Financhill
Sell
21

FRCOY Quote, Financials, Valuation and Earnings

Last price:
$31.02
Seasonality move :
-0.45%
Day range:
$30.94 - $31.12
52-week range:
$24.57 - $37.96
Dividend yield:
0.84%
P/E ratio:
36.12x
P/S ratio:
4.49x
P/B ratio:
6.66x
Volume:
117.2K
Avg. volume:
54.3K
1-year change:
18.9%
Market cap:
$95.2B
Revenue:
$20.6B
EPS (TTM):
$0.86
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Revenue $18.6B $19.9B $19B $20B $20.6B
Revenue Growth (YoY) -10.37% 7.09% -4.52% 5.17% 3.1%
 
Cost of Revenues $9.6B $9.9B $9B $9.6B $9.5B
Gross Profit $9B $10B $10B $10.4B $11.1B
Gross Profit Margin 48.58% 50.35% 52.45% 51.92% 53.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.5B $7.6B $7.4B $7.6B $7.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.7B $7.7B $7.5B $7.6B $7.8B
Operating Income $1.4B $2.3B $2.4B $2.7B $3.3B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $2.5B $3.4B $3.2B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $578.4M $842.3M $1.1B $887.5M $1.1B
Net Income to Company $1.4B $2.5B $3.4B $3.2B $3.7B
 
Minority Interest in Earnings -$370.4K -$54.5M -$94.3M -$136.9M -$143.6M
Net Income to Common Excl Extra Items $836.7M $1.6B $2.3B $2.1B $2.5B
 
Basic EPS (Cont. Ops) $0.27 $0.52 $0.74 $0.70 $0.81
Diluted EPS (Cont. Ops) $0.27 $0.52 $0.74 $0.70 $0.80
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B $3.1B
 
EBITDA $3.1B $4.2B $5B $4.6B $5.1B
EBIT $1.5B $2.5B $3.5B $3.2B $3.8B
 
Revenue (Reported) $18.6B $19.9B $19B $20B $20.6B
Operating Income (Reported) $1.4B $2.3B $2.4B $2.7B $3.3B
Operating Income (Adjusted) $1.5B $2.5B $3.5B $3.2B $3.8B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $5.9B $5.6B $5B $5.4B $6B
Revenue Growth (YoY) 2.35% -5.39% -10.82% 9.27% 10.75%
 
Cost of Revenues $2.8B $2.6B $2.3B $2.5B $2.7B
Gross Profit $3.1B $3B $2.6B $3B $3.3B
Gross Profit Margin 52.41% 53.97% 53.08% 54.61% 54.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2B $1.8B $2B $2.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2B $1.8B $2B $2.2B
Operating Income $1.1B $1.1B $810.4M $979.5M $1.1B
 
Net Interest Expenses $56.4M -- -- -- --
EBT. Incl. Unusual Items $1B $1.2B $881.2M $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $330M $325.5M $257M $320.4M $378.9M
Net Income to Company $1B $1.2B $881.2M $1.1B $1.3B
 
Minority Interest in Earnings -$20.1M -$35.8M -$33M -$46.3M -$56.1M
Net Income to Common Excl Extra Items $669.9M $832.7M $591.1M $723.1M $888M
 
Basic EPS (Cont. Ops) $0.22 $0.27 $0.19 $0.24 $0.29
Diluted EPS (Cont. Ops) $0.22 $0.27 $0.19 $0.24 $0.29
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B $3.1B
 
EBITDA $1.5B $1.6B $1.2B $1.4B $1.7B
EBIT $1.1B $1.2B $899.1M $1.1B $1.3B
 
Revenue (Reported) $5.9B $5.6B $5B $5.4B $6B
Operating Income (Reported) $1.1B $1.1B $810.4M $979.5M $1.1B
Operating Income (Adjusted) $1.1B $1.2B $899.1M $1.1B $1.3B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $18.7B $19.7B $18.5B $20.5B $21.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5B $9.7B $8.8B $9.8B $9.8B
Gross Profit $9.2B $10B $9.6B $10.7B $11.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4B $7.6B $7.3B $7.8B $8.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.6B $7.7B $7.4B $7.8B $8B
Operating Income $1.6B $2.3B $2.3B $2.9B $3.4B
 
Net Interest Expenses $120.7M -- -- -- --
EBT. Incl. Unusual Items $1.5B $2.7B $3.1B $3.4B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $628.3M $846.1M $995.5M $953.1M $1.1B
Net Income to Company $1.5B $2.7B $3.1B $3.4B $3.9B
 
Minority Interest in Earnings -$11.4M -$70.5M -$93.7M -$151.4M -$154.1M
Net Income to Common Excl Extra Items $846M $1.8B $2B $2.3B $2.6B
 
Basic EPS (Cont. Ops) $0.28 $0.57 $0.67 $0.74 $0.86
Diluted EPS (Cont. Ops) $0.28 $0.57 $0.67 $0.74 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.3B $4.4B $4.6B $4.9B $5.4B
EBIT $1.6B $2.7B $3.2B $3.5B $4B
 
Revenue (Reported) $18.7B $19.7B $18.5B $20.5B $21.2B
Operating Income (Reported) $1.6B $2.3B $2.3B $2.9B $3.4B
Operating Income (Adjusted) $1.6B $2.7B $3.2B $3.5B $4B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Revenue $5.9B $5.6B $5B $5.4B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $2.6B $2.3B $2.5B $2.7B
Gross Profit $3.1B $3B $2.6B $3B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2B $1.8B $2B $2.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2B $1.8B $2B $2.2B
Operating Income $1.1B $1.1B $810.4M $979.5M $1.1B
 
Net Interest Expenses $56.4M -- -- -- --
EBT. Incl. Unusual Items $1B $1.2B $881.2M $1.1B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $330M $325.5M $257M $320.4M $378.9M
Net Income to Company $1B $1.2B $881.2M $1.1B $1.3B
 
Minority Interest in Earnings -$20.1M -$35.8M -$33M -$46.3M -$56.1M
Net Income to Common Excl Extra Items $669.9M $832.7M $591.1M $723.1M $888M
 
Basic EPS (Cont. Ops) $0.22 $0.27 $0.19 $0.24 $0.29
Diluted EPS (Cont. Ops) $0.22 $0.27 $0.19 $0.24 $0.29
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B $3.1B
 
EBITDA $1.5B $1.6B $1.2B $1.4B $1.7B
EBIT $1.1B $1.2B $899.1M $1.1B $1.3B
 
Revenue (Reported) $5.9B $5.6B $5B $5.4B $6B
Operating Income (Reported) $1.1B $1.1B $810.4M $979.5M $1.1B
Operating Income (Adjusted) $1.1B $1.2B $899.1M $1.1B $1.3B
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Cash and Equivalents $10.4B $10.7B $9.8B $6.2B $8.2B
Short Term Investments $472.7M $510.7M $889.7M $3.9B $3.2B
Accounts Receivable, Net $635.5M $459.7M $433.7M $457.4M $574M
Inventory $4B $3.6B $3.5B $3.1B $3.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $100.7M $138.9M $171.8M $173.7M $184M
Total Current Assets $15.7B $15.7B $15.7B $14.9B $16.2B
 
Property Plant And Equipment $5.1B $5.1B $4.3B $4.2B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill $76.7M $73.6M $58.3M $55.4M $55.3M
Other Intangibles $633.2M $608.7M $552.2M $597.5M $633.1M
Other Long-Term Assets $70M $59.3M $26.6M $60.6M $40.3M
Total Assets $22.9B $22.8B $22.9B $22.6B $24.5B
 
Accounts Payable $2B $2B $2.5B $2.3B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $1.1B $892.8M $869.1M $894.2M
Other Current Liabilities $783M $869.9M $803.7M $888.2M $1B
Total Current Liabilities $6.1B $5.3B $6.3B $5B $5.8B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $13.4B $12.3B $11.3B $9.8B $10.4B
 
Common Stock $97.3M $93.4M $74M $70.3M $70.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $9.1B $10.2B $11.3B $12.5B $13.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $374.4M $416.6M $387.4M $355.6M $353.7M
Total Equity $9.4B $10.6B $11.6B $12.8B $14.1B
 
Total Liabilities and Equity $22.9B $22.8B $22.9B $22.6B $24.5B
Cash and Short Terms $10.8B $11.2B $10.7B $10.1B $11.4B
Total Debt -- -- -- -- --
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Cash and Equivalents $11.1B $10.6B $6.6B $6B $8B
Short Term Investments $491.4M $539.5M $2.6B $4.2B $3B
Accounts Receivable, Net $1.2B $1.1B $870.4M $971.6M $1.2B
Inventory $3.9B $3.6B $4.1B $3.3B $3.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $189.6M $191.5M $200.4M $193.7M $184.4M
Total Current Assets $16.9B $16.3B $15.2B $15.7B $16.7B
 
Property Plant And Equipment $5.3B $5B $4.3B $4.3B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill $77.7M $71.1M $58.3M $55M $54M
Other Intangibles $636.9M $602.8M $568.8M $609M $637.6M
Other Long-Term Assets $72.4M $51.2M $33M $44.3M $31.7M
Total Assets $24.4B $23.4B $23B $23.4B $25.3B
 
Accounts Payable $2.2B $2.3B $2.8B $2.8B $3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.2B $1B $908.6M $870.3M $887.9M
Other Current Liabilities $886.8M $895M $762.1M $922.3M $980.3M
Total Current Liabilities $6.9B $5.5B $6.5B $5.5B $6.2B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $12.2B $11.4B $10.2B $10.7B
 
Common Stock $98.7M $90.3M $74M $69.9M $68.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $403M $414M $377.8M $368.7M $384.6M
Total Equity $10B $11.1B $11.7B $13.2B $14.7B
 
Total Liabilities and Equity $24.4B $23.4B $23B $23.4B $25.3B
Cash and Short Terms $11.6B $11.1B $9.2B $10.2B $11B
Total Debt -- -- -- -- --
Period Ending 2020-08-31 2021-08-31 2022-08-31 2023-08-31 2024-08-31
Net Income to Stockholders $1.4B $2.5B $3.4B $3.2B $3.7B
Depreciation & Amoritzation $1.6B $1.7B $1.5B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$38.6M $143.2M -$21.9M -$54.5M -$115.6M
Change in Inventories -$24.7M $343.2M -$420.7M $339.2M -$156.4M
Cash From Operations $2.5B $4B $3.6B $3.3B $4.3B
 
Capital Expenditures $641.8M $718.8M $664.5M $702.5M $704.3M
Cash Acquisitions -- -$39.5M -- -- --
Cash From Investing -$703.6M -$771.4M -$1.8B -$4.2B -$546.4M
 
Dividends Paid (Ex Special Dividend) -$453.7M -$457.6M -$438.8M -$528.3M -$692.8M
Special Dividend Paid
Long-Term Debt Issued $324.3M $600M $116.2M $47.1M $32.1M
Long-Term Debt Repaid -$239.7M -$1.6B -$216.6M -$992.8M -$32.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.3M $1.4M $5.8M $3M $558.1K
Cash From Financing -$1.7B -$2.8B -$1.8B -$2.6B -$1.8B
 
Beginning Cash (CF) $10.1B $10.2B $9.7B $9.8B $6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52M $405.2M $45.8M -$3.4B $2B
Ending Cash (CF) $10.1B $11B $11.2B $6.5B $7.9B
 
Levered Free Cash Flow $1.8B $3.3B $2.9B $2.6B $3.6B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $1B $1.2B $881.2M $1.1B $1.3B
Depreciation & Amoritzation $424.2M $390.8M $324.8M $330.8M $359.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$498.9M -$624.6M -$447.5M -$496.3M -$600M
Change in Inventories $144.6M -$36.5M -$611.8M -$211.5M -$240.2M
Cash From Operations $1.3B $751.1M -$9.1M $719M $590.1M
 
Capital Expenditures $168.6M $180.1M $152.8M $199.9M $196.1M
Cash Acquisitions -$40.3M -- -- -- -$99M
Cash From Investing -$183.7M -$194.3M -$2.6B -$297.9M -$24.1M
 
Dividends Paid (Ex Special Dividend) -$233M -$218.1M -$241.1M -$339.1M -$464.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $233M $68.5M $7.8M $7.9M --
Long-Term Debt Repaid -$224.1M -$125.6M -$5.1M -$10.5M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $523.5K $4.3M $340.5K $261.6K $323K
Cash From Financing -$558.3M -$579.7M -$480.4M -$596.9M -$715M
 
Beginning Cash (CF) $10.4B $10.5B $9.4B $6.1B $8B
Foreign Exchange Rate Adjustment -$12.4M $258.1M $17.7M $69M $184.5M
Additions / Reductions $593.8M -$22.9M -$3.1B -$175.8M -$149M
Ending Cash (CF) $11B $10.7B $6.4B $6B $8.1B
 
Levered Free Cash Flow $1.2B $571M -$161.9M $519.1M $394M
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $1.5B $2.7B $3.1B $3.4B $3.9B
Depreciation & Amoritzation $1.7B $1.6B $1.4B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $176.4M $17.5M $155.2M -$103.4M -$219.2M
Change in Inventories $165.8M $162.1M -$996M $739.5M -$185.2M
Cash From Operations $2.9B $3.4B $2.8B $4.1B $4.2B
 
Capital Expenditures $605.2M $730.3M $637.3M $749.5M $700.5M
Cash Acquisitions -$40.3M $759.8K -- -- -$99M
Cash From Investing -$579.7M -$782M -$4.2B -$1.8B -$272.5M
 
Dividends Paid (Ex Special Dividend) -$460.4M -$442.7M -$461.8M -$626.2M -$817.8M
Special Dividend Paid
Long-Term Debt Issued $551.5M $435.5M $55.5M $47.2M $24.3M
Long-Term Debt Repaid -$463.8M -$1.5B -$96.2M -$998.2M -$24M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.6M $5.2M $1.9M $2.9M $619.5K
Cash From Financing -$1.7B -$2.9B -$1.7B -$2.8B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $574.2M -$211.5M -$3B -$510.9M $2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.3B $2.7B $2.2B $3.3B $3.5B
Period Ending 2020-11-30 2021-11-30 2022-11-30 2023-11-30 2024-11-30
Net Income to Stockholders $1B $1.2B $881.2M $1.1B $1.3B
Depreciation & Amoritzation $424.2M $390.8M $324.8M $330.8M $359.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$498.9M -$624.6M -$447.5M -$496.3M -$600M
Change in Inventories $144.6M -$36.5M -$611.8M -$211.5M -$240.2M
Cash From Operations $1.3B $751.1M -$9.1M $719M $590.1M
 
Capital Expenditures $168.6M $180.1M $152.8M $199.9M $196.1M
Cash Acquisitions -$40.3M -- -- -- -$99M
Cash From Investing -$183.7M -$194.3M -$2.6B -$297.9M -$24.1M
 
Dividends Paid (Ex Special Dividend) -$233M -$218.1M -$241.1M -$339.1M -$464.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $233M $68.5M $7.8M $7.9M --
Long-Term Debt Repaid -$224.1M -$125.6M -$5.1M -$10.5M -$2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $523.5K $4.3M $340.5K $261.6K $323K
Cash From Financing -$558.3M -$579.7M -$480.4M -$596.9M -$715M
 
Beginning Cash (CF) $10.4B $10.5B $9.4B $6.1B $8B
Foreign Exchange Rate Adjustment -$12.4M $258.1M $17.7M $69M $184.5M
Additions / Reductions $593.8M -$22.9M -$3.1B -$175.8M -$149M
Ending Cash (CF) $11B $10.7B $6.4B $6B $8.1B
 
Levered Free Cash Flow $1.2B $571M -$161.9M $519.1M $394M

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