Annual Financials for FirstCash Holdings Inc.
Operating Activities
Fiscal year is January-December. All values USD millions. |
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Net Income before Extraordinaries |
143.89M | 153.21M | 164.62M | 106.58M | 124.91M | |
Net Income Growth |
- | 6.47% | 7.45% | -35.26% | 17.20% | |
Depreciation, Depletion & Amortization |
55.23M | 42.7M | 41.9M | 42.11M | 58.73M | |
Depreciation and Depletion |
44.53M | 36.36M | 39M | 39.81M | 55.33M | |
Amortization of Intangible Assets |
10.7M | 6.34M | 2.9M | 2.3M | 3.4M | |
Deferred Taxes & Investment Tax Credit |
(14.5M) | 7.43M | 7.01M | 14.48M | 10.72M | |
Deferred Taxes |
(14.5M) | 7.43M | 7.01M | 14.48M | 10.72M | |
Investment Tax Credit |
- | - | - | - | - | |
Other Funds |
30.77M | 18.63M | 12.51M | 25.97M | 45.43M | |
Funds from Operations |
215.4M | 221.96M | 226.04M | 189.13M | 239.79M | |
Extraordinaries |
- | - | - | - | - | |
Changes in Working Capital |
4.96M | 21.47M | 5.56M | 33.14M | (16.48M) | |
Receivables |
(1.41M) | (432,000) | 110,000 | 5.47M | (2.49M) | |
Accounts Payable |
- | - | - | - | - | |
Other Assets/Liabilities |
(21.43M) | 3.76M | (4.43M) | 10.02M | 6.71M | |
Net Operating Cash Flow |
220.36M | 243.43M | 231.6M | 222.26M | 223.3M | |
Net Operating Cash Flow Growth |
- | 10.47% | -4.86% | -4.03% | 0.47% | |
Net Operating Cash Flow / Sales |
12.38% | 13.67% | 12.42% | 13.63% | 13.14% | |
Investing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Capital Expenditures |
(37.14M) | (55.67M) | (118.97M) | (83.05M) | (121.53M) | |
Capital Expenditures (Fixed Assets) |
(37.14M) | (55.67M) | (118.97M) | (83.05M) | (121.53M) | |
Capital Expenditures (Other Assets) |
- | - | - | - | - | |
Capital Expenditures Growth |
- | -49.92% | -113.70% | 30.20% | -46.34% | |
Capital Expenditures / Sales |
-2.09% | -3.13% | -6.38% | -5.09% | -7.15% | |
Net Assets from Acquisitions |
(2.2M) | (113.7M) | (52.49M) | (44.32M) | (543.92M) | |
Sale of Fixed Assets & Businesses |
- | - | 34.41M | 107.01M | - | |
Purchase/Sale of Investments |
- | - | - | - | - | |
Purchase of Investments |
- | - | - | - | - | |
Sale/Maturity of Investments |
- | - | - | - | - | |
Other Uses |
- | - | - | - | (79.18M) | |
Other Sources |
40.74M | 10.13M | - | - | - | |
Net Investing Cash Flow |
1.4M | (159.25M) | (137.05M) | (20.35M) | (744.64M) | |
Net Investing Cash Flow Growth |
- | -11,499.21% | 13.94% | 85.15% | -3,558.79% | |
Net Investing Cash Flow / Sales |
0.08% | -8.94% | -7.35% | -1.25% | -43.83% | |
Financing Activities
|
2017 | 2018 | 2019 | 2020 | 2021 |
5-year trend |
Cash Dividends Paid - Total |
(36.84M) | (40.85M) | (43.95M) | (44.75M) | (47.53M) | |
Common Dividends |
(36.84M) | (40.85M) | (43.95M) | (44.75M) | (47.53M) | |
Preferred Dividends |
- | - | - | - | - | |
Change in Capital Stock |
(91.43M) | (273.26M) | (115.71M) | (105.83M) | (49.23M) | |
Repurchase of Common & Preferred Stk. |
(91.74M) | (273.66M) | (116.11M) | (106.97M) | (49.61M) | |
Sale of Common & Preferred Stock |
307,000 | 400,000 | 400,000 | 1.14M | 380,000 | |
Proceeds from Stock Options |
- | - | - | - | - | |
Other Proceeds from Sale of Stock |
307,000 | 400,000 | 400,000 | 1.14M | 380,000 | |
Issuance/Reduction of Debt, Net |
(69.24M) | 187.05M | 38.85M | (32.25M) | 675.42M | |
Change in Current Debt |
- | - | - | - | - | |
Change in Long-Term Debt |
(69.24M) | 187.05M | 38.85M | (32.25M) | - | |
Issuance of Long-Term Debt |
500.66M | 415.05M | 255.85M | 846.46M | 1.1B | |
Reduction in Long-Term Debt |
(569.9M) | (228M) | (217M) | (878.71M) | (424M) | |
Other Funds |
- | - | - | (3.67M) | (1.66M) | |
Other Uses |
- | - | - | (3.67M) | (1.66M) | |
Other Sources |
- | - | - | - | - | |
Net Financing Cash Flow |
(197.51M) | (127.06M) | (120.81M) | (186.5M) | 576.99M | |
Net Financing Cash Flow Growth |
- | 35.67% | 4.92% | -54.38% | 409.38% | |
Net Financing Cash Flow / Sales |
-11.10% | -7.13% | -6.48% | -11.43% | 33.96% | |
Exchange Rate Effect |
220,000 | 249,000 | 997,000 | 3.91M | (1.46M) | |
Miscellaneous Funds |
- | - | - | - | - | |
Net Change in Cash |
24.47M | (42.63M) | (25.27M) | 19.32M | 54.2M | |
Free Cash Flow |
183.22M | 187.76M | 112.62M | 139.22M | 101.78M | |
Free Cash Flow Growth |
- | 2.47% | -40.02% | 23.61% | -26.90% | |
Free Cash Flow Yield |
- | - | - | - | 1.77% | NA |