Financhill
Buy
77

FMS Quote, Financials, Valuation and Earnings

Last price:
$23.10
Seasonality move :
2.67%
Day range:
$23.05 - $23.27
52-week range:
$17.93 - $24.31
Dividend yield:
2.79%
P/E ratio:
18.90x
P/S ratio:
0.65x
P/B ratio:
0.89x
Volume:
160.9K
Avg. volume:
250.9K
1-year change:
20.79%
Market cap:
$13.5B
Revenue:
$21.1B
EPS (TTM):
$1.22
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $19.6B $20.4B $20.8B $20.5B $21.1B
Revenue Growth (YoY) 0.13% 4.25% 2.21% -1.87% 2.95%
 
Cost of Revenues $13.5B $14.1B $15.2B $15.3B $15.7B
Gross Profit $6B $6.3B $5.6B $5.2B $5.3B
Gross Profit Margin 30.88% 31.01% 27.09% 25.23% 25.32%
 
R&D Expenses $188.1M $221.3M $261.2M $241.1M $251.1M
Selling, General & Admin $3.4B $3.6B $3.3B $3.3B $3.5B
Other Inc / (Exp) $82.5M $107.9M -$8.6M $60.1M -$116.1M
Operating Expenses $3.6B $3.8B $3.4B $3.6B $3.7B
Operating Income $2.5B $2.5B $2.2B $1.5B $1.6B
 
Net Interest Expenses $480.8M $420.3M $331.8M $308.4M $364.2M
EBT. Incl. Unusual Items $2.1B $2.2B $1.9B $1.3B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $449.6M $571.7M $417.5M $342.7M $325.4M
Net Income to Company $1.6B $1.6B $1.4B $943.2M $793M
 
Minority Interest in Earnings -$267.4M -$310M -$295.5M -$233M -$252.7M
Net Income to Common Excl Extra Items $1.3B $1.3B $1.1B $710.2M $540.2M
 
Basic EPS (Cont. Ops) $2.22 $2.26 $1.96 $1.21 $0.92
Diluted EPS (Cont. Ops) $2.22 $2.26 $1.96 $1.21 $0.92
Weighted Average Basic Share $605.4M $588.1M $585.9M $586.5M $586.8M
Weighted Average Diluted Share $605.4M $588.1M $585.9M $586.5M $586.8M
 
EBITDA $4.4B $4.7B $4.2B $3.6B $3.5B
EBIT $2.6B $2.7B $2.3B $1.7B $1.6B
 
Revenue (Reported) $19.6B $20.4B $20.8B $20.5B $21.1B
Operating Income (Reported) $2.5B $2.5B $2.2B $1.5B $1.6B
Operating Income (Adjusted) $2.6B $2.7B $2.3B $1.7B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.2B $5.2B $5.1B $5.4B $5.2B
Revenue Growth (YoY) 5.05% 1.46% -1.97% 4.69% -2.59%
 
Cost of Revenues $3.6B $3.7B $3.9B $4B $4B
Gross Profit $1.6B $1.5B $1.3B $1.3B $1.3B
Gross Profit Margin 30.79% 28.53% 24.4% 24.9% 24.08%
 
R&D Expenses $52.5M $61.7M $61.9M $57.7M $44M
Selling, General & Admin $826.3M $862.2M $823.2M $864.5M $831.5M
Other Inc / (Exp) $28.3M $24.8M $165.4M $25M $45.1M
Operating Expenses $878.9M $923.9M $942.9M $1B $796.3M
Operating Income $710.5M $570.2M $309.8M $327.7M $464.1M
 
Net Interest Expenses $102.5M $80.7M $77M $96.9M $90.2M
EBT. Incl. Unusual Items $636.3M $514.3M $398.1M $255.9M $419M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145.4M $123.8M $113.1M $95.8M $128.7M
Net Income to Company $543.8M $375.3M $260.9M $159.5M --
 
Minority Interest in Earnings -$77.5M -$68.6M -$53.2M -$68.6M -$56.1M
Net Income to Common Excl Extra Items $413.4M $321.9M $231.8M $91.5M $234.3M
 
Basic EPS (Cont. Ops) $0.71 $0.55 $0.39 $0.16 $0.40
Diluted EPS (Cont. Ops) $0.71 $0.55 $0.39 $0.16 $0.40
Weighted Average Basic Share $585.6M $586M $586.8M $586.8M $586.8M
Weighted Average Diluted Share $586.1M $586.3M $586.8M $586.8M $586.8M
 
EBITDA $1.2B $1.1B $997M $380M $527.9M
EBIT $747.6M $613.4M $491.3M $380M $527.9M
 
Revenue (Reported) $5.2B $5.2B $5.1B $5.4B $5.2B
Operating Income (Reported) $710.5M $570.2M $309.8M $327.7M $464.1M
Operating Income (Adjusted) $747.6M $613.4M $491.3M $380M $527.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $20.2B $20.8B $20.6B $20.8B $20.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.9B $14.6B $15.6B $15.7B $15.6B
Gross Profit $6.3B $6.1B $5.1B $5.1B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $212.9M $245.6M $254.2M $243.5M $216.7M
Selling, General & Admin $3.4B $3.8B $3.1B $3.4B $3.4B
Other Inc / (Exp) $51.5M $140.2M $18.4M -$32.6M -$108.9M
Operating Expenses $3.6B $4B $3.3B $3.7B $3.4B
Operating Income $2.7B $2.1B $1.7B $1.4B $1.8B
 
Net Interest Expenses $432.3M $356.1M $307.1M $351.4M $368.2M
EBT. Incl. Unusual Items $2.3B $1.9B $1.4B $1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $528.3M $492.9M $345M $317.4M $371.9M
Net Income to Company $1.9B $1.3B $1.1B $755.5M --
 
Minority Interest in Earnings -$304.5M -$282.5M -$262.8M -$235.1M -$239M
Net Income to Common Excl Extra Items $1.5B $1.1B $826.7M $478.4M $715.2M
 
Basic EPS (Cont. Ops) $2.52 $1.88 $1.41 $0.82 $1.22
Diluted EPS (Cont. Ops) $2.52 $1.88 $1.41 $0.82 $1.22
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.6B $4.4B $3.7B $2.9B $2.2B
EBIT $2.8B $2.3B $1.8B $1.5B $1.8B
 
Revenue (Reported) $20.2B $20.8B $20.6B $20.8B $20.9B
Operating Income (Reported) $2.7B $2.1B $1.7B $1.4B $1.8B
Operating Income (Adjusted) $2.8B $2.3B $1.8B $1.5B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.1B $15.5B $15.3B $15.7B $15.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.5B $11B $11.4B $11.8B $11.7B
Gross Profit $4.7B $4.5B $3.9B $3.9B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $158.8M $183M $176.7M $180M $145.7M
Selling, General & Admin $2.5B $2.7B $2.5B $2.5B $2.5B
Other Inc / (Exp) $55.1M $85.3M $108.1M $107.5M $112.1M
Operating Expenses $2.7B $2.9B $2.8B $3B $2.7B
Operating Income $2B $1.6B $1.1B $914.9M $1.1B
 
Net Interest Expenses $318.8M $255.8M $230.8M $274.4M $277.3M
EBT. Incl. Unusual Items $1.8B $1.4B $997.1M $748M $956.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $407.3M $327.6M $255M $232.5M $278.7M
Net Income to Company $1.4B $1.1B $705.9M $518.3M --
 
Minority Interest in Earnings -$235.8M -$209M -$177M -$179M -$165.3M
Net Income to Common Excl Extra Items $1.1B $885.3M $565.1M $336.5M $512.7M
 
Basic EPS (Cont. Ops) $1.89 $1.51 $0.96 $0.58 $0.88
Diluted EPS (Cont. Ops) $1.89 $1.51 $0.96 $0.58 $0.88
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $3.5B $3.2B $2.7B $2B $1.7B
EBIT $2.1B $1.7B $1.3B $1.1B $1.3B
 
Revenue (Reported) $15.1B $15.5B $15.3B $15.7B $15.5B
Operating Income (Reported) $2B $1.6B $1.1B $914.9M $1.1B
Operating Income (Adjusted) $2.1B $1.7B $1.3B $1.1B $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.1B $1.3B $1.7B $1.4B $1.6B
Short Term Investments $149.3M $198.9M $154.4M $166.1M $150.7M
Accounts Receivable, Net $3.9B $4B $4B $4B $4.1B
Inventory $1.9B $2.3B $2.3B $2.5B $2.4B
Prepaid Expenses $76.6M $68.3M $65.9M $65.5M $69.7M
Other Current Assets $340.6M $560.5M $388.2M $384M $367.7M
Total Current Assets $8B $8.9B $9B $8.8B $9.6B
 
Property Plant And Equipment $9.5B $10.1B $9.7B $8.9B $8.2B
Long-Term Investments $780.6M $936.1M $890.9M $1.5B $1.4B
Goodwill $15.7B $15.9B $16.3B $16.9B $16.2B
Other Intangibles $1.6B $1.7B $1.7B $1.6B $1.5B
Other Long-Term Assets $843M $953.2M $1B $213.2M $247.1M
Total Assets $36.9B $39B $38.9B $38.3B $37.5B
 
Accounts Payable $935.6M $1B $970.9M $1B $978.4M
Accrued Expenses $282.1M $311.6M $305.5M $281.6M $277.3M
Current Portion Of Long-Term Debt $1.7B $1.3B $844.2M $748.7M $539.2M
Current Portion Of Capital Lease Obligations $715.5M $749.2M $749.1M $722.6M $682M
Other Current Liabilities $1.6B $1.8B $1.9B $1.9B $2B
Total Current Liabilities $7.9B $7.4B $8.2B $6.9B $6.8B
 
Long-Term Debt $7.2B $8.4B $7.5B $7.7B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $22.1B $23.8B $23.1B $21.8B $21.1B
 
Common Stock $341M $360.2M $331.7M $314.7M $324.3M
Other Common Equity Adj -$1.2B -$2.7B -$1.5B -$416.6M -$1.1B
Common Equity $13.4B $13.8B $14.4B $15B $15.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.4B $1.4B $1.6B $1.3B
Total Equity $14.8B $15.2B $15.8B $16.6B $16.4B
 
Total Liabilities and Equity $36.9B $39B $38.9B $38.3B $37.5B
Cash and Short Terms $1.3B $1.5B $1.8B $1.5B $1.7B
Total Debt $10.2B $9.7B $9.7B $9.1B $8.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9B $1.8B $1.1B $1.6B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8B $3.9B $3.9B $3.9B $3.6B
Inventory $2.2B $2.5B $2.4B $2.4B $2.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $1B $999.9M $1.1B $1.5B
Total Current Assets $9.2B $9.3B $8.4B $9.6B $9B
 
Property Plant And Equipment $9.8B $9.7B $8.9B $8.3B $3.9B
Long-Term Investments $830M $861.6M $754.6M $746.4M --
Goodwill $16B $16.1B $16.9B $16.3B --
Other Intangibles $1.7B $1.6B $1.6B $1.5B --
Other Long-Term Assets $864.7M $1.2B $896.1M $922.9M $6.1B
Total Assets $38.8B $39.2B $37.7B $37.7B $36.3B
 
Accounts Payable $1B $928.5M $893.4M $894.2M $862.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.7B $2.3B $95.9M $751.8M --
Current Portion Of Capital Lease Obligations $735M $744.5M $719.3M $688.4M --
Other Current Liabilities -- -- -- $3.9B $5.7B
Total Current Liabilities $8.3B $8.7B $6.2B $7B $6.6B
 
Long-Term Debt $8.2B $7.6B $7.9B $7.7B --
Capital Leases -- -- -- -- --
Total Liabilities $23.9B $23.6B $21.3B $21.4B $19.8B
 
Common Stock $357.6M $339.8M $288.4M $310.6M --
Other Common Equity Adj -$2B -$1.8B $903M -$448.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.4B $1.7B $1.5B --
Total Equity $14.9B $15.6B $16.4B $16.3B $16.5B
 
Total Liabilities and Equity $38.8B $39.2B $37.7B $37.7B $36.3B
Cash and Short Terms $1.9B $1.8B $1.1B $1.6B $1.5B
Total Debt $9.9B $10B $8.6B $9B --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.6B $1.6B $1.4B $943.2M $793M
Depreciation & Amoritzation $1.8B $2B $1.9B $1.9B $1.9B
Stock-Based Compensation $2.2M -- -- -- --
Change in Accounts Receivable -$71.8M $81.9M -$193.1M -$49.2M -$164.4M
Change in Inventories -$131.5M -$406.4M -$57.4M -$215.5M -$14.2M
Cash From Operations $2.9B $4.8B $2.9B $2.3B $2.8B
 
Capital Expenditures $1.3B $1.2B $1B $763.5M $741.1M
Cash Acquisitions -$2.4B -$279.1M -$451.7M $1.1M $148.3M
Cash From Investing -$3.7B -$1.5B -$1.4B -$774.8M -$589.2M
 
Dividends Paid (Ex Special Dividend) -$397M -$401M -$464.3M -$417.2M -$355.8M
Special Dividend Paid
Long-Term Debt Issued $5B $3.3B $3.6B $1.9B $523.1M
Long-Term Debt Repaid -$4.7B -$4.8B -$4B -$3B -$1.9B
Repurchase of Common Stock -$671.5M -$418M -- -- --
Other Financing Activities $171.7M -$792M -$330.7M -$230.9M -$293.1M
Cash From Financing -$522.4M -$3B -$1.2B -$1.7B -$2B
 
Beginning Cash (CF) $2.4B $1.2B $1.3B $1.6B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B $267.4M $318.1M -$194.8M $244.7M
Ending Cash (CF) $1.1B $1.2B $1.8B $1.3B $1.5B
 
Levered Free Cash Flow $1.6B $3.6B $1.9B $1.5B $2.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $460.7M $240M $363.2M $237.2M $274.7M
Depreciation & Amoritzation $495.2M $631.6M $522.1M $585.1M $453M
Stock-Based Compensation -$219.5K -- -- -- --
Change in Accounts Receivable -$51.8M $60.2M -$87.1M -$6M $15.3M
Change in Inventories $56.3M -$39.7M $123.7M -$45.1M $46.7M
Cash From Operations $876.4M $567.3M $799.1M $706.4M $766.4M
 
Capital Expenditures $383.3M $329.5M $317.3M $265.3M -$199.6M
Cash Acquisitions -$247M -$112.5M -$135.6M -$15.6M $148.3M
Cash From Investing -$626.2M -$494.8M -$503.4M -$261.3M $351.5M
 
Dividends Paid (Ex Special Dividend) -$2.7M $9.6M -$1.6M -$18.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B -$64.2M $65.6M $173.6M $523.1M
Long-Term Debt Repaid -$1.9B -$70.1M -$406.1M -$275.8M -$1.9B
Repurchase of Common Stock -$155M $10M -- -- --
Other Financing Activities -$368.6M -$479.5M -$84.3M -$77.3M -$293.1M
Cash From Financing -$186.3M -$592M -$425.8M -$197.2M -$2B
 
Beginning Cash (CF) $1.1B $1.9B $1.8B $1.1B --
Foreign Exchange Rate Adjustment -$25.1M -$87.3M $37.2M -$96.4M -$78.6M
Additions / Reductions $63.9M -$519.5M -$130.1M $248M $244.7M
Ending Cash (CF) $1.1B $1.2B $1.8B $1.3B $1.5B
 
Levered Free Cash Flow $493.2M $237.8M $481.8M $441.2M $965.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.9B $1.3B $1.1B $755.5M --
Depreciation & Amoritzation $1.9B $2B $1.9B $2B --
Stock-Based Compensation -$219.5K -- -- -- --
Change in Accounts Receivable -$30.1M -$45.8M -$130.4M -$185.6M --
Change in Inventories -$310.3M -$220.9M -$46.6M -$106.1M --
Cash From Operations $5.1B $2.7B $2.4B $2.8B $2.5B
 
Capital Expenditures $1.3B $1B $815.6M $1.2B -$199.6M
Cash Acquisitions -$413.5M -$428.5M -$119M -$15.6M $148.3M
Cash From Investing -$1.7B -$1.4B -$1B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -$413.3M -$453.1M -$400.1M -$18.7M --
Special Dividend Paid
Long-Term Debt Issued $5.6B $3.5B $1.8B -- --
Long-Term Debt Repaid -$6.6B -$3.7B -$3.1B -- --
Repurchase of Common Stock -$583M -- -- -- --
Other Financing Activities -$681.2M -$725.9M -$237.9M -- --
Cash From Financing -$2.6B -$1.4B -$1.9B -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $850.9M -$71.3M -$572.8M -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.9B $1.7B $1.6B $1.6B --
Period Ending 2021-01-19 2022-01-19 2023-01-19 2024-01-19
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock