FirstService Corporation (FSV)
NASDAQ: FSV · Real-Time Price · USD
188.35
+1.16 (0.62%)
Nov 4, 2024, 4:00 PM EST - Market closed

FirstService Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2014
Period Ending
Sep '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2014
Net Income
108.16100.39121.07135.2187.26-251.61
Upgrade
Depreciation & Amortization
151.31127.93110.1498.9798.3879.56
Upgrade
Loss (Gain) From Sale of Assets
-4.35-4.35--19.81--
Upgrade
Stock-Based Compensation
25.5722.418.9715.76-251.5
Upgrade
Other Operating Activities
13.0343.9530.7828.5416.5817.25
Upgrade
Change in Accounts Receivable
-37.03-93.82-69.67-86.948.91-17.4
Upgrade
Change in Inventory
10.122.24-71.52-15.51-44.24-7.11
Upgrade
Change in Accounts Payable
8.79-17.0611.55-10.3613.710.86
Upgrade
Change in Unearned Revenue
-7.3439.963.8218.0813.0611.81
Upgrade
Change in Income Taxes
10.8210.82-13.82-4.784.644.64
Upgrade
Change in Other Net Operating Assets
30.3527.91-35.428.1393.4618.3
Upgrade
Operating Cash Flow
309.4280.36105.89167.27291.77107.81
Upgrade
Operating Cash Flow Growth
38.17%164.76%-36.69%-42.67%170.63%8.39%
Upgrade
Capital Expenditures
-105.95-92.73-77.61-58.2-39.42-46.63
Upgrade
Sale of Property, Plant & Equipment
7.357.35----
Upgrade
Cash Acquisitions
-593.03-547.18-51.99-163.22-98.56-579.86
Upgrade
Divestitures
---15.78-13.03
Upgrade
Other Investing Activities
-10.81-13.76-31.2-0.68-4.29-1.5
Upgrade
Investing Cash Flow
-702.44-646.33-160.8-206.32-142.26-614.97
Upgrade
Long-Term Debt Issued
-587.85150.16130.4825.28624.05
Upgrade
Long-Term Debt Repaid
--141-70-68.42-204.57-194.19
Upgrade
Net Debt Issued (Repaid)
490.96446.8580.1662.06-179.29429.86
Upgrade
Issuance of Common Stock
44.0233.6212.321.58161.52202.79
Upgrade
Common Dividends Paid
-42.59-39.06-34.88-31.21-27.45-22.04
Upgrade
Other Financing Activities
-40.97-27.46-38.79-28-29.98-49.47
Upgrade
Financing Cash Flow
451.42413.9518.7824.43-75.2561.14
Upgrade
Foreign Exchange Rate Adjustments
-0.22-0.451.2-0.050.340.46
Upgrade
Net Cash Flow
58.1647.53-34.92-14.6774.6554.45
Upgrade
Free Cash Flow
203.45187.6328.28109.07252.3561.18
Upgrade
Free Cash Flow Growth
51.71%563.36%-74.07%-56.78%312.47%3.93%
Upgrade
Free Cash Flow Margin
4.13%4.33%0.76%3.36%9.10%2.54%
Upgrade
Free Cash Flow Per Share
4.514.190.642.465.841.60
Upgrade
Cash Interest Paid
49.7249.7223.6914.6322.3129.77
Upgrade
Cash Income Tax Paid
64.6564.6555.1160.0949.0331.56
Upgrade
Levered Free Cash Flow
165.03123.3240.0876.08205.8265.5
Upgrade
Unlevered Free Cash Flow
211.61152.9255.8386.1221285.55
Upgrade
Change in Net Working Capital
47.8870.17134.47102.94-41.8499.2
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.