Fiera Capital 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	42.69	35.26	66.27	31.52	76.62	2.03
Depreciation & Amortization	48.71	49.1	53.94	57.62	67.62	82.14
Stock-Based Compensation	22.89	21.47	12.36	20.64	32.76	18.18
Other Adjustments	50.04	62.11	53.82	46.27	31.49	62.27
Changes in Other Operating Activities	-25.43	-33.93	-48.42	-42.75	-37.22	-19.24
Operating Cash Flow	138.9	134	137.97	113.31	171.29	145.38
Operating Cash Flow Growth	-0.54%	-2.87%	21.76%	-33.85%	17.82%	-2.95%
Capital Expenditures	-4.02	-3.03	-2.84	-4.92	-16.14	-11.78
Sale of Property, Plant & Equipment	-	-	0.71	-	54.82	19
Purchases of Investments	-9.65	-10.33	-10.07	-4.4	-4.72	-4.6
Proceeds from Sale of Investments	11.62	19.36	10.41	22.6	10.34	12.06
Payments for Business Acquisitions	-7.69	-	-	-	-	-
Other Investing Activities	4.69	3.39	5.08	-19.61	-0.76	-28.11
Investing Cash Flow	-5.04	9.39	3.29	-6.34	43.55	-13.42
Long-Term Debt Issued	20.14	2.96	132.06	112.7	-28.87	-2.6
Long-Term Debt Repaid	-	-	-110	-86.25	-	-
Net Long-Term Debt Issued (Repaid)	20.14	2.96	22.06	26.45	-28.87	-2.6
Issuance of Common Stock	-	-	1.66	0.38	2.96	1.4
Repurchase of Common Stock	-14.14	-15.91	-2.52	-34	-17.89	-19.32
Net Common Stock Issued (Repurchased)	-14.14	-15.91	-0.86	-33.62	-14.93	-17.92
Common Dividends Paid	-68.41	-91.19	-89.47	-87.98	-87.68	-85.33
Other Financing Activities	-70.2	-71.09	-69.02	-52.99	-47.87	-54.01
Financing Cash Flow	-132.55	-175.23	-137.3	-148.15	-179.35	-159.86
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.64	1.58	-0.55	0.79	-1.75	0.54
Net Cash Flow	1.3	-31.83	3.96	-41.18	35.49	-27.9
Free Cash Flow	134.88	130.98	135.12	108.39	155.15	133.6
Free Cash Flow Growth	2.98%	-3.07%	24.67%	-30.14%	16.13%	-0.11%
FCF Margin	19.92%	19.02%	19.68%	15.91%	20.69%	19.22%
Free Cash Flow Per Share	1.15	1.20	1.03	1.04	1.33	1.28
Levered Free Cash Flow	70.59	40.09	83.18	61.75	58.93	45.15
Unlevered Free Cash Flow	93.27	90	97.96	81.35	106.23	65.53

Updated Sep 30, 2025. Data Source: Fiscal.ai. Capital Markets template. Financial Sources.