.9 | 3.6 | -2.2 | -1.9 | -0.9 | -0 | 0 | 0 | 513.1 | 0 | 22.3 | 22.3 | 23.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 8.8 | 9.1 | 9 | 10.4 | 9.6 | 9.1 | 8.7 | 8.6 | -505.5 | 7 | 6.5 | 4.2 | 603.2 | 602.6 | 602.3 | 552.4 | 551.9 | 551 | 255.6 | 255.175 |
Total Shareholders Equity
| 565 | 647.2 | 612.1 | 504.5 | 481.8 | 572.9 | 562.7 | 522.5 | 455.9 | 408.1 | 382.4 | 357.7 | 347.2 | 303.1 | 277.5 | 302.9 | 396 | 439 | 110.5 | 249.705 |
Total Equity
| 567.9 | 651.7 | 617.2 | 505.6 | 482.6 | 572.9 | 562.7 | 522.5 | 455.9 | 408.1 | 382.4 | 357.7 | 347.2 | 303.1 | 277.5 | 302.9 | 396 | 439 | 110.5 | 249.705 |
Total Liabilities & Shareholders Equity
| 915.4 | 932.8 | 959 | 852.2 | 782.5 | 855.8 | 799.6 | 777.2 | 743.4 | 694.2 | 670.5 | 606.3 | 618.4 | 587.1 | 576 | 726 | 815.7 | 891.3 | 575.2 | 696.435 |