XML 79 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statements of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Operating activities      
Net earnings $ 90,936us-gaap_ProfitLoss $ 41,418us-gaap_ProfitLoss $ 40,722us-gaap_ProfitLoss
NCI share of earnings from discontinued operations 321us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest 225us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest 211us-gaap_IncomeLossFromDiscontinuedOperationsNetOfTaxAttributableToNoncontrollingInterest
Items not affecting cash:      
Depreciation and amortization 62,516us-gaap_DepreciationDepletionAndAmortization 75,352us-gaap_DepreciationDepletionAndAmortization 53,502us-gaap_DepreciationDepletionAndAmortization
Deferred income tax (991)us-gaap_DeferredIncomeTaxExpenseBenefit (23,868)us-gaap_DeferredIncomeTaxExpenseBenefit (18,660)us-gaap_DeferredIncomeTaxExpenseBenefit
Earnings from equity method investments (589)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions (1,107)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions (1,230)us-gaap_IncomeLossFromEquityMethodInvestmentsNetOfDividendsOrDistributions
Stock option expense 4,077us-gaap_ShareBasedCompensation 4,166us-gaap_ShareBasedCompensation 3,169us-gaap_ShareBasedCompensation
Other (890)us-gaap_OtherNoncashIncomeExpense 4,899us-gaap_OtherNoncashIncomeExpense 3,323us-gaap_OtherNoncashIncomeExpense
Incremental tax benefit on stock options exercised (4,597)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (2,360)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (200)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Changes in non-cash working capital:      
Accounts receivable (22,052)us-gaap_IncreaseDecreaseInAccountsReceivable (33,613)us-gaap_IncreaseDecreaseInAccountsReceivable (19,889)us-gaap_IncreaseDecreaseInAccountsReceivable
Inventories (3,415)us-gaap_IncreaseDecreaseInInventories (1,226)us-gaap_IncreaseDecreaseInInventories (3,046)us-gaap_IncreaseDecreaseInInventories
Prepaid expenses and other current assets (4,704)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (2,982)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (3,897)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable 19,287us-gaap_IncreaseDecreaseInAccountsPayable (2,455)us-gaap_IncreaseDecreaseInAccountsPayable (963)us-gaap_IncreaseDecreaseInAccountsPayable
Accrued liabilities 46,769us-gaap_IncreaseDecreaseInAccruedLiabilities 44,447us-gaap_IncreaseDecreaseInAccruedLiabilities 28,979us-gaap_IncreaseDecreaseInAccruedLiabilities
Income tax payable (10,264)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable (421)us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable 11,842us-gaap_IncreaseDecreaseInAccruedIncomeTaxesPayable
Unearned revenues 3,625us-gaap_IncreaseDecreaseInDeferredRevenue 901us-gaap_IncreaseDecreaseInDeferredRevenue 48us-gaap_IncreaseDecreaseInDeferredRevenue
Other liabilities (897)us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 12,901us-gaap_IncreaseDecreaseInOtherOperatingLiabilities 9,080us-gaap_IncreaseDecreaseInOtherOperatingLiabilities
Contingent acquisition consideration paid (20,064)us-gaap_BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1    
Net cash provided by operating activities 159,068us-gaap_NetCashProvidedByUsedInOperatingActivities 116,277us-gaap_NetCashProvidedByUsedInOperatingActivities 102,991us-gaap_NetCashProvidedByUsedInOperatingActivities
Investing activities      
Acquisitions of businesses, net of cash acquired (note 3) (108,245)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (37,735)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (19,153)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Disposal of business, net of cash disposed (note 4) 8,373us-gaap_ProceedsFromDivestitureOfBusinessesNetOfCashDivested 49,460us-gaap_ProceedsFromDivestitureOfBusinessesNetOfCashDivested  
Purchases of fixed assets (52,506)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (34,824)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (44,395)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Changes in restricted cash 1,956us-gaap_IncreaseDecreaseInRestrictedCash (1,964)us-gaap_IncreaseDecreaseInRestrictedCash 844us-gaap_IncreaseDecreaseInRestrictedCash
Other investing activities (5,755)us-gaap_PaymentsForProceedsFromOtherInvestingActivities (2,234)us-gaap_PaymentsForProceedsFromOtherInvestingActivities 850us-gaap_PaymentsForProceedsFromOtherInvestingActivities
Net cash used in investing activities (156,177)us-gaap_NetCashProvidedByUsedInInvestingActivities (27,297)us-gaap_NetCashProvidedByUsedInInvestingActivities (61,854)us-gaap_NetCashProvidedByUsedInInvestingActivities
Financing activities      
Increase in long-term debt 307,715us-gaap_ProceedsFromIssuanceOfLongTermDebt 551,932us-gaap_ProceedsFromIssuanceOfLongTermDebt 395,584us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayment of long-term debt (193,033)us-gaap_RepaymentsOfLongTermDebt (516,479)us-gaap_RepaymentsOfLongTermDebt (376,349)us-gaap_RepaymentsOfLongTermDebt
Financing fees paid (358)us-gaap_PaymentsOfFinancingCosts (546)us-gaap_PaymentsOfFinancingCosts (1,808)us-gaap_PaymentsOfFinancingCosts
Purchases of non-controlling interests (36,025)us-gaap_PaymentsToMinorityShareholders (6,937)us-gaap_PaymentsToMinorityShareholders (8,040)us-gaap_PaymentsToMinorityShareholders
Sale of interests in subsidiaries to non-controlling interests 424us-gaap_ProceedsFromMinorityShareholders 1,233us-gaap_ProceedsFromMinorityShareholders 1,608us-gaap_ProceedsFromMinorityShareholders
Contingent acquisition consideration paid (5,750)fsrv_ProceedsFromPaymentsForOtherFinancingActivitiesContingentConsideration (1,994)fsrv_ProceedsFromPaymentsForOtherFinancingActivitiesContingentConsideration (7,133)fsrv_ProceedsFromPaymentsForOtherFinancingActivitiesContingentConsideration
Proceeds received on exercise of stock options 10,718us-gaap_ProceedsFromStockOptionsExercised 7,467us-gaap_ProceedsFromStockOptionsExercised 6,933us-gaap_ProceedsFromStockOptionsExercised
Incremental tax benefit on stock options exercised 4,597us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 2,360us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 200us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Dividends paid to preferred shareholders   (2,537)us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock (9,603)us-gaap_PaymentsOfDividendsPreferredStockAndPreferenceStock
Dividends paid to common shareholders (14,361)us-gaap_PaymentsOfDividendsCommonStock (6,890)us-gaap_PaymentsOfDividendsCommonStock  
Distributions paid to non-controlling interests (25,956)us-gaap_PaymentsOfDividendsMinorityInterest (22,001)us-gaap_PaymentsOfDividendsMinorityInterest (16,321)us-gaap_PaymentsOfDividendsMinorityInterest
Repurchases of Subordinate Voting Shares (28,868)us-gaap_PaymentsForRepurchaseOfCommonStock (14,554)us-gaap_PaymentsForRepurchaseOfCommonStock (7,314)us-gaap_PaymentsForRepurchaseOfCommonStock
Repurchases of Preferred Shares     (9,896)us-gaap_PaymentsForRepurchaseOfPreferredStockAndPreferenceStock
Redemption of Preferred Shares   (39,232)us-gaap_PaymentsForRepurchaseOfRedeemablePreferredStock  
Net cash provided by (used in) financing activities 19,103us-gaap_NetCashProvidedByUsedInFinancingActivities (48,178)us-gaap_NetCashProvidedByUsedInFinancingActivities (32,139)us-gaap_NetCashProvidedByUsedInFinancingActivities
Effect of exchange rate changes on cash (7,905)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents (6,782)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 1,887us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Increase in cash and cash equivalents 14,089us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 34,020us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 10,885us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and cash equivalents, beginning of year 142,704us-gaap_CashAndCashEquivalentsAtCarryingValue 108,684us-gaap_CashAndCashEquivalentsAtCarryingValue 97,799us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of year $ 156,793us-gaap_CashAndCashEquivalentsAtCarryingValue $ 142,704us-gaap_CashAndCashEquivalentsAtCarryingValue $ 108,684us-gaap_CashAndCashEquivalentsAtCarryingValue