FSV
FirstService Corp
Company overview
- Market capitalization
- —
- Employees
- 30,000
- Latest publication
- 2026-09-29
About FirstService Corp
FirstService Corporation, together with its subsidiaries, provides residential property management and other essential property services to residential and commercial customers in the United States and Canada. It operates through two segments: FirstService Residential and FirstService Brands. The FirstService Residential segment operates as a full-service property manager and provides a range of ancillary services, including on-site staffing for building engineering and maintenance, full-service amenity management, security, concierge and front desk personnel; proprietary banking and insurance products; and energy conservation and management solutions. This segment serves condominiums, co-operatives, homeowner associations, master-planned communities, active adult and lifestyle communities, and other residential developments governed by common interest or multi-unit residential community associations. Its FirstService Brands segment offers property services to residential and commercial customers in North America through company-owned operations and franchise systems under the First Onsite Property Restoration, Paul Davis Restoration, Roofing Corp of America, Century Fire Protection, California Closets, CertaPro Painters, Floor Coverings International, and Pillar to Post Home Inspectors brands. This segment also provides light restoration services, including full-service water, fire and mold cleanup, construction rebuild, and restoration services; painting services; custom-designed and installed closet and home storage solutions; home inspection services; and floor covering design and installation services. FirstService Corporation was incorporated in 1988 and is headquartered in Toronto, Canada.
Financial statements
Income Quarterly
| Metric | Q1 20202020-03-31 · USD | Q3 20142014-09-30 · USD |
|---|---|---|
| Total Revenue | 633,831,000USD | 684,606,000USD |
| Cost Of Revenue | 435,149,000USD | 445,408,000USD |
| Gross Profit | 198,682,000USD | 239,198,000USD |
| Selling General Administrative | 158,786,000USD | 68,275,000USD |
| Unclassified Operating Expenses | 23,912,000USD | 128,361,000USD |
| Total Operating Expenses | 182,698,000USD | 196,636,000USD |
| Operating Income | 15,984,000USD | 37,830,000USD |
| Interest Income | 8,887,000USD | — |
| Interest Expense | 8,887,000USD | 3,440,000USD |
| Net Interest Income | -8,887,000USD | — |
| Income Before Tax | 7,326,000USD | 34,576,000USD |
| Income Tax Expense | 1,546,000USD | 10,024,000USD |
| Tax Provision | 1,546,000USD | — |
| Net Income | 5,285,000USD | 24,563,000USD |
| Net Income From Continuing Ops | 5,780,000USD | 0USD |
| Ebit | 16,213,000USD | 13,444,000USD |
| Ebitda | 39,720,000USD | 27,848,000USD |
| Depreciation And Amortization | 23,507,000USD | 14,404,000USD |
| Reconciled Depreciation | 23,507,000USD | 14,404,000USD |
| Total Other Income Expense Net | -8,658,000USD | -1,764,000USD |
| Minority Interest | 170,992,000USD | 5,546,000USD |
| Net Income Applicable To Common Shares | 5,285,000USD | 8,598,000USD |
| Research Development | — | 0USD |
| Discontinued Operations | — | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 4,292,511,000USD | 4,275,917,284USD | 4,385,356,000USD | 4,369,109,000USD | 4,234,749,000USD | 4,194,852,000USD | 4,117,564,000USD | 4,046,185,000USD |
| Intangible Assets | 671,117,000USD | 2,186,189,000USD | 718,093,000USD | 716,366,000USD | 711,488,000USD | 715,483,000USD | 741,084,000USD | 754,438,000USD |
| Other Current Assets | 416,085,564USD | -1,100,190,168USD | 114,336,000USD | 117,565,000USD | 118,839,000USD | 95,181,000USD | 104,555,000USD | 91,968,000USD |
| Total Liab | 2,385,943,000USD | 2,421,522,999USD | 2,573,701,000USD | 2,656,287,000USD | 2,575,976,000USD | 2,557,769,000USD | 2,542,018,000USD | 2,549,156,000USD |
| Total Stockholder Equity | 1,428,962,000USD | 1,375,999,000USD | 1,339,483,000USD | 1,251,825,000USD | 1,205,734,000USD | 1,187,746,000USD | 1,148,548,000USD | 1,081,470,000USD |
| Other Current Liab | 407,489,000USD | 260,717,619USD | 439,836,000USD | 437,763,000USD | 366,657,000USD | 376,003,000USD | 574,018,000USD | 381,482,000USD |
| Common Stock | 1,055,418,000USD | 1,006,554,000USD | 1,004,803,000USD | 957,415,000USD | 955,200,000USD | 929,908,000USD | 906,651,000USD | 892,882,000USD |
| Capital Stock | 1,055,418,000USD | 1,006,554,000USD | 1,004,803,000USD | 957,415,000USD | 955,200,000USD | 929,908,000USD | — | 892,882,000USD |
| Retained Earnings | 266,361,000USD | 260,396,000USD | 233,975,000USD | 189,377,000USD | 155,779,000USD | 165,474,000USD | 145,601,000USD | 96,349,000USD |
| Good Will | 1,509,886,000USD | 1,501,450,000USD | 1,473,032,000USD | 1,451,496,000USD | 1,413,596,000USD | 1,395,383,000USD | 1,329,131,000USD | 1,310,731,000USD |
| Cash | 213,981,436USD | 179,762,263USD | 219,916,000USD | 201,806,000USD | 217,200,000USD | 227,598,000USD | 217,679,000USD | 210,918,000USD |
| Cash And Short Term Investments | 213,981,436USD | 179,762,263USD | 219,916,000USD | 201,806,000USD | 217,200,000USD | 227,598,000USD | 217,679,000USD | 210,918,000USD |
| Total Current Assets | 1,509,706,000USD | 1,100,190,168USD | 1,601,360,000USD | 1,622,756,000USD | 1,561,806,000USD | 1,559,353,000USD | 1,522,764,000USD | 1,481,515,000USD |
| Total Current Liabilities | 866,636,000USD | 880,544,619USD | 907,937,000USD | 931,982,000USD | 805,707,000USD | 850,766,000USD | 840,909,000USD | 849,737,000USD |
| Current Deferred Revenue | 212,129,000USD | — | 217,243,000USD | 243,678,000USD | 210,989,000USD | 197,632,000USD | — | 216,649,000USD |
| Net Debt | 1,152,327,564USD | 1,444,251,886USD | 1,292,093,000USD | 1,346,944,000USD | 1,378,533,000USD | 1,338,650,000USD | 1,350,600,000USD | 1,365,152,000USD |
| Short Term Debt | 72,838,000USD | 72,762,000USD | 71,822,000USD | 70,168,000USD | 66,158,000USD | 94,682,000USD | 94,281,000USD | 92,251,000USD |
| Short Long Term Debt | 13,490,000USD | 13,649,000USD | 13,784,000USD | 13,230,000USD | 11,515,000USD | 41,567,000USD | 41,983,000USD | 41,985,000USD |
| Short Long Term Debt Total | 1,366,309,000USD | 1,624,014,149USD | 1,512,009,000USD | 1,548,750,000USD | 1,595,733,000USD | 1,566,248,000USD | 1,568,279,000USD | 1,576,070,000USD |
| Long Term Debt | 1,042,187,000USD | 1,069,027,000USD | 1,191,438,000USD | 1,229,053,000USD | 1,297,132,000USD | 1,257,143,000USD | 1,252,670,000USD | 1,289,151,000USD |
| Net Receivables | 879,639,000USD | 920,427,905USD | 975,711,000USD | 1,012,182,000USD | 956,730,000USD | 956,948,000USD | 913,451,000USD | 918,804,000USD |
| Inventory | 291,823,000USD | 274,243,000USD | 291,397,000USD | 291,203,000USD | 269,037,000USD | 279,626,000USD | 287,079,000USD | 259,825,000USD |
| Accounts Payable | 174,180,000USD | 547,065,000USD | 171,965,000USD | 180,373,000USD | 161,903,000USD | 174,066,000USD | 172,610,000USD | 155,907,000USD |
| Property Plant Equipment Net | 568,433,000USD | 558,273,174USD | 561,800,000USD | 548,245,000USD | 518,597,000USD | 494,512,000USD | 495,784,000USD | 464,985,000USD |
| Property Plant Equipment Gross | 568,433,000USD | 1,060,488,000USD | 561,800,000USD | 548,245,000USD | 518,597,000USD | 937,533,000USD | 495,784,000USD | 464,985,000USD |
| Accumulated Other Comprehensive Income | -9,996,000USD | -8,520,999USD | -10,582,000USD | -8,232,000USD | -12,446,000USD | -12,430,000USD | -6,213,999USD | -7,447,000USD |
| Common Stock Shares Outstanding | 45,903,000shares | 45,830,000shares | 45,924,000shares | 45,656,000shares | 45,610,000shares | 45,280,000shares | 45,336,000shares | 45,100,000shares |
| Non Current Assets Total | 2,782,805,000USD | 3,175,727,116USD | 2,783,996,000USD | 2,746,353,000USD | 2,672,943,000USD | 2,635,499,000USD | 2,594,800,000USD | 2,564,670,000USD |
| Non Current Liabilities Total | 1,519,307,000USD | 1,539,372,999USD | 1,665,764,000USD | 1,724,305,000USD | 1,770,269,000USD | 1,707,003,000USD | 1,701,109,000USD | 1,699,419,000USD |
| Non Current Liabilities Other | 121,216,000USD | 99,239,000USD | 99,407,000USD | 151,694,000USD | 152,686,000USD | 127,267,000USD | 133,544,000USD | 131,692,000USD |
| Non Currrent Assets Other | 28,322,000USD | 435,243,479USD | 28,937,000USD | 28,118,000USD | 27,141,000USD | 28,007,000USD | 28,801,000USD | 34,516,000USD |
| Net Working Capital | 643,070,000USD | 621,630,000USD | 693,423,000USD | 690,774,000USD | 756,099,000USD | 708,587,000USD | 681,855,000USD | 631,778,000USD |
| Unclassified Current Assets | -291,823,000USD | -274,243,000USD | — | — | — | — | — | — |
| Unclassified Current Liabilities | -13,490,000USD | -13,649,000USD | — | -13,230,000USD | -11,515,000USD | -33,184,000USD | -41,983,000USD | -38,537,000USD |
| Unclassified Non Current Liabilities | 355,904,000USD | 371,106,999USD | 374,919,000USD | 343,558,000USD | 320,451,000USD | 322,593,000USD | 314,895,000USD | 278,576,000USD |
| Unclassified Equity | -938,239,000USD | -888,984,001USD | -893,516,000USD | -844,150,000USD | -847,999,000USD | -825,114,000USD | 102,509,999USD | -793,196,000USD |
| Other Assets | — | 4,275,917,284USD | 4,381,081,154USD | 4,378,831,000USD | — | — | 4,111,056,591USD | -593,394USD |
| Unclassified Non Current Assets | — | -5,781,345,821USD | -4,378,947,154USD | -4,376,703,000USD | — | — | -4,111,056,591USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 4,275,917,284USD | 4,194,852,000USD | 3,625,743,000USD | 2,774,514,000USD | 2,509,023,000USD | 2,196,540,000USD | 1,954,057,000USD | 1,007,474,000USD |
| Intangible Assets | 2,186,189,000USD | 715,483,000USD | 628,011,000USD | 368,451,000USD | 382,107,000USD | 378,762,000USD | 366,224,000USD | 148,798,000USD |
| Other Current Assets | -1,100,190,168USD | 95,181,000USD | 76,148,000USD | 73,476,000USD | 86,044,000USD | 74,152,000USD | 58,697,000USD | 60,580,000USD |
| Total Liab | 2,421,522,999USD | 2,557,769,000USD | 2,268,634,000USD | 1,633,619,000USD | 1,490,166,000USD | 1,343,108,000USD | 1,353,508,000USD | 771,248,000USD |
| Total Stockholder Equity | 1,375,999,000USD | 1,187,746,000USD | 1,024,146,000USD | 907,466,000USD | 799,722,000USD | 660,398,000USD | 425,887,000USD | 236,226,000USD |
| Other Current Liab | 260,717,619USD | 376,003,000USD | 352,191,000USD | 301,464,000USD | 288,405,000USD | 252,705,000USD | 170,260,000USD | 181,323,000USD |
| Common Stock | 1,006,554,000USD | 929,908,000USD | 855,817,000USD | 813,029,000USD | 797,428,000USD | 770,032,000USD | 605,428,000USD | 148,707,000USD |
| Capital Stock | 1,006,554,000USD | 929,908,000USD | 855,817,000USD | 813,029,000USD | 797,428,000USD | 770,032,000USD | 605,428,000USD | 148,707,000USD |
| Retained Earnings | 260,396,000USD | 165,474,000USD | 77,480,000USD | 17,347,000USD | -67,920,000USD | -171,085,000USD | -229,874,000USD | 45,537,000USD |
| Good Will | 1,501,450,000USD | 1,395,383,000USD | 1,179,825,000USD | 886,086,000USD | 843,362,000USD | 703,738,000USD | 644,847,000USD | 335,155,000USD |
| Other Assets | 4,275,917,284USD | — | -18,550,389USD | 38,549,000USD | 21,098,000USD | 14,970,000USD | 11,824,000USD | 10,347,000USD |
| Cash | 179,762,263USD | 227,598,000USD | 187,617,000USD | 136,219,000USD | 165,665,000USD | 184,295,000USD | 121,198,000USD | 66,340,000USD |
| Cash And Short Term Investments | 179,762,263USD | 227,598,000USD | 187,617,000USD | 136,219,000USD | 165,665,000USD | 184,295,000USD | 121,198,000USD | 66,340,000USD |
| Total Current Assets | 1,100,190,168USD | 1,559,353,000USD | 1,361,002,000USD | 1,108,872,000USD | 964,660,000USD | 819,316,000USD | 668,136,000USD | 415,072,000USD |
| Total Current Liabilities | 880,544,619USD | 850,766,000USD | 770,774,000USD | 636,989,000USD | 618,472,000USD | 543,751,000USD | 358,207,000USD | 226,947,000USD |
| Net Debt | 1,444,251,886USD | 1,338,650,000USD | 1,229,311,000USD | 815,946,000USD | 657,523,000USD | 569,417,000USD | 787,294,000USD | 268,183,000USD |
| Short Term Debt | 72,762,000USD | 94,682,000USD | 88,030,000USD | 84,810,000USD | 105,483,000USD | 91,793,000USD | 36,167,000USD | 3,915,000USD |
| Short Long Term Debt | 13,649,000USD | 41,567,000USD | 37,132,000USD | 35,665,000USD | 57,436,000USD | 56,478,000USD | 5,545,000USD | 3,915,000USD |
| Short Long Term Debt Total | 1,624,014,149USD | 1,566,248,000USD | 1,416,928,000USD | 952,165,000USD | 823,188,000USD | 753,712,000USD | 908,492,000USD | 334,523,000USD |
| Long Term Debt | 1,069,027,000USD | 1,257,143,000USD | 1,144,975,000USD | 698,798,000USD | 595,368,000USD | 533,126,000USD | 761,078,000USD | 330,608,000USD |
| Net Receivables | 920,427,905USD | 956,948,000USD | 851,045,000USD | 656,836,000USD | 551,564,000USD | 418,890,000USD | 393,730,000USD | 239,925,000USD |
| Inventory | 274,243,000USD | 279,626,000USD | 246,192,000USD | 242,341,000USD | 161,387,000USD | 141,979,000USD | 94,511,000USD | 48,227,000USD |
| Accounts Payable | 547,065,000USD | 174,066,000USD | 143,347,000USD | 115,989,000USD | 100,125,000USD | 98,500,000USD | 76,226,000USD | 41,709,000USD |
| Property Plant Equipment Net | 558,273,174USD | 494,512,000USD | 422,487,000USD | 372,556,000USD | 297,796,000USD | 279,754,000USD | 264,438,000USD | 98,102,000USD |
| Property Plant Equipment Gross | 1,060,488,000USD | 937,533,000USD | 831,755,000USD | 372,556,000USD | 297,796,000USD | 279,754,000USD | 264,438,000USD | 98,102,000USD |
| Accumulated Other Comprehensive Income | -8,520,999USD | -12,430,000USD | -4,371,000USD | -5,917,000USD | 1,965,000USD | 2,148,000USD | -456,000USD | -3,115,000USD |
| Common Stock Shares Outstanding | 45,830,000shares | 45,280,000shares | 44,794,974shares | 44,494,007shares | 44,400,819shares | 43,184,097shares | 38,225,276shares | 36,571,300shares |
| Non Current Assets Total | 3,175,727,116USD | 2,635,499,000USD | 2,264,741,000USD | 1,665,642,000USD | 1,544,363,000USD | 1,377,224,000USD | 1,285,921,000USD | 592,402,000USD |
| Non Current Liabilities Total | 1,539,372,999USD | 1,707,003,000USD | 1,497,860,000USD | 996,630,000USD | 871,694,000USD | 799,357,000USD | 995,301,000USD | 544,301,000USD |
| Non Current Liabilities Other | 99,239,000USD | 127,267,000USD | 94,558,000USD | 78,178,000USD | 111,919,000USD | 96,093,000USD | 53,557,000USD | 42,078,000USD |
| Non Currrent Assets Other | 435,243,479USD | 28,007,000USD | 32,666,000USD | 36,853,000USD | 21,098,000USD | 14,970,000USD | 10,412,000USD | 10,347,000USD |
| Net Working Capital | 621,630,000USD | 708,587,000USD | 590,228,000USD | 471,883,000USD | 346,188,000USD | 275,565,000USD | 309,930,000USD | 188,125,000USD |
| Unclassified Current Assets | -274,243,000USD | — | — | — | — | — | — | — |
| Unclassified Non Current Assets | -5,781,345,821USD | — | — | -36,853,000USD | -21,098,000USD | -14,970,000USD | — | -10,347,000USD |
| Unclassified Current Liabilities | -13,649,000USD | -33,184,000USD | -35,662,000USD | -32,878,000USD | -54,882,000USD | -48,586,000USD | -5,545,000USD | -42,026,000USD |
| Unclassified Non Current Liabilities | 371,106,999USD | 322,593,000USD | 258,327,000USD | 90,379,000USD | 10,418,000USD | 32,700,000USD | 56,277,000USD | 109,507,000USD |
| Unclassified Equity | -888,984,001USD | -825,114,000USD | -760,597,000USD | -730,022,000USD | -729,179,000USD | -710,729,000USD | -554,639,000USD | -103,610,000USD |
| Current Deferred Revenue | — | 197,632,000USD | 185,736,000USD | 131,939,000USD | 121,905,000USD | 92,861,000USD | 75,554,000USD | 38,111,000USD |
| Other Liab | — | — | — | 129,275,000USD | 153,989,000USD | 137,438,000USD | 124,389,000USD | 62,108,000USD |
| Net Tangible Assets | — | — | — | -347,071,000USD | -425,747,000USD | -422,102,000USD | -585,184,000USD | -247,727,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 23,623,000USD | 39,577,141USD | 70,887,000USD | 55,431,000USD | 14,080,000USD | 31,559,500USD | 77,761,000USD | 35,050,769USD |
| Depreciation | 48,066,000USD | 49,515,595USD | 46,635,000USD | 45,632,000USD | 44,176,000USD | 46,478,253USD | 41,742,000USD | 39,216,910USD |
| Stock Based Compensation | 9,477,000USD | 6,615,000USD | 6,617,000USD | 6,556,000USD | 7,599,000USD | 5,685,000USD | 5,699,000USD | 7,019,000USD |
| Other Non Cash Items | 7,386,268USD | 3,388,752USD | -6,099,000USD | 4,597,000USD | 10,600,000USD | -3,839,588USD | -13,187,000USD | 16,454,362USD |
| Change To Account Receivables | 41,375,822USD | 40,626,056USD | 34,649,000USD | -24,815,000USD | 9,994,000USD | -22,171,709USD | -17,343,000USD | -22,344,870USD |
| Change To Inventory | -20,470,465USD | 16,727,000USD | 1,950,000USD | -21,038,442USD | 19,431,000USD | 7,983,855USD | -26,382,000USD | -5,298,954USD |
| Change In Working Capital | 9,131,732USD | 28,935,263USD | 9,152,000USD | 51,389,000USD | -34,386,000USD | 14,839,421USD | -32,739,000USD | 39,868,491USD |
| Total Cash From Operating Activities | 88,220,000USD | 121,416,751USD | 126,362,000USD | 162,834,000USD | 41,250,000USD | 89,037,587USD | 77,011,000USD | 130,590,534USD |
| Capital Expenditures | -28,435,000USD | -32,794,258USD | -33,663,000USD | -33,375,000USD | -29,563,000USD | -32,952,792USD | -26,560,000USD | -29,654,639USD |
| Free Cash Flow | 59,785,000USD | 88,622,493USD | 92,699,000USD | 129,459,000USD | 11,687,000USD | 56,084,795USD | 50,451,000USD | 100,935,894USD |
| Total Cashflows From Investing Activities | -34,057,000USD | -45,686,127USD | -79,504,000USD | -78,279,000USD | -45,245,000USD | -89,678,876USD | -26,861,000USD | -163,803,993USD |
| Net Borrowings | -26,882,000USD | -122,961,000USD | -36,941,000USD | -67,833,000USD | 13,006,000USD | 3,613,000USD | -36,764,000USD | — |
| Total Cash From Financing Activities | -21,152,000USD | -141,019,539USD | -26,998,000USD | -99,285,000USD | 602,000USD | 8,535,186USD | -45,460,000USD | 80,163,932USD |
| Dividends Paid | -12,574,000USD | -12,571,000USD | -12,501,000USD | -12,497,000USD | -11,317,000USD | -11,738,497USD | -11,253,000USD | -11,386,209USD |
| Change In Cash | 33,190,000USD | -65,509,412USD | 20,641,000USD | -15,408,000USD | -3,408,000USD | 7,866,101USD | 4,539,000USD | 47,569,823USD |
| Begin Period Cash Flow | 180,090,000USD | 245,271,675USD | 224,870,000USD | 240,278,000USD | 243,686,000USD | 235,674,949USD | 231,509,000USD | 183,905,225USD |
| End Period Cash Flow | 213,280,000USD | 179,762,263USD | 245,511,000USD | 224,870,000USD | 240,278,000USD | 243,541,050USD | 236,048,000USD | 231,475,048USD |
| Other Cashflows From Investing Activities | 757,000USD | -417,419USD | -1,372,000USD | -1,624,000USD | -7,046,000USD | -1,269,216USD | 3,715,000USD | -309,015USD |
| Other Cashflows From Financing Activities | -21,183,349USD | -10,713,477USD | -13,350,000USD | -20,675,000USD | -21,173,000USD | -4,575,915USD | -8,332,728USD | -3,914,122USD |
| Unclassified Operating Cash Flow | -9,464,000USD | -6,615,000USD | — | — | — | -5,684,999USD | -2,265,000USD | -7,018,998USD |
| Unclassified Investing Cash Flow | -6,379,000USD | -12,474,450USD | 35,035,000USD | 34,999,000USD | 36,609,000USD | 31,413,132USD | 22,845,000USD | 18,790,661USD |
| Unclassified Financing Cash Flow | 39,487,349USD | 5,225,938USD | 35,794,000USD | 1,720,000USD | 20,086,000USD | 21,236,598USD | 10,889,728USD | 95,464,263USD |
| Investments | — | — | -79,504,000USD | -78,279,000USD | -45,245,000USD | -86,870,000USD | -26,861,000USD | -152,631,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 147,586,125USD | 187,774,000USD | 102,232,051USD | 145,007,000USD | 156,130,000USD | 109,590,000USD | -227,631,000USD | 90,280,000USD |
| Depreciation | 188,451,182USD | 165,269,000USD | 127,934,000USD | 110,140,000USD | 98,965,000USD | 98,382,000USD | 79,557,000USD | 52,772,000USD |
| Stock Based Compensation | 27,387,000USD | 25,311,000USD | 21,385,000USD | 18,965,000USD | 15,755,000USD | 11,628,000USD | 259,629,000USD | 5,767,000USD |
| Other Non Cash Items | 62,430,070USD | -40,774,000USD | 53,589,159USD | -594,000USD | -7,091,000USD | 12,307,000USD | 291,979,000USD | 5,837,000USD |
| Change To Account Receivables | 60,637,224USD | -42,306,000USD | -95,542,584USD | -69,671,000USD | -86,943,000USD | 8,908,000USD | -17,396,000USD | -37,100,000USD |
| Change To Inventory | 18,126,000USD | -19,414,000USD | 22,647,855USD | -71,517,000USD | -15,505,000USD | -44,235,000USD | -7,107,000USD | -5,780,000USD |
| Change In Working Capital | 55,280,058USD | -37,920,000USD | -5,731,210USD | -175,061,000USD | -78,119,000USD | 89,540,000USD | -27,109,000USD | -51,417,000USD |
| Total Cash From Operating Activities | 453,747,435USD | 285,674,000USD | 280,360,000USD | 105,893,000USD | 167,269,000USD | 291,765,000USD | 107,808,000USD | 99,461,000USD |
| Capital Expenditures | -129,940,547USD | -112,798,000USD | -92,734,000USD | -77,609,000USD | -58,204,000USD | -39,415,000USD | -46,628,000USD | -40,597,000USD |
| Free Cash Flow | 323,806,888USD | 172,876,000USD | 187,626,000USD | 28,284,000USD | 109,065,000USD | 252,350,000USD | 61,180,000USD | 58,864,000USD |
| Total Cashflows From Investing Activities | -283,921,691USD | -323,702,000USD | -646,329,000USD | -160,800,000USD | -206,320,000USD | -142,262,000USD | -614,965,000USD | -106,199,000USD |
| Net Borrowings | -214,729,000USD | 103,577,000USD | 446,847,000USD | 80,156,000USD | 62,058,000USD | -179,287,000USD | 429,859,000USD | 62,288,000USD |
| Total Cash From Financing Activities | -233,506,327USD | 74,408,000USD | 413,945,000USD | 18,782,000USD | 24,431,000USD | -75,196,000USD | 561,142,000USD | 20,442,000USD |
| Dividends Paid | -48,886,000USD | -43,828,000USD | -39,055,000USD | -34,884,000USD | -31,207,000USD | -27,448,000USD | -22,044,000USD | -18,780,000USD |
| Change In Cash | -63,778,787USD | 36,809,000USD | 47,529,000USD | -34,923,000USD | -14,667,000USD | 74,647,000USD | 54,447,000USD | 12,950,000USD |
| Begin Period Cash Flow | 243,541,050USD | 206,877,000USD | 159,348,000USD | 194,271,000USD | 208,938,000USD | 134,291,000USD | 79,844,000USD | 66,894,000USD |
| End Period Cash Flow | 179,762,263USD | 243,686,000USD | 206,877,000USD | 159,348,000USD | 194,271,000USD | 208,938,000USD | 134,291,000USD | 79,844,000USD |
| Other Cashflows From Investing Activities | -10,509,815USD | 1,342,000USD | -6,413,000USD | -31,197,000USD | -675,000USD | -4,288,000USD | -1,504,000USD | -6,158,000USD |
| Other Cashflows From Financing Activities | -33,012,282USD | -40,893,208USD | -28,079,477USD | 123,666,000USD | 124,060,000USD | -18,469,000USD | -38,410,000USD | -14,068,000USD |
| Unclassified Operating Cash Flow | -27,387,000USD | -13,986,000USD | -19,049,000USD | 7,436,000USD | -18,371,000USD | -29,682,000USD | -268,617,000USD | -3,778,000USD |
| Unclassified Investing Cash Flow | -143,471,329USD | 111,456,000USD | -284,642,000USD | 108,806,000USD | 58,879,000USD | 43,703,000USD | 48,132,000USD | 46,755,000USD |
| Unclassified Financing Cash Flow | 63,120,955USD | 55,552,208USD | 34,232,800USD | -138,347,201USD | -109,086,909USD | — | -432,315,000USD | — |
| Investments | — | -323,702,000USD | -262,540,000USD | -160,800,000USD | -206,320,000USD | -142,262,000USD | -614,965,000USD | -106,199,000USD |
| Sale Purchase Of Stock | — | — | -323USD | -11,808,799USD | -21,393,091USD | — | 624,052,000USD | -8,998,000USD |
| Change To Liabilities | — | — | — | 15,366,000USD | -2,817,000USD | 26,765,000USD | 12,666,000USD | -9,579,000USD |
| Issuance Of Capital Stock | — | — | — | — | 0USD | 150,008,000USD | 191,737,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
No revenue breakdown is currently published for this company.
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.