RY 144.17 0.4529% TD 77.39 0.0517% SHOP 78.87 -1.3878% CNR 171.64 0.5625% ENB 50.09 -0.4769% CP 110.62 0.6277% BMO 128.85 -0.548% TRI 233.58 1.1563% CNQ 103.29 -0.174% BN 60.87 -0.2295% ATD 75.6 -1.447% CSU 3697.0 1.1582% BNS 65.76 -0.3485% CM 66.6 -0.5525% SU 54.21 1.1569% TRP 53.15 0.3398% NGT 58.54 -0.3405% WCN 226.5 0.4123% MFC 35.905 0.9986% BCE 46.75 -0.5954%
Last update at 2024-05-16T19:32:00Z
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 193.98M | 209.00M | 145.46M | -200.48400M | 115.20M |
| Minority interest | -23.93300M | -20.91800M | 193.03M | 174.66M | 151.59M |
| Net income | 121.07M | 135.21M | 87.26M | -227.63100M | 65.86M |
| Selling general administrative | 846.43M | 733.60M | 628.52M | 546.26M | 426.38M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 1180.12M | 1046.23M | 900.62M | 773.31M | 611.22M |
| Reconciled depreciation | 110.14M | 98.97M | 98.38M | 79.56M | 52.77M |
| Ebit | 219.03M | 201.64M | 169.41M | -166.88000M | 103.41M |
| Ebitda | 333.83M | 336.03M | 272.45M | -81.30800M | 156.18M |
| Depreciation and amortization | 114.81M | 134.39M | 103.04M | 85.57M | 52.77M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 219.03M | 201.64M | 169.41M | -166.88000M | 127.57M |
| Other operating expenses | 3522.29M | 3035.41M | 2598.70M | 2574.29M | 1799.40M |
| Interest expense | 25.19M | 16.04M | 24.32M | 32.08M | 12.62M |
| Tax provision | 48.97M | 52.88M | 35.87M | 27.15M | 24.92M |
| Interest income | 25.19M | 16.04M | 24.32M | 32.08M | 12.62M |
| Net interest income | -25.19100M | -16.03600M | -24.31800M | -32.08000M | -12.62000M |
| Extraordinary items | - | - | - | - | 0.00000M |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 48.97M | 52.88M | 35.87M | 27.15M | 24.92M |
| Total revenue | 3745.84M | 3249.07M | 2772.41M | 2407.41M | 1931.47M |
| Total operating expenses | 956.57M | 832.57M | 726.90M | 940.19M | 479.15M |
| Cost of revenue | 2565.72M | 2202.84M | 1871.80M | 1634.10M | 1320.25M |
| Total other income expense net | -25.04500M | 7.36M | -23.95700M | -33.60400M | -12.36600M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 145.01M | 156.13M | 109.59M | -227.63100M | 90.28M |
| Net income applicable to common shares | 121.07M | 135.21M | 87.26M | -251.61000M | 65.86M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Total assets | 2774.51M | 2509.02M | 2196.54M | 1954.06M | 1007.47M |
| Intangible assets | 368.45M | 382.11M | 378.76M | 366.22M | 148.80M |
| Earning assets | - | - | - | - | - |
| Other current assets | 313.58M | 218.82M | 191.49M | 140.12M | 51.24M |
| Total liab | 1633.62M | 1490.17M | 1343.11M | 1353.51M | 619.66M |
| Total stockholder equity | 907.47M | 799.72M | 660.40M | 425.89M | 236.23M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 304.25M | 290.96M | 260.60M | 170.26M | 143.21M |
| Common stock | 813.03M | 797.43M | 770.03M | 605.43M | 148.71M |
| Capital stock | 813.03M | 797.43M | 770.03M | 605.43M | 148.71M |
| Retained earnings | 17.35M | -67.92000M | -171.08500M | -229.87400M | 45.54M |
| Other liab | 129.28M | 153.99M | 137.44M | 124.39M | 62.11M |
| Good will | 886.09M | 843.36M | 703.74M | 644.85M | 335.15M |
| Other assets | 33.67M | 21.10M | 14.97M | 11.82M | 10.35M |
| Cash | 136.22M | 165.66M | 184.29M | 121.20M | 66.34M |
| Cash and equivalents | 136.22M | 165.66M | 184.29M | 121.20M | 66.34M |
| Total current liabilities | 636.99M | 618.47M | 543.75M | 358.21M | 226.95M |
| Current deferred revenue | 131.94M | 121.91M | 92.86M | 75.55M | 38.11M |
| Net debt | 815.95M | 657.52M | 569.42M | 787.29M | 268.18M |
| Short term debt | 84.81M | 105.48M | 91.79M | 36.17M | 3.92M |
| Short long term debt | 35.66M | 57.44M | 56.48M | 5.54M | 3.92M |
| Short long term debt total | 952.16M | 823.19M | 753.71M | 908.49M | 334.52M |
| Other stockholder equity | 83.01M | 68.25M | 59.30M | 50.79M | 45.10M |
| Property plant equipment | 372.56M | 297.80M | 279.75M | 264.44M | 98.10M |
| Total current assets | 1108.87M | 964.66M | 819.32M | 668.14M | 415.07M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | -347.07100M | -425.74700M | -422.10200M | -585.18400M | -247.72700M |
| Short term investments | - | - | - | - | - |
| Net receivables | 635.94M | 551.56M | 418.89M | 393.73M | 249.26M |
| Long term debt | 688.69M | 595.37M | 533.13M | 754.82M | 329.83M |
| Inventory | 242.34M | 161.39M | 141.98M | 94.51M | 48.23M |
| Accounts payable | 115.99M | 100.12M | 98.50M | 76.23M | 41.71M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | -5.91700M | 1.97M | 2.15M | -0.45600M | -3.11500M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | 770.03M | 605.43M | 148.71M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 36.85M | 19.34M | 12.92M | 7.58M | 10.35M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 1665.64M | 1544.36M | 1377.22M | 1285.92M | 592.40M |
| Capital lease obligations | 217.70M | 170.38M | 164.11M | 141.87M | - |
| Long term debt total | 698.80M | 595.37M | 533.13M | 761.08M | 330.61M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -160.80000M | -206.32000M | -142.26200M | -614.96500M | -106.19900M |
| Change to liabilities | 15.37M | 7.71M | 26.77M | 12.67M | -9.57900M |
| Total cashflows from investing activities | -160.80000M | -206.32000M | -142.26200M | -614.96500M | -106.19900M |
| Net borrowings | 80.16M | 62.06M | -179.28700M | 429.86M | 62.29M |
| Total cash from financing activities | 18.78M | 24.43M | -75.19600M | 561.14M | 20.44M |
| Change to operating activities | -35.42000M | 8.13M | 93.46M | 18.30M | 6.18M |
| Net income | 145.01M | 156.13M | 109.59M | -227.63100M | 90.28M |
| Change in cash | -34.92300M | -14.66700M | 74.65M | 54.45M | 12.95M |
| Begin period cash flow | 194.27M | 208.94M | 134.29M | 79.84M | 66.89M |
| End period cash flow | 159.35M | 194.27M | 208.94M | 134.29M | 79.84M |
| Total cash from operating activities | 105.89M | 167.27M | 291.76M | 107.81M | 99.46M |
| Issuance of capital stock | - | 0.00000M | 150.01M | 191.74M | - |
| Depreciation | 110.14M | 98.97M | 98.38M | 79.56M | 52.77M |
| Other cashflows from investing activities | -83.19100M | -0.67500M | -4.28800M | -1.50400M | -6.15800M |
| Dividends paid | 34.88M | 31.21M | 27.45M | 22.04M | 18.78M |
| Change to inventory | -71.51700M | -15.50500M | -44.23500M | -7.10700M | -5.78000M |
| Change to account receivables | -69.67100M | -86.94300M | 8.91M | -17.39600M | -37.10000M |
| Sale purchase of stock | 12.30M | 21.58M | 161.52M | 624.05M | -8.99800M |
| Other cashflows from financing activities | 123.67M | 124.06M | -18.46900M | 585.64M | 89.85M |
| Change to netincome | 49.74M | 24.48M | 16.58M | 268.75M | 32.24M |
| Capital expenditures | 77.61M | 58.20M | 39.41M | 46.63M | 40.60M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -175.06100M | -78.11900M | 89.54M | -27.10900M | -50.03400M |
| Stock based compensation | 18.96M | - | - | - | - |
| Other non cash items | -0.59400M | -7.09100M | 12.31M | 291.98M | 4.45M |
| Free cash flow | 28.28M | 109.06M | 252.35M | 61.18M | 58.86M |
Sector: Real Estate Industry: Real Estate Services
| Company | Change (CAD) | Price (CAD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| FSV FirstService Corp |
1.09 0.54% | 203.89 | 55.28 | 28.82 | 2.30 | 7.16 | 2.57 | 27.83 |
| CIGI Colliers International Group Inc Bats |
-0.155 0.10% | 158.84 | 244.90 | 16.89 | 1.74 | 7.24 | 2.31 | 20.68 |
| AIF Altus Group Limited |
-0.1 0.21% | 47.80 | 1475.33 | 20.66 | 2.63 | 3.36 | 3.05 | 25.04 |
| SVI Storage Vault Canada Inc |
-0.015 0.32% | 4.72 | - | - | 7.06 | 9.36 | 13.07 | 20.12 |
| MEQ Mainstreet Equity Corp. |
-2.06 1.17% | 173.42 | 12.52 | 22.27 | 6.52 | 1.04 | 13.59 | 15.87 |
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. The company operates in two segments, FirstService Residential and FirstService Brands. The FirstService Residential segment offers property management services for private residential communities, such as condominiums, co-operatives, homeowner associations, master-planned communities, active adult and lifestyle communities, and various other residential developments. This segment also provides a range of ancillary services, including on-site staffing for building engineering and maintenance, full-service swimming pool and amenity management, and security and concierge/front desk; and financial services comprising cash management, other banking transaction-related, and specialized property insurance brokerage. In addition, this segment offers energy management solutions and advisory services, and resale processing services. The FirstService Brands segment operates and provides essential property services to residential and commercial customers through five franchise networks; and company-owned operations, including 21 California Closets, 14 Paul Davis Restoration, and 1 CertaPro Painters operations. It provides residential and commercial restoration, painting, and floor coverings design and installation services; custom-designed and installed closet, and home storage solutions; home inspection services; and fire protection and related services. This segment offers its services primarily under the Paul Davis Restoration, First Onsite Restoration, Century Fire Protection, CertaPro Painters, California Closets, Pillar to Post Home Inspectors, and Floor Coverings International brand names. FirstService Corporation was founded in 1989 and is headquartered in Toronto, Canada.
1255 Bay Street, Toronto, ON, Canada, M5R 2A9
| Name | Title | Year Born |
|---|---|---|
| Mr. Jay Stewart Hennick CM | Founder & Chairman | 1957 |
| Mr. D. Scott Patterson | Pres, CEO & Non-Independent Director | 1961 |
| Mr. Jeremy Alan Rakusin | Chief Financial Officer | 1969 |
| Mr. Alex Nguyen | Sr. VP of Strategy & Corp. Devel. | 1983 |
| Mr. Roger M. Thompson | VP of Strategy & Sustainability | 1979 |
| Mr. Douglas G. Cooke | Sr. VP, Corp. Controller & Corp. Sec. | 1960 |
| Mr. Mark D. Hopkins | Pres of FirstService Residential Ontario | NA |
| Ms. Sarah Alberts | Director of Marketing & Communications of FirstService Residential Ontario | NA |
| Mr. Charlie E. Chase | CEO & Pres of FirstService Brands | 1961 |
| Mr. David Diestel | Chief Exec. Officer of FirstService Residential | 1970 |
Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).
CA 
AU
UK
US
NZ
Please wait processing your request...