Financhill
Buy
53

FCF Quote, Financials, Valuation and Earnings

Last price:
$16.19
Seasonality move :
-1.13%
Day range:
$16.03 - $16.21
52-week range:
$12.71 - $19.96
Dividend yield:
3.24%
P/E ratio:
12.08x
P/S ratio:
3.45x
P/B ratio:
1.17x
Volume:
447.9K
Avg. volume:
904.7K
1-year change:
15.48%
Market cap:
$1.7B
Revenue:
$478.1M
EPS (TTM):
$1.34
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $362.7M $385.3M $410.9M $482.3M $478.1M
Revenue Growth (YoY) 2.08% 6.22% 6.65% 17.37% -0.86%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $129.8M $127M $133.9M $154.8M $160.8M
Other Inc / (Exp) -$2.5M $2.4M $370K -$89K $172K
Operating Expenses $127.8M $127.9M $132.3M $145.9M $160M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $90.2M $172.8M $160.2M $197.6M $178.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.8M $34.6M $32M $40.5M $35.6M
Net Income to Company $73.4M $138.3M $128.2M $157.1M $142.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.4M $138.3M $128.2M $157.1M $142.6M
 
Basic EPS (Cont. Ops) $0.75 $1.45 $1.37 $1.55 $1.40
Diluted EPS (Cont. Ops) $0.75 $1.44 $1.37 $1.54 $1.39
Weighted Average Basic Share $97.5M $95.6M $93.6M $101.6M $101.9M
Weighted Average Diluted Share $97.8M $95.8M $93.9M $101.8M $102.2M
 
EBITDA -- -- -- -- --
EBIT $123.1M $188.1M $177.9M $341.9M $399.8M
 
Revenue (Reported) $362.7M $385.3M $410.9M $482.3M $478.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $123.1M $188.1M $177.9M $341.9M $399.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $96.8M $92.1M $117.3M $116.3M $118M
Revenue Growth (YoY) 11.27% -4.8% 27.32% -0.88% 1.49%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.7M $36M $37.3M $38.3M $43.2M
Other Inc / (Exp) $1.4M $349K -$89K $12K -$149K
Operating Expenses $34M $36.2M $29.2M $38.3M $43.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $49.3M $34.5M $37.9M $46.5M $41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $6.7M $7.7M $8.9M $8.3M
Net Income to Company $39.8M $27.7M $30.2M $37.5M $32.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.8M $27.7M $30.2M $37.5M $32.7M
 
Basic EPS (Cont. Ops) $0.41 $0.30 $0.30 $0.37 $0.32
Diluted EPS (Cont. Ops) $0.41 $0.29 $0.30 $0.37 $0.32
Weighted Average Basic Share $96M $94.1M $99.6M $102M $101.6M
Weighted Average Diluted Share $96.2M $94.3M $99.8M $102.2M $101.9M
 
EBITDA -- -- -- -- --
EBIT $53.9M $37.5M $58.2M $99.6M $92.6M
 
Revenue (Reported) $96.8M $92.1M $117.3M $116.3M $118M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $53.9M $37.5M $58.2M $99.6M $92.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $372.5M $380.6M $436.1M $481.3M $479.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $129.9M $129.3M $138.4M $155.8M $165.7M
Other Inc / (Exp) $707K $1.3M -$68K $12K $11K
Operating Expenses $127.9M $130.1M $128.4M $155.1M $165M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $133.8M $157.9M $163.7M $206.1M $172.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.3M $31.7M $33M $41.7M $35M
Net Income to Company $108.5M $126.2M $130.7M $164.4M $137.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $108.5M $126.2M $130.7M $164.4M $137.7M
 
Basic EPS (Cont. Ops) $1.12 $1.34 $1.37 $1.61 $1.34
Diluted EPS (Cont. Ops) $1.12 $1.33 $1.37 $1.61 $1.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $159.7M $171.7M $198.6M $383.3M $392.8M
 
Revenue (Reported) $372.5M $380.6M $436.1M $481.3M $479.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $159.7M $171.7M $198.6M $383.3M $392.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $96.8M $92.1M $117.3M $116.3M $118M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $33.7M $36M $37.3M $38.3M $43.2M
Other Inc / (Exp) $1.4M $349K -$89K $12K -$149K
Operating Expenses $34M $36.2M $29.2M $38.3M $43.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $49.3M $34.5M $37.9M $46.5M $41M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.6M $6.7M $7.7M $8.9M $8.3M
Net Income to Company $39.8M $27.7M $30.2M $37.5M $32.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.8M $27.7M $30.2M $37.5M $32.7M
 
Basic EPS (Cont. Ops) $0.41 $0.30 $0.30 $0.37 $0.32
Diluted EPS (Cont. Ops) $0.41 $0.29 $0.30 $0.37 $0.32
Weighted Average Basic Share $96M $94.1M $99.6M $102M $101.6M
Weighted Average Diluted Share $96.2M $94.3M $99.8M $102.2M $101.9M
 
EBITDA -- -- -- -- --
EBIT $53.9M $37.5M $58.2M $99.6M $92.6M
 
Revenue (Reported) $96.8M $92.1M $117.3M $116.3M $118M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $53.9M $37.5M $58.2M $99.6M $92.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $356.6M $395.4M $154.2M $147M $133.4M
Short Term Investments $831.2M $1B $762.7M $1B $1.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.4B $916.9M $1.2B $1.3B
 
Property Plant And Equipment $125.5M $120.8M $115.1M $121M $116.1M
Long-Term Investments $1.2B $1.6B $1.3B $1.5B $1.6B
Goodwill $303.3M $303.3M $303.3M $363.7M $363.7M
Other Intangibles $13.5M $11.2M $9.2M $22.8M $19.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.1B $9.5B $9.8B $11.5B $11.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $285M $563M $55M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $117.4M $138.3M $372.7M $597.8M $80.1M
 
Long-Term Debt $226.9M $176.3M $175.8M $181.9M $258.7M
Capital Leases -- -- -- -- --
Total Liabilities $8B $8.4B $8.8B $10.1B $10.2B
 
Common Stock $113.9M $113.9M $113.9M $123.6M $123.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.1B $1.1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $1.1B $1.3B $1.4B
 
Total Liabilities and Equity $9.1B $9.5B $9.8B $11.5B $11.6B
Cash and Short Terms $1.2B $1.4B $916.9M $1.2B $1.3B
Total Debt $226.9M $176.3M $460.8M $744.9M $313.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $504.6M $524.8M $395.8M $310.4M $141.4M
Short Term Investments $1B $933.2M $750.6M $1B $1.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.5B $1.5B $1.1B $1.3B $1.2B
 
Property Plant And Equipment $122.3M $121.5M $130.2M $118.7M $114.5M
Long-Term Investments $1.5B $1.5B $1.2B $1.5B $1.7B
Goodwill $303.3M $303.3M $360.4M $363.7M $363.7M
Other Intangibles $12.8M $10.7M $25.6M $22M $18.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.4B $9.6B $11.1B $11.7B $11.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $110.8M $95.7M $279M $546.5M $77.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $110.8M $95.7M $279M $546.5M $77.5M
 
Long-Term Debt $226.7M $176.2M $182.2M $181.7M $258.5M
Capital Leases -- -- -- -- --
Total Liabilities $8.3B $8.6B $9.9B $10.4B $10.3B
 
Common Stock $113.9M $113.9M $123.6M $123.6M $123.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $1.2B $1.3B $1.4B
 
Total Liabilities and Equity $9.4B $9.6B $11.1B $11.7B $11.8B
Cash and Short Terms $1.5B $1.5B $1.1B $1.3B $1.2B
Total Debt $337.5M $272M $461.2M $728.3M $336M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $73.4M $138.3M $128.2M $157.1M $142.6M
Depreciation & Amoritzation $11.7M $11.4M $10.6M $4.1M $5.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10.7M $5.9M -$6.8M -$8.8M $3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $105.7M $165M $151.4M $150.8M $129.5M
 
Capital Expenditures $7.6M $10.6M $11.2M $22M $15.5M
Cash Acquisitions -- -- -- $14.5M --
Cash From Investing -$483.1M -$565.3M -$588.8M -$574.3M -$121.7M
 
Dividends Paid (Ex Special Dividend) -$43M -$43.6M -$44.6M -$50.8M -$52.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $127M
Long-Term Debt Repaid -$1.1M -$51.1M -$1.2M -$1.3M -$51.3M
Repurchase of Common Stock -$20.9M -$31.3M -$15.6M -$15M -$12.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $612.2M $439.1M $196.2M $416.3M -$21.3M
 
Beginning Cash (CF) $121.9M $356.6M $395.4M $154.2M $147M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $234.7M $38.8M -$241.1M -$7.3M -$13.6M
Ending Cash (CF) $356.6M $395.4M $154.2M $147M $133.4M
 
Levered Free Cash Flow $98.1M $154.4M $140.2M $128.7M $113.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $39.8M $27.7M $30.2M $37.5M $32.7M
Depreciation & Amoritzation $3M $2.6M $1.8M $1.5M $2.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.9M $45K $645K -$746K -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $51.2M $31.2M $38.6M $39.6M $55.9M
 
Capital Expenditures $2.3M $4.4M $9.4M $5M $5M
Cash Acquisitions -- -- $14.5M -- --
Cash From Investing -$314.7M -$35.9M $11.1M -$64.2M -$213.6M
 
Dividends Paid (Ex Special Dividend) -$10.6M -$10.8M -$12.4M -$12.8M -$13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.9M -$42.9M -$266.8M -$51.6M -$3M
Repurchase of Common Stock -$1.6M -$1.5M -$1.7M -$1.8M -$1.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $411.5M $134.2M $191.8M $188M $165.6M
 
Beginning Cash (CF) $356.6M $395.4M $154.2M $147M $133.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148.1M $129.4M $241.6M $163.4M $7.9M
Ending Cash (CF) $504.6M $524.8M $395.8M $310.4M $141.4M
 
Levered Free Cash Flow $48.9M $26.8M $29.2M $34.6M $50.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $108.5M $126.2M $130.7M $164.4M $137.7M
Depreciation & Amoritzation $11.7M $11M $9.8M $3.8M $6.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$8.1M $4M -$6.2M -$10.2M $3M
Change in Inventories -- -- -- -- --
Cash From Operations $123.8M $145M $158.8M $151.8M $145.7M
 
Capital Expenditures $6.3M $12.7M $16.2M $17.6M $15.5M
Cash Acquisitions -- -- $14.5M -- --
Cash From Investing -$602.6M -$286.6M -$541.7M -$649.6M -$271M
 
Dividends Paid (Ex Special Dividend) -$42.7M -$43.9M -$46.1M -$51.2M -$53.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7.7M -$87.1M -$225.1M $213.9M -$2.7M
Repurchase of Common Stock -$17.3M -$31.1M -$15.8M -$15M -$12.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $849.3M $161.7M $253.9M $412.4M -$43.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $370.5M $20.2M -$129M -$85.4M -$169M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $117.5M $132.3M $142.6M $134.2M $130.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $39.8M $27.7M $30.2M $37.5M $32.7M
Depreciation & Amoritzation $3M $2.6M $1.8M $1.5M $2.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.9M $45K $645K -$746K -$1M
Change in Inventories -- -- -- -- --
Cash From Operations $51.2M $31.2M $38.6M $39.6M $55.9M
 
Capital Expenditures $2.3M $4.4M $9.4M $5M $5M
Cash Acquisitions -- -- $14.5M -- --
Cash From Investing -$314.7M -$35.9M $11.1M -$64.2M -$213.6M
 
Dividends Paid (Ex Special Dividend) -$10.6M -$10.8M -$12.4M -$12.8M -$13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.9M -$42.9M -$266.8M -$51.6M -$3M
Repurchase of Common Stock -$1.6M -$1.5M -$1.7M -$1.8M -$1.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $411.5M $134.2M $191.8M $188M $165.6M
 
Beginning Cash (CF) $356.6M $395.4M $154.2M $147M $133.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $148.1M $129.4M $241.6M $163.4M $7.9M
Ending Cash (CF) $504.6M $524.8M $395.8M $310.4M $141.4M
 
Levered Free Cash Flow $48.9M $26.8M $29.2M $34.6M $50.9M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock