Fiera Capital Corp
TSX:FSZ
Income Statement
Earnings Waterfall
Fiera Capital Corp
Revenue
|
675.5m
CAD
|
Operating Expenses
|
-543.6m
CAD
|
Operating Income
|
131.9m
CAD
|
Other Expenses
|
-73.4m
CAD
|
Net Income
|
58.5m
CAD
|
Income Statement
Fiera Capital Corp
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | 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 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
154
N/A
|
174
+13%
|
196
+13%
|
213
+9%
|
222
+4%
|
231
+4%
|
241
+5%
|
249
+3%
|
259
+4%
|
267
+3%
|
276
+3%
|
297
+8%
|
344
+16%
|
379
+10%
|
413
+9%
|
438
+6%
|
459
+5%
|
478
+4%
|
495
+4%
|
525
+6%
|
540
+3%
|
563
+4%
|
587
+4%
|
610
+4%
|
651
+7%
|
670
+3%
|
685
+2%
|
694
+1%
|
690
-1%
|
693
+0%
|
695
+0%
|
699
+1%
|
738
+6%
|
742
+1%
|
736
-1%
|
720
-2%
|
665
-8%
|
653
-2%
|
650
0%
|
652
+0%
|
676
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(119)
|
(139)
|
(155)
|
(170)
|
(179)
|
(184)
|
(195)
|
(203)
|
(212)
|
(225)
|
(234)
|
(253)
|
(298)
|
(326)
|
(362)
|
(389)
|
(406)
|
(425)
|
(437)
|
(460)
|
(477)
|
(496)
|
(514)
|
(532)
|
(597)
|
(575)
|
(596)
|
(606)
|
(540)
|
(557)
|
(544)
|
(546)
|
(611)
|
(621)
|
(619)
|
(598)
|
(577)
|
(562)
|
(557)
|
(560)
|
(544)
|
|
Selling, General & Administrative |
(97)
|
(115)
|
(130)
|
(143)
|
(151)
|
(156)
|
(166)
|
(174)
|
(183)
|
(194)
|
(202)
|
(216)
|
(252)
|
(276)
|
(310)
|
(336)
|
(361)
|
(381)
|
(392)
|
(415)
|
(428)
|
(439)
|
(450)
|
(462)
|
(489)
|
(498)
|
(509)
|
(513)
|
(504)
|
(507)
|
(504)
|
(514)
|
(535)
|
(553)
|
(552)
|
(538)
|
(510)
|
(491)
|
(491)
|
(492)
|
(493)
|
|
Depreciation & Amortization |
(20)
|
(23)
|
(25)
|
(27)
|
(27)
|
(28)
|
(28)
|
(29)
|
(29)
|
(31)
|
(33)
|
(37)
|
(46)
|
(50)
|
(52)
|
(53)
|
(45)
|
(44)
|
(44)
|
(45)
|
(49)
|
(57)
|
(64)
|
(70)
|
(78)
|
(80)
|
(82)
|
(82)
|
(82)
|
(83)
|
(79)
|
(75)
|
(68)
|
(62)
|
(59)
|
(56)
|
(58)
|
(56)
|
(56)
|
(56)
|
(54)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(30)
|
3
|
(4)
|
(11)
|
46
|
33
|
39
|
43
|
(8)
|
(7)
|
(8)
|
(4)
|
(9)
|
(15)
|
(11)
|
(13)
|
3
|
|
Operating Income |
35
N/A
|
35
+0%
|
41
+18%
|
43
+6%
|
44
+1%
|
47
+6%
|
46
-1%
|
46
-1%
|
47
+2%
|
42
-10%
|
41
-2%
|
44
+7%
|
46
+5%
|
52
+14%
|
51
-4%
|
49
-3%
|
53
+9%
|
53
+1%
|
59
+10%
|
66
+12%
|
63
-3%
|
67
+6%
|
73
+8%
|
77
+6%
|
54
-30%
|
95
+76%
|
89
-6%
|
88
-2%
|
150
+71%
|
135
-10%
|
151
+11%
|
153
+2%
|
127
-17%
|
120
-5%
|
117
-3%
|
122
+4%
|
88
-28%
|
91
+3%
|
93
+2%
|
92
-1%
|
132
+44%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(5)
|
(8)
|
(7)
|
(2)
|
(3)
|
(3)
|
(0)
|
(7)
|
9
|
8
|
11
|
6
|
(10)
|
(10)
|
(15)
|
(17)
|
(23)
|
(31)
|
(39)
|
(52)
|
(56)
|
(59)
|
(68)
|
(30)
|
(54)
|
(46)
|
(33)
|
(35)
|
(28)
|
(26)
|
(25)
|
(11)
|
(6)
|
(8)
|
(11)
|
(23)
|
(30)
|
(32)
|
(38)
|
(34)
|
|
Non-Reccuring Items |
(8)
|
(7)
|
(7)
|
(6)
|
(13)
|
(15)
|
(14)
|
(14)
|
(7)
|
(17)
|
(17)
|
(29)
|
(30)
|
(21)
|
(27)
|
(16)
|
(21)
|
(22)
|
(20)
|
(21)
|
(19)
|
(19)
|
(22)
|
(24)
|
(24)
|
(22)
|
(40)
|
(37)
|
(102)
|
(88)
|
(69)
|
(76)
|
(13)
|
(27)
|
(26)
|
(18)
|
(19)
|
(23)
|
(22)
|
(15)
|
(11)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(0)
|
(4)
|
(1)
|
(2)
|
(1)
|
(5)
|
(6)
|
(8)
|
(8)
|
(4)
|
(3)
|
(0)
|
(2)
|
(1)
|
|
Pre-Tax Income |
22
N/A
|
23
+4%
|
27
+17%
|
30
+14%
|
29
-5%
|
28
-1%
|
29
+4%
|
32
+7%
|
32
+3%
|
34
+4%
|
33
-3%
|
26
-22%
|
22
-13%
|
22
N/A
|
13
-40%
|
17
+28%
|
15
-12%
|
8
-44%
|
8
-4%
|
6
-30%
|
(5)
N/A
|
(8)
-50%
|
(9)
-10%
|
(14)
-67%
|
(1)
+93%
|
19
N/A
|
4
-81%
|
17
+375%
|
10
-44%
|
18
+89%
|
54
+198%
|
51
-6%
|
99
+94%
|
82
-17%
|
75
-8%
|
85
+12%
|
42
-51%
|
34
-19%
|
39
+14%
|
37
-4%
|
86
+131%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(7)
|
(8)
|
(7)
|
(8)
|
(5)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(5)
|
(3)
|
(4)
|
(4)
|
(3)
|
(2)
|
(10)
|
(10)
|
(13)
|
(14)
|
0
|
(1)
|
(3)
|
(3)
|
(10)
|
(12)
|
(5)
|
(9)
|
(8)
|
(5)
|
(13)
|
(12)
|
(22)
|
(23)
|
(18)
|
(21)
|
(10)
|
(9)
|
(13)
|
(9)
|
(20)
|
|
Income from Continuing Operations |
15
|
15
|
20
|
23
|
24
|
24
|
24
|
26
|
26
|
27
|
28
|
22
|
18
|
19
|
11
|
15
|
5
|
(2)
|
(4)
|
(8)
|
(5)
|
(9)
|
(12)
|
(18)
|
(11)
|
8
|
(2)
|
8
|
2
|
13
|
41
|
39
|
77
|
59
|
57
|
64
|
32
|
25
|
26
|
28
|
66
|
|
Income to Minority Interest |
0
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
2
|
5
|
4
|
3
|
3
|
(1)
|
0
|
0
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(7)
|
(7)
|
(7)
|
(5)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(6)
|
(8)
|
|
Net Income (Common) |
15
N/A
|
16
+7%
|
20
+27%
|
24
+18%
|
28
+15%
|
29
+4%
|
28
-1%
|
30
+6%
|
28
-8%
|
31
+13%
|
32
+1%
|
25
-20%
|
21
-18%
|
18
-14%
|
11
-39%
|
15
+39%
|
11
-29%
|
4
-62%
|
1
-73%
|
(3)
N/A
|
(5)
-100%
|
(9)
-88%
|
(13)
-36%
|
(19)
-45%
|
(13)
+28%
|
1
N/A
|
(8)
N/A
|
1
N/A
|
(3)
N/A
|
11
N/A
|
39
+250%
|
37
-6%
|
74
+100%
|
55
-26%
|
52
-5%
|
59
+12%
|
25
-57%
|
20
-23%
|
19
-2%
|
22
+13%
|
58
+171%
|
|
EPS (Diluted) |
0.22
N/A
|
0.23
+5%
|
0.31
+35%
|
0.35
+13%
|
0.4
+14%
|
0.4
N/A
|
0.4
N/A
|
0.43
+7%
|
0.39
-9%
|
0.44
+13%
|
0.44
N/A
|
0.32
-27%
|
0.27
-16%
|
0.23
-15%
|
0.13
-43%
|
0.17
+31%
|
0.12
-29%
|
0.04
-67%
|
0.01
-75%
|
-0.02
N/A
|
-0.05
-150%
|
-0.1
-100%
|
-0.14
-40%
|
-0.2
-43%
|
-0.14
+30%
|
-0.01
+93%
|
-0.09
-800%
|
0
N/A
|
-0.03
N/A
|
0.08
N/A
|
0.33
+313%
|
0.33
N/A
|
0.63
+91%
|
0.52
-17%
|
0.49
-6%
|
0.56
+14%
|
0.24
-57%
|
0.18
-25%
|
0.17
-6%
|
0.17
N/A
|
0.44
+159%
|