Focus Financial Partners Inc
F:2JE
Cash Flow Statement
Cash Flow Statement
Focus Financial Partners Inc
| Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||
| Net Income |
16
|
16
|
8
|
(36)
|
(48)
|
(65)
|
(67)
|
(68)
|
(41)
|
(32)
|
(21)
|
18
|
(12)
|
25
|
25
|
29
|
49
|
18
|
19
|
17
|
24
|
61
|
105
|
142
|
125
|
79
|
59
|
|
| Depreciation & Amortization |
57
|
58
|
60
|
65
|
71
|
78
|
86
|
92
|
99
|
108
|
118
|
130
|
141
|
149
|
154
|
157
|
160
|
168
|
177
|
186
|
202
|
220
|
241
|
262
|
277
|
289
|
299
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(0)
|
(4)
|
(5)
|
(5)
|
(3)
|
7
|
7
|
8
|
6
|
4
|
8
|
6
|
8
|
3
|
(1)
|
1
|
(2)
|
(9)
|
(3)
|
20
|
30
|
32
|
24
|
(5)
|
|
| Stock-Based Compensation |
9
|
0
|
0
|
0
|
35
|
39
|
42
|
66
|
44
|
45
|
46
|
26
|
18
|
19
|
20
|
21
|
22
|
30
|
31
|
31
|
32
|
26
|
27
|
29
|
30
|
32
|
32
|
|
| Other Non-Cash Items |
9
|
10
|
11
|
52
|
68
|
91
|
103
|
102
|
73
|
60
|
53
|
32
|
72
|
40
|
53
|
54
|
50
|
109
|
127
|
150
|
147
|
107
|
32
|
(33)
|
(29)
|
(2)
|
47
|
|
| Cash Taxes Paid |
2
|
3
|
3
|
3
|
3
|
3
|
4
|
6
|
6
|
6
|
7
|
6
|
8
|
9
|
8
|
16
|
19
|
21
|
37
|
36
|
8
|
14
|
9
|
8
|
33
|
30
|
22
|
|
| Cash Interest Paid |
21
|
23
|
25
|
30
|
42
|
50
|
61
|
63
|
57
|
57
|
50
|
53
|
57
|
57
|
57
|
48
|
41
|
38
|
36
|
46
|
57
|
64
|
72
|
81
|
94
|
119
|
147
|
|
| Change in Working Capital |
(5)
|
(36)
|
(6)
|
7
|
(18)
|
3
|
(21)
|
(29)
|
(32)
|
(34)
|
(33)
|
(36)
|
(10)
|
(40)
|
(35)
|
(44)
|
(51)
|
(51)
|
(25)
|
(41)
|
(52)
|
(110)
|
(106)
|
(95)
|
(117)
|
(100)
|
(134)
|
|
| Cash from Operating Activities |
77
N/A
|
48
-37%
|
73
+51%
|
88
+20%
|
69
-21%
|
102
+48%
|
96
-5%
|
94
-3%
|
106
+13%
|
109
+3%
|
124
+14%
|
150
+21%
|
195
+30%
|
182
-6%
|
204
+12%
|
203
0%
|
211
+4%
|
242
+15%
|
299
+23%
|
311
+4%
|
314
+1%
|
275
-12%
|
291
+6%
|
306
+5%
|
289
-6%
|
290
+0%
|
266
-8%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||
| Capital Expenditures |
(3)
|
(3)
|
(5)
|
(10)
|
(11)
|
(12)
|
(12)
|
(8)
|
(9)
|
(9)
|
(15)
|
(24)
|
(26)
|
(27)
|
(21)
|
(17)
|
(19)
|
(19)
|
(18)
|
(13)
|
(11)
|
(11)
|
(13)
|
(18)
|
(21)
|
(23)
|
(24)
|
|
| Other Items |
(183)
|
(105)
|
(135)
|
(368)
|
(366)
|
(354)
|
(491)
|
(325)
|
(437)
|
(612)
|
(487)
|
(611)
|
(531)
|
(380)
|
(301)
|
(106)
|
(354)
|
(327)
|
(396)
|
(588)
|
(996)
|
(979)
|
(1 152)
|
(1 059)
|
(454)
|
(531)
|
(338)
|
|
| Cash from Investing Activities |
(187)
N/A
|
(108)
+42%
|
(140)
-29%
|
(377)
-170%
|
(377)
+0%
|
(365)
+3%
|
(503)
-38%
|
(333)
+34%
|
(447)
-34%
|
(621)
-39%
|
(502)
+19%
|
(634)
-26%
|
(557)
+12%
|
(407)
+27%
|
(322)
+21%
|
(124)
+62%
|
(373)
-202%
|
(346)
+7%
|
(414)
-20%
|
(601)
-45%
|
(1 007)
-67%
|
(990)
+2%
|
(1 165)
-18%
|
(1 077)
+8%
|
(475)
+56%
|
(554)
-17%
|
(362)
+35%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
643
|
643
|
0
|
0
|
565
|
565
|
565
|
566
|
1
|
1
|
1
|
0
|
2
|
7
|
22
|
36
|
37
|
228
|
213
|
199
|
197
|
1
|
2
|
4
|
|
| Net Issuance of Debt |
124
|
77
|
83
|
529
|
540
|
471
|
616
|
(201)
|
(161)
|
89
|
(81)
|
480
|
439
|
438
|
178
|
(22)
|
228
|
96
|
325
|
997
|
893
|
822
|
870
|
174
|
126
|
174
|
123
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(14)
|
(17)
|
(21)
|
(25)
|
(17)
|
(21)
|
(23)
|
(27)
|
(34)
|
(33)
|
(32)
|
(31)
|
(29)
|
(26)
|
(23)
|
(16)
|
(10)
|
|
| Other |
(13)
|
(14)
|
(11)
|
(838)
|
(838)
|
(838)
|
(840)
|
(78)
|
(79)
|
(83)
|
(88)
|
(27)
|
(26)
|
(40)
|
(45)
|
(47)
|
(51)
|
(52)
|
(105)
|
(111)
|
(150)
|
(141)
|
(86)
|
(86)
|
(87)
|
(110)
|
(106)
|
|
| Cash from Financing Activities |
111
N/A
|
63
-43%
|
72
+14%
|
331
+361%
|
342
+4%
|
273
-20%
|
417
+53%
|
285
-32%
|
323
+13%
|
567
+76%
|
383
-32%
|
438
+14%
|
394
-10%
|
374
-5%
|
116
-69%
|
(89)
N/A
|
162
N/A
|
39
-76%
|
222
+466%
|
890
+300%
|
939
+5%
|
863
-8%
|
953
+11%
|
259
-73%
|
17
-93%
|
49
+189%
|
11
-77%
|
|
| Change in Cash | ||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(0)
|
(2)
|
(3)
|
(1)
|
(2)
|
0
|
|
| Net Change in Cash |
1
N/A
|
3
+182%
|
5
+58%
|
41
+739%
|
35
-15%
|
10
-71%
|
10
N/A
|
45
+344%
|
(18)
N/A
|
56
N/A
|
5
-90%
|
(47)
N/A
|
32
N/A
|
149
+367%
|
(2)
N/A
|
(9)
-254%
|
1
N/A
|
(63)
N/A
|
109
N/A
|
600
+452%
|
245
-59%
|
147
-40%
|
77
-48%
|
(514)
N/A
|
(171)
+67%
|
(217)
-27%
|
(84)
+61%
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow |
74
N/A
|
45
-39%
|
69
+52%
|
78
+14%
|
59
-25%
|
90
+54%
|
84
-7%
|
85
+1%
|
97
+13%
|
100
+4%
|
109
+9%
|
126
+15%
|
169
+34%
|
156
-8%
|
183
+17%
|
186
+2%
|
192
+3%
|
223
+16%
|
281
+26%
|
298
+6%
|
303
+2%
|
264
-13%
|
278
+5%
|
289
+4%
|
268
-7%
|
267
0%
|
242
-9%
|
|