Financhill
Sell
34

FHI Quote, Financials, Valuation and Earnings

Last price:
$36.89
Seasonality move :
-0.09%
Day range:
$35.39 - $38.62
52-week range:
$31.24 - $43.92
Dividend yield:
3.29%
P/E ratio:
11.83x
P/S ratio:
1.84x
P/B ratio:
2.80x
Volume:
1.6M
Avg. volume:
1.1M
1-year change:
2.61%
Market cap:
$3.1B
Revenue:
$1.6B
EPS (TTM):
$3.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.3B $1.4B $1.6B $1.6B
Revenue Growth (YoY) 9.15% -10.21% 11.18% 11.33% 1.4%
 
Cost of Revenues $503.4M $532.5M $512.7M $563.4M $540.5M
Gross Profit $944.9M $768M $933.1M $1B $1.1B
Gross Profit Margin 65.24% 59.05% 64.54% 65% 66.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $493M $362.8M $514.4M $593M $617.2M
Other Inc / (Exp) $16.8M -$2M -$63.6M $22.4M -$46.6M
Operating Expenses $512.9M $387.9M $552.2M $644.8M $650.8M
Operating Income $432M $380.1M $380.9M $401.4M $440.8M
 
Net Interest Expenses $2.7M $1.8M $11.1M $12.5M $12.7M
EBT. Incl. Unusual Items $446.1M $376.3M $306.2M $411.3M $381.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110M $104M $71.7M $106.6M $113.2M
Net Income to Company $336M $272.3M $234.6M $304.8M $268.4M
 
Minority Interest in Earnings -$9.7M -$2M $4.9M -$5.8M -$116K
Net Income to Common Excl Extra Items $326.4M $270.3M $239.5M $299M $268.3M
 
Basic EPS (Cont. Ops) $3.25 $2.77 $2.65 $3.40 $3.23
Diluted EPS (Cont. Ops) $3.23 $2.75 $2.65 $3.40 $3.23
Weighted Average Basic Share $96.5M $93.8M $85.8M $83.9M $79.4M
Weighted Average Diluted Share $96.5M $93.8M $85.8M $83.9M $79.4M
 
EBITDA $478.7M $408.1M $345.4M $450.7M $416.7M
EBIT $448.7M $378.1M $317.3M $423.9M $394.3M
 
Revenue (Reported) $1.4B $1.3B $1.4B $1.6B $1.6B
Operating Income (Reported) $432M $380.1M $380.9M $401.4M $440.8M
Operating Income (Adjusted) $448.7M $378.1M $317.3M $423.9M $394.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $363.9M $321.6M $373.9M $391.5M $424.7M
Revenue Growth (YoY) 1.65% -11.62% 16.25% 4.71% 8.48%
 
Cost of Revenues $138.3M $124.1M $124M $127.5M $137.2M
Gross Profit $225.6M $197.5M $249.9M $264M $287.5M
Gross Profit Margin 62% 61.42% 66.84% 67.43% 67.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99.2M $93.4M $145.2M $148.4M $160.3M
Other Inc / (Exp) $3.5M -$9M -$20.1M $14.2M $1.9M
Operating Expenses $97M $95.1M $151.4M $157.7M $173.9M
Operating Income $128.6M $102.4M $98.5M $106.2M $113.7M
 
Net Interest Expenses -- -- $3.2M $3.1M $3.2M
EBT. Incl. Unusual Items $129.5M $91.6M $75.2M $117.3M $112.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.2M $20.6M $13.6M $31.3M $28.5M
Net Income to Company $101.3M $71M $61.6M $86M $83.9M
 
Minority Interest in Earnings -$6.1M -$2.4M -$5.1M -$3.9M $862K
Net Income to Common Excl Extra Items $95.2M $68.6M $56.5M $82.2M $84.7M
 
Basic EPS (Cont. Ops) $0.94 $0.71 $0.63 $0.96 $1.04
Diluted EPS (Cont. Ops) $0.93 $0.71 $0.63 $0.96 $1.04
Weighted Average Basic Share $95.8M $92.5M $84.7M $81.9M $78.3M
Weighted Average Diluted Share $95.8M $92.6M $84.7M $81.9M $78.3M
 
EBITDA $152.9M $107.8M $85.2M $126.5M $121.1M
EBIT $145.4M $100.4M $78.4M $120.4M $115.5M
 
Revenue (Reported) $363.9M $321.6M $373.9M $391.5M $424.7M
Operating Income (Reported) $128.6M $102.4M $98.5M $106.2M $113.7M
Operating Income (Adjusted) $145.4M $100.4M $78.4M $120.4M $115.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.3B $1.4B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $503.4M $532.5M $512.7M $563.4M $540.5M
Gross Profit $944.9M $768M $933.1M $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $493M $362.8M $514.4M $593M $617.2M
Other Inc / (Exp) $16.8M -$2M -$64.8M $22.4M -$46.6M
Operating Expenses $512.9M $387.9M $552.2M $644.8M $650.8M
Operating Income $432M $380.1M $380.9M $401.4M $440.8M
 
Net Interest Expenses -- -- $9.9M $12.5M $12.7M
EBT. Incl. Unusual Items $446.1M $376.3M $306.2M $411.3M $381.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $110M $104M $71.7M $106.6M $113.2M
Net Income to Company $336M $272.3M $234.6M $304.8M $268.4M
 
Minority Interest in Earnings -$9.7M -$2M $4.9M -$5.8M -$116K
Net Income to Common Excl Extra Items $326.4M $270.3M $239.5M $299M $268.3M
 
Basic EPS (Cont. Ops) $3.24 $2.76 $2.66 $3.41 $3.19
Diluted EPS (Cont. Ops) $3.21 $2.75 $2.66 $3.41 $3.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $478.7M $408.1M $359.2M $450.7M $416.7M
EBIT $448.7M $378.1M $331.1M $423.9M $394.3M
 
Revenue (Reported) $1.4B $1.3B $1.4B $1.6B $1.6B
Operating Income (Reported) $432M $380.1M $380.9M $401.4M $440.8M
Operating Income (Adjusted) $448.7M $378.1M $331.1M $423.9M $394.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.4B $1.6B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $532.5M $512.7M $563.4M $540.5M --
Gross Profit $768M $933.1M $1B $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $362.8M $514.4M $593M $617.2M --
Other Inc / (Exp) -$2M -$64.8M $22.4M -$46.6M --
Operating Expenses $387.9M $552.2M $644.8M $650.8M --
Operating Income $380.1M $380.9M $401.4M $440.8M --
 
Net Interest Expenses -- $9.9M $12.5M $12.7M --
EBT. Incl. Unusual Items $376.3M $306.2M $411.3M $381.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104M $71.7M $106.6M $113.2M --
Net Income to Company $272.3M $234.6M $304.8M $268.4M --
 
Minority Interest in Earnings -$2M $4.9M -$5.8M -$116K --
Net Income to Common Excl Extra Items $270.3M $239.5M $299M $268.3M --
 
Basic EPS (Cont. Ops) $2.76 $2.66 $3.41 $3.19 --
Diluted EPS (Cont. Ops) $2.75 $2.66 $3.41 $3.19 --
Weighted Average Basic Share $375M $343.1M $335.5M $317.7M --
Weighted Average Diluted Share $375.1M $343.1M $335.5M $317.7M --
 
EBITDA $408.1M $359.2M $450.7M $416.7M --
EBIT $378.1M $331.1M $423.9M $394.3M --
 
Revenue (Reported) $1.3B $1.4B $1.6B $1.6B --
Operating Income (Reported) $380.1M $380.9M $401.4M $440.8M --
Operating Income (Adjusted) $378.1M $331.1M $423.9M $394.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $301.8M $233.3M $336.8M $383.2M $504.4M
Short Term Investments $137M $193.3M $185M $177.5M $136.6M
Accounts Receivable, Net $64.9M $65.3M $58.1M $75.7M $69.9M
Inventory -- -- -- -- --
Prepaid Expenses $22.1M $29.3M $27M $29.7M $29.3M
Other Current Assets $8.5M $7.2M $8.3M $5.9M $4.8M
Total Current Assets $575.3M $559.4M $651M $720.7M $781.4M
 
Property Plant And Equipment $174.7M $155.3M $128.6M $130M $130.3M
Long-Term Investments -- -- -- -- --
Goodwill $800.3M $798.9M $800.4M $807.2M $804.8M
Other Intangibles $481.8M $471.2M $409.1M $409.4M $327.9M
Other Long-Term Assets $28.8M $33.4M $31.3M $34.5M $40.4M
Total Assets $2.1B $2B $2B $2.1B $2.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.8M $17.4M $18.4M $16.3M $16.7M
Other Current Liabilities $17.2M $27M $15.4M $24.4M $15.4M
Total Current Liabilities $265.4M $270.7M $257.4M $287.3M $289.2M
 
Long-Term Debt $75M $223.4M $347.6M $347.8M $348.1M
Capital Leases -- -- -- -- --
Total Liabilities $686.9M $841M $913M $947.7M $934M
 
Common Stock $418.9M $449.1M $441.1M $475M $503.5M
Other Common Equity Adj $15.2M $16.4M -$45.7M -$19.9M -$32.1M
Common Equity $1.1B $1.1B $1B $1.1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $237M $63.2M $61.8M $25.8M $55.5M
Total Equity $1.4B $1.2B $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $2.1B $2B $2B $2.1B $2.1B
Cash and Short Terms $438.8M $426.7M $521.8M $560.7M $641M
Total Debt $75M $223.4M $347.6M $347.8M $348.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $301.8M $233.3M $336.8M $383.2M $504.4M
Short Term Investments $137M $193.3M $185M $177.5M $136.6M
Accounts Receivable, Net $64.9M $65.3M $58.1M $75.7M $69.9M
Inventory -- -- -- -- --
Prepaid Expenses $22.1M $29.3M $27M $29.7M $29.3M
Other Current Assets $8.5M $7.2M $8.3M $5.9M $4.8M
Total Current Assets $575.3M $559.4M $651M $720.7M $781.4M
 
Property Plant And Equipment $174.7M $155.3M $128.6M $130M $130.3M
Long-Term Investments -- -- -- -- --
Goodwill $800.3M $798.9M $800.4M $807.2M $804.8M
Other Intangibles $481.8M $471.2M $409.1M $409.4M $327.9M
Other Long-Term Assets $28.8M $33.4M $31.3M $34.5M $40.4M
Total Assets $2.1B $2B $2B $2.1B $2.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $15.8M $17.4M $18.4M $16.3M $16.7M
Other Current Liabilities $17.2M $27M $15.4M $24.4M $15.4M
Total Current Liabilities $265.4M $270.7M $257.4M $287.3M $289.2M
 
Long-Term Debt $75M $223.4M $347.6M $347.8M $348.1M
Capital Leases -- -- -- -- --
Total Liabilities $686.9M $841M $913M $947.7M $934M
 
Common Stock $418.9M $449.1M $441.1M $475M $503.5M
Other Common Equity Adj $15.2M $16.4M -$45.7M -$19.9M -$32.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $237M $63.2M $61.8M $25.8M $55.5M
Total Equity $1.4B $1.2B $1.1B $1.2B $1.2B
 
Total Liabilities and Equity $2.1B $2B $2B $2.1B $2.1B
Cash and Short Terms $438.8M $426.7M $521.8M $560.7M $641M
Total Debt $75M $223.4M $347.6M $347.8M $348.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $336M $272.3M $234.6M $304.8M $268.4M
Depreciation & Amoritzation $29.9M $30M $28.1M $26.8M $22.4M
Stock-Based Compensation $35.5M $39.7M $35.5M $33.9M $28.8M
Change in Accounts Receivable $11.7M $6.7M -$4.4M -$27.6M $17.3M
Change in Inventories -- -- -- -- --
Cash From Operations $373.2M $170.4M $323.9M $311.8M $346.6M
 
Capital Expenditures $13.5M $10.4M $4.4M $7.9M $4M
Cash Acquisitions -$11.3M $26.6M -$28M -$22.7M $72.4M
Cash From Investing -$24.8M $10.8M -$32.4M -$30.6M $64.3M
 
Dividends Paid (Ex Special Dividend) -$207.8M -$105.8M -$97.9M -$98.1M -$184.8M
Special Dividend Paid
Long-Term Debt Issued $100M $295.7M $488.3M -- --
Long-Term Debt Repaid -$125M -$147.3M -$361.7M -- --
Repurchase of Common Stock -$66.8M -$228.3M -$218.1M -$177.1M -$137.6M
Other Financing Activities $4.4M -$63.7M $20.9M $32.1M $36M
Cash From Financing -$295.1M -$249.5M -$168.5M -$243.1M -$286.4M
 
Beginning Cash (CF) $249.5M $308.6M $238.1M $341M $387M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.3M -$68.3M $123.1M $38.1M $124.4M
Ending Cash (CF) $308.6M $238.1M $341M $387M $507.6M
 
Levered Free Cash Flow $359.7M $160M $319.6M $303.9M $342.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $74.3M $54.6M $71.5M $75M --
Depreciation & Amoritzation $7.5M $7.5M $8M $5.6M --
Stock-Based Compensation $11.7M $10M $10.7M $10.3M --
Change in Accounts Receivable $6.7M $9.8M -$15.2M $3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$30M -$19.2M $5.4M $14M --
 
Capital Expenditures $2.2M $1.9M $739K $569K --
Cash Acquisitions $655K -$687K $2.6M $28.2M --
Cash From Investing -$1.5M -$2.5M $1.8M $27.6M --
 
Dividends Paid (Ex Special Dividend) -$26.8M -$25M -$24.1M -$23.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $488.3M -- -- --
Long-Term Debt Repaid -$5M -$311.7M -- -- --
Repurchase of Common Stock -$39.1M -$113.3M -$6.6M -$39M --
Other Financing Activities $21.9M $16.5M $8.7M -$766K --
Cash From Financing -$49M $54.9M -$22M -$63.5M --
 
Beginning Cash (CF) $308.6M $238.1M $341M $387M --
Foreign Exchange Rate Adjustment $1.3M -$4.5M $2M -$1.4M --
Additions / Reductions -$80.5M $33.1M -$14.8M -$21.9M --
Ending Cash (CF) $229.4M $266.6M $328.2M $363.6M --
 
Levered Free Cash Flow -$32.2M -$21.1M $4.7M $13.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $336M $272.3M $234.6M $304.8M $268.4M
Depreciation & Amoritzation $29.9M $30M $28.1M $26.8M $22.4M
Stock-Based Compensation $35.5M $39.7M $35.5M $33.9M $28.8M
Change in Accounts Receivable $11.7M $6.7M -$4.4M -$27.6M $17.3M
Change in Inventories -- -- -- -- --
Cash From Operations $373.2M $170.4M $323.9M $311.8M $346.6M
 
Capital Expenditures $13.5M $10.4M $4.4M $7.9M $4M
Cash Acquisitions -$11.3M $26.6M -$28M -$22.7M $72.4M
Cash From Investing -$24.8M $10.8M -$32.4M -$30.6M $64.3M
 
Dividends Paid (Ex Special Dividend) -$207.8M -$105.8M -$97.9M -$98.1M -$184.8M
Special Dividend Paid
Long-Term Debt Issued $100M $295.7M $488.3M -- --
Long-Term Debt Repaid -$125M -$147.3M -$361.7M -- --
Repurchase of Common Stock -$66.8M -$228.3M -$218.1M -$177.1M -$137.6M
Other Financing Activities $4.4M -$63.7M $20.9M $32.1M $36M
Cash From Financing -$295.1M -$249.5M -$168.5M -$243.1M -$286.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $53.3M -$68.3M $123.1M $38.1M $124.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $359.7M $160M $319.6M $303.9M $342.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $74.3M $54.6M $71.5M $75M --
Depreciation & Amoritzation $7.5M $7.5M $8M $5.6M --
Stock-Based Compensation $11.7M $10M $10.7M $10.3M --
Change in Accounts Receivable $6.7M $9.8M -$15.2M $3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$30M -$19.2M $5.4M $14M --
 
Capital Expenditures $2.2M $1.9M $739K $569K --
Cash Acquisitions $655K -$687K $2.6M $28.2M --
Cash From Investing -$1.5M -$2.5M $1.8M $27.6M --
 
Dividends Paid (Ex Special Dividend) -$26.8M -$25M -$24.1M -$23.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $488.3M -- -- --
Long-Term Debt Repaid -$5M -$311.7M -- -- --
Repurchase of Common Stock -$39.1M -$113.3M -$6.6M -$39M --
Other Financing Activities $21.9M $16.5M $8.7M -$766K --
Cash From Financing -$49M $54.9M -$22M -$63.5M --
 
Beginning Cash (CF) $308.6M $238.1M $341M $387M --
Foreign Exchange Rate Adjustment $1.3M -$4.5M $2M -$1.4M --
Additions / Reductions -$80.5M $33.1M -$14.8M -$21.9M --
Ending Cash (CF) $229.4M $266.6M $328.2M $363.6M --
 
Levered Free Cash Flow -$32.2M -$21.1M $4.7M $13.5M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock