FTI Consulting, Inc. (FCN)

FTI Consulting Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	270.87	280.09	274.89	235.51	234.97
Depreciation & Amortization	49.24	48.09	47.24	45.54	10.82
Stock-Based Compensation	39.32	38.44	29.53	25.41	23.05
Other Adjustments	141.37	85.63	43.22	44.43	32.49
Change in Receivables	-34.26	18.34	-229.3	-182.67	-61.27
Changes in Accounts Payable	6.63	12.88	8.69	8.43	-2.1
Changes in Accrued Expenses	29.63	43.5	50.19	37.93	59.57
Changes in Income Taxes Payable	-67.96	-29.44	29.34	-4.32	10.52
Changes in Unearned Revenue	-12.09	0.27	13.76	9.27	1.7
Changes in Other Operating Activities	-270.62	-102.7	-43.1	-30.75	11.48
Operating Cash Flow	152.13	395.1	224.46	188.79	355.48
Operating Cash Flow Growth	-61.49%	76.02%	18.89%	-46.89%	8.69%
Capital Expenditures	-58.53	-35.41	-49.48	-53.32	-68.67
Payments for Business Acquisitions	-	-	-	-6.74	-10.43
Investing Cash Flow	-58.53	-10.16	-73.84	-60.06	-79.09
Short-Term Debt Issued	1,280	600	835	165	402.5
Short-Term Debt Repaid	-915	-600	-835	-165	-402.5
Net Short-Term Debt Issued (Repaid)	365	-	-	-	-
Long-Term Debt Repaid	-	-	-315.76	-	-
Net Long-Term Debt Issued (Repaid)	-	-	-315.76	-	-
Issuance of Common Stock	1.39	10.89	1.3	2.62	-
Repurchase of Common Stock	-858.68	-10.22	-20.98	-85.42	-46.13
Net Common Stock Issued (Repurchased)	-857.29	0.67	-19.69	-82.8	-46.13
Other Financing Activities	-18.19	-16.05	-19.22	-23.21	-15.54
Financing Cash Flow	-510.48	-15.38	-354.66	-106.01	-61.67
Effect of Exchange Rate Changes on Cash and Cash Equivalents	21.47	-12.28	15.57	-25.52	-15.18
Net Cash Flow	-395.4	357.27	-188.47	-2.8	199.53
Free Cash Flow	93.6	359.69	174.98	135.48	286.82
Free Cash Flow Growth	-73.98%	105.56%	29.16%	-52.77%	-1.85%
FCF Margin	2.47%	9.72%	5.01%	4.47%	10.33%
Free Cash Flow Per Share	2.85	10.03	4.91	4.02	8.12
Levered Free Cash Flow	312.17	217.28	15.76	248.3	258.29
Unlevered Free Cash Flow	-39.64	214.56	346.25	253.14	269.41

Updated Feb 26, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q