Forrester Research, Inc. (FORR)
NASDAQ: FORR · Real-Time Price · USD
18.42
+0.65 (3.66%)
Aug 23, 2024, 4:00 PM EDT - Market closed
Forrester Research Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Year Ending | TTM | Dec 31, 2023 | Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
| Net Income | 1.44 | 3.05 | 21.81 | 24.84 | 9.99 | -9.57 | Upgrade
|
| Depreciation & Amortization | 24.78 | 24.77 | 27.14 | 31.33 | 34.66 | 38.68 | Upgrade
|
| Other Amortization | 5.15 | 5.15 | 5.24 | 5.52 | 5.88 | 6.07 | Upgrade
|
| Asset Writedown & Restructuring Costs | 3.37 | 3.33 | 6.3 | - | 4.5 | - | Upgrade
|
| Loss (Gain) From Sale of Investments | -0.51 | -0.51 | -0.31 | 0.07 | -2.47 | -0.05 | Upgrade
|
| Stock-Based Compensation | 16.06 | 15.49 | 14.54 | 10.07 | 10.88 | 11.68 | Upgrade
|
| Other Operating Activities | -4.76 | -5.21 | -6.41 | 1.16 | -1.1 | -3.02 | Upgrade
|
| Change in Accounts Receivable | -1.9 | 14.72 | 12.84 | -3.9 | 0.23 | 3.7 | Upgrade
|
| Change in Accounts Payable | 1.16 | 1.43 | -0.46 | 0.2 | 0.11 | 0.28 | Upgrade
|
| Change in Unearned Revenue | -15.78 | -23.28 | -31.66 | 36.01 | -0.93 | 15.51 | Upgrade
|
| Change in Other Net Operating Assets | -25.4 | -17.25 | -9.6 | 1.76 | -14 | -14.87 | Upgrade
|
| Operating Cash Flow | 3.59 | 21.67 | 39.43 | 107.07 | 47.75 | 48.41 | Upgrade
|
| Operating Cash Flow Growth | -82.45% | -45.03% | -63.18% | 124.21% | -1.35% | 26.00% | Upgrade
|
| Capital Expenditures | -5.09 | -5.5 | -5.66 | -10.75 | -8.91 | -11.89 | Upgrade
|
| Cash Acquisitions | - | - | - | - | - | -237.68 | Upgrade
|
| Investment in Securities | -37.89 | -31.28 | -1.35 | -18.61 | - | - | Upgrade
|
| Other Investing Activities | 0.09 | 0.01 | 0.2 | 0.06 | 4.34 | 0.03 | Upgrade
|
| Investing Cash Flow | -42.88 | -36.76 | -6.81 | -29.3 | -4.57 | -249.55 | Upgrade
|
| Long-Term Debt Issued | - | - | - | - | - | 171.28 | Upgrade
|
| Long-Term Debt Repaid | - | -15 | -25 | -34.38 | -23.38 | -42.25 | Upgrade
|
| Net Debt Issued (Repaid) | - | -15 | -25 | -34.38 | -23.38 | 129.03 | Upgrade
|
| Issuance of Common Stock | 2.9 | 3.49 | 4.35 | 9.17 | 5.71 | 6.33 | Upgrade
|
| Repurchase of Common Stock | -14.21 | -6.76 | -18.22 | -23.44 | -2.91 | -2.26 | Upgrade
|
| Other Financing Activities | -0.03 | -0.03 | - | -0.49 | -3.11 | -3.66 | Upgrade
|
| Financing Cash Flow | -11.33 | -18.3 | -38.87 | -49.14 | -23.69 | 129.44 | Upgrade
|
| Foreign Exchange Rate Adjustments | -0.48 | 2.77 | -6.12 | -1.25 | 1.96 | 0.6 | Upgrade
|
| Net Cash Flow | -51.1 | -30.61 | -12.38 | 27.38 | 21.46 | -71.1 | Upgrade
|
| Free Cash Flow | -1.5 | 16.18 | 33.76 | 96.32 | 38.85 | 36.52 | Upgrade
|
| Free Cash Flow Growth | - | -52.08% | -64.95% | 147.94% | 6.39% | 9.43% | Upgrade
|
| Free Cash Flow Margin | -0.33% | 3.36% | 6.28% | 19.49% | 8.65% | 7.91% | Upgrade
|
| Free Cash Flow Per Share | -0.08 | 0.84 | 1.76 | 4.98 | 2.05 | 1.97 | Upgrade
|
| Cash Interest Paid | 2.6 | 2.6 | 2.02 | 3.28 | 4.37 | 7 | Upgrade
|
| Cash Income Tax Paid | 7.89 | 10.64 | 8.9 | 9.82 | 3.19 | 4.43 | Upgrade
|
| Levered Free Cash Flow | 17.03 | 41.11 | 45.62 | 103.66 | 48.05 | 73.46 | Upgrade
|
| Unlevered Free Cash Flow | 18.5 | 42.58 | 46.71 | 105.38 | 50.41 | 77.53 | Upgrade
|
| Change in Net Working Capital | 27.39 | 9.4 | 20.35 | -45.76 | 4.85 | -29.03 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.