image
Industrials - Specialty Business Services - NYSE - US
$ 71.06
-1.61 %
$ 3.87 B
Market Cap
61.06
P/E
CASH FLOW STATEMENT
124 M OPERATING CASH FLOW
-19.42%
-1.13 B INVESTING CASH FLOW
-1322.40%
1.04 B FINANCING CASH FLOW
1443.02%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis CBIZ, Inc.
image
140m140m120m120m100m100m80m80m60m60m40m40m20m20m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 41 M
Depreciation & Amortization 48.1 M
Capital Expenditures 0
Stock-Based Compensation 0
Change in Working Capital 0
Others 118 M
Free Cash Flow 111 M

Cash Flow

Millions
Dec-2024 Dec-2023 Dec-2022 Dec-2021 Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015 Dec-2014 Dec-2013 Dec-2012 Dec-2011 Dec-2010 Dec-2009 Dec-2008 Dec-2007 Dec-2006 Dec-2005 Dec-2004 Dec-2003 Dec-2002 Dec-2001 Dec-2000 Dec-1999 Dec-1998 Dec-1997 Dec-1996 Dec-1995 Dec-1994
OPERATING CASH FLOW
Net Income 0 121.0 105.4 70.9 78.3 70.7 61.6 50.4 40.1 35.0 30.4 25.0 31.1 28.0 27.0 32.1 32.6 34.8 24.4 18.7 16.1 15.3 (76.8) (16.0) (107.3) 11.4 39.4 12.8 4.4 1.3 (3.1)
Depreciation & Amortization 0 36.3 32.9 27.1 23.1 22.3 23.7 23.1 22.1 20.4 19.8 18.9 21.4 20.3 20.3 20.5 15.1 16.0 16.4 15.2 16.4 17.2 20.7 42.1 0 0 0 0 0 2.3 2.5
Deferred Income Tax 0 11.3 13.9 9.2 (0.8) 9.7 5.8 3.7 4.8 1.7 2.0 (0.4) (1.7) (2.9) (2.1) 0.2 (1.0) (0.8) (2.5) (2.5) (2.8) 2.1 (3.7) (1.7) (1.5) (8.8) (3.3) (1.0) 0 0 0
Stock Based Compensation 0 12.3 14.7 11.4 8.9 7.3 6.9 5.7 5.7 5.7 6.2 5.7 5.9 6.0 5.3 4.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Operating Activities 123.7 1.8 1.4 (0.7) 2.3 (0.4) 2.2 0.3 2.6 6.0 4.1 (32.9) 5.9 5.1 8.9 11.1 10.9 3.9 2.7 6.6 4.1 8.2 86.3 8.7 165.0 37.1 8.1 (9.5) (2.6) 0.7 10.1
Change in Working Capital 0 (29.0) (42.0) 13.3 35.0 (11.4) 5.1 (11.2) (4.3) (21.5) (18.7) (17.7) (8.5) 1.8 (6.1) (19.2) (12.3) (14.0) (15.7) 11.4 (12.6) (7.7) 10.0 16.0 (38.8) (57.3) (13.4) 2.4 11.4 (1.6) (3.3)
Cash From Operations 123.7 153.5 126.1 131.2 146.8 98.2 105.2 71.9 71.0 47.4 43.9 (1.5) 54.0 58.3 53.3 49.4 41.1 30.1 28.2 52.8 20.4 39.6 42.3 56.2 17.4 (17.6) 30.8 4.7 13.2 2.7 6.2
INVESTING CASH FLOW
Capital Expenditures 0 (23.1) (8.6) (9.0) (11.6) (13.9) (14.6) (11.9) (4.1) (7.4) (4.8) (6.2) (4.1) (4.3) (2.7) (4.0) (9.7) (7.7) (8.9) (6.9) (8.4) (10.6) (8.2) (12.9) (20.1) (76.7) (85.6) (2.3) (0.3) (4.2) (1.8)
Other Items (1 129.3) (56.3) (90.5) (73.0) (34.8) (13.8) 13.5 (17.5) (45.9) 0.4 (59.1) 181.2 (100.2) (51.3) (41.3) (18.9) (90.6) (22.2) (13.0) (7.3) (0.9) 5.1 5.1 11.5 27.8 1.4 (4.0) (39.1) (9.0) 0.2 100 K
Cash From Investing Activities (1 129.3) (79.4) (99.1) (82.0) (46.4) (27.7) (1.2) (29.4) (50.0) (6.9) (63.9) 175.0 (104.3) (55.6) (44.0) (23.0) (100.4) (29.9) (21.9) (14.3) (9.3) (5.5) (3.0) (1.4) 7.7 (75.3) (89.6) (41.4) (9.3) (4.0) (1.7)
FINANCING CASH FLOW
Common Stock Repurchased (11.5) (73.8) (129.8) (100.5) (58.5) (27.2) (17.5) (19.7) (9.1) (36.5) (28.1) (26.5) (5.7) (9.5) (86.2) (13.3) (41.4) (38.1) (74.5) (16.7) (50.4) (33.6) 0 (0.4) 0 0 0 0 0 100 K 0
Total Debt Repaid 1 108.5 46.7 110.4 47.3 2.5 (30.0) (43.0) (12.9) (14.4) 8.9 26.6 (161.0) 63.9 (13.2) 78.7 (15.3) 93.0 29.4 67.1 (22.5) 39.5 (4.2) (37.8) (65.8) (33.7) 57.0 2.6 6.4 (1.0) (3.1) (4.7)
Dividends Paid 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 (1.8) 0 0
Other Financing Activities (61.4) (50.0) 2.1 (15.8) (20.6) 2.6 (48.9) (13.0) 5.2 (12.9) 21.8 13.9 (8.6) 20.9 (8.3) 1.8 5.2 2.9 (4.2) 41 K 0 0 0 (0.4) (0.3) (2.6) (2.8) 0.8 (1.5) 4.6 0
Cash From Financing Activities 1 035.6 (77.1) (17.3) (69.0) (76.6) (54.5) (109.4) (45.6) (18.4) (40.6) 20.2 (173.6) 49.6 (1.8) (15.8) (26.9) 56.8 (1.1) (2.3) (35.0) (9.6) (36.6) (37.2) (66.5) (33.9) 98.2 80.3 15.6 35.7 3.1 (4.7)
CHANGE IN CASH
Net Change In Cash 30.0 (3.0) 9.7 (19.9) 23.8 16.0 (51.7) (3.1) 2.6 (0.1) 0.2 (0.1) (0.7) 0.9 (6.5) (0.4) (2.5) (0.8) 4.1 3.6 1.5 (2.6) 2.0 (11.6) (8.8) 5.3 80.3 15.6 35.7 3.1 (4.7)
FREE CASH FLOW
Free Cash Flow 110.8 130.5 117.5 122.2 135.3 84.3 90.6 60.0 66.9 40.0 39.1 (7.7) 50.0 54.0 50.6 45.4 31.3 22.4 19.3 45.9 12.0 29.0 34.1 43.3 (2.7) (94.3) (54.8) 2.4 12.9 (1.5) 4.4