Financhill
Sell
38

FAST Quote, Financials, Valuation and Earnings

Last price:
$75.79
Seasonality move :
7.23%
Day range:
$73.25 - $77.26
52-week range:
$61.36 - $84.88
Dividend yield:
2.11%
P/E ratio:
37.71x
P/S ratio:
5.77x
P/B ratio:
12.02x
Volume:
7.6M
Avg. volume:
4.2M
1-year change:
1.4%
Market cap:
$43.5B
Revenue:
$7.5B
EPS (TTM):
$2.01
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $6B $7B $7.3B $7.5B
Revenue Growth (YoY) 5.88% 6.44% 16.13% 5.25% 2.71%
 
Cost of Revenues $3.1B $3.2B $3.8B $4B $4.1B
Gross Profit $2.6B $2.8B $3.2B $3.4B $3.4B
Gross Profit Margin 45.47% 46.2% 46.07% 45.66% 45.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.6B $1.8B $1.8B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.6B $1.8B $1.8B $1.9B
Operating Income $1.1B $1.2B $1.5B $1.5B $1.5B
 
Net Interest Expenses $9.1M $9.6M $13.6M $6.7M $1.9M
EBT. Incl. Unusual Items $1.1B $1.2B $1.4B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $273.6M $282.8M $353.1M $367M $357.5M
Net Income to Company $859.1M $925M $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $859.1M $925M $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $1.50 $1.61 $1.89 $2.02 $2.01
Diluted EPS (Cont. Ops) $1.49 $1.60 $1.89 $2.02 $2.00
Weighted Average Basic Share $573.8M $574.8M $573.8M $571.3M $572.7M
Weighted Average Diluted Share $575.7M $577.1M $575.6M $573M $574.3M
 
EBITDA $1.3B $1.4B $1.6B $1.7B $1.7B
EBIT $1.1B $1.2B $1.5B $1.5B $1.5B
 
Revenue (Reported) $5.6B $6B $7B $7.3B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.5B $1.5B $1.5B
Operating Income (Adjusted) $1.1B $1.2B $1.5B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.5B $1.7B $1.8B $1.8B
Revenue Growth (YoY) 6.35% 12.81% 10.69% 3.72% 3.75%
 
Cost of Revenues $739.2M $819M $927.2M $959.2M $1B
Gross Profit $618.8M $712.9M $768.4M $799.4M $818.2M
Gross Profit Margin 45.57% 46.54% 45.32% 45.46% 44.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $354.4M $412M $435.5M $445.6M $473.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $354.4M $412M $435.5M $445.6M $473.4M
Operating Income $264.4M $300.9M $332.9M $353.8M $344.8M
 
Net Interest Expenses $2.2M $2.4M $4.7M -- $500K
EBT. Incl. Unusual Items $262.2M $298.5M $328.2M $354.2M $344.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66.1M $67.3M $82.6M $87.8M $82.2M
Net Income to Company $196.1M $231.2M $245.6M $266.4M $262.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.1M $231.2M $245.6M $266.4M $262.1M
 
Basic EPS (Cont. Ops) $0.34 $0.40 $0.43 $0.47 $0.46
Diluted EPS (Cont. Ops) $0.34 $0.40 $0.43 $0.46 $0.46
Weighted Average Basic Share $574M $575.4M $571M $571.7M $573.2M
Weighted Average Diluted Share $576.2M $577.8M $572.7M $573.4M $574.7M
 
EBITDA $306.7M $344.5M $377.9M $399.3M $390.4M
EBIT $264.7M $300.9M $333.2M $356.1M $346M
 
Revenue (Reported) $1.4B $1.5B $1.7B $1.8B $1.8B
Operating Income (Reported) $264.4M $300.9M $332.9M $353.8M $344.8M
Operating Income (Adjusted) $264.7M $300.9M $333.2M $356.1M $346M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $6B $7B $7.3B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.2B $3.8B $4B $4.1B
Gross Profit $2.6B $2.8B $3.2B $3.4B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.6B $1.8B $1.8B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.6B $1.8B $1.8B $1.9B
Operating Income $1.1B $1.2B $1.5B $1.5B $1.5B
 
Net Interest Expenses $9.1M $9.7M $13.6M $6.7M $1.9M
EBT. Incl. Unusual Items $1.1B $1.2B $1.4B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $273.6M $282.7M $353M $366.9M $357.5M
Net Income to Company $859.1M $925M $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $859.1M $925M $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $1.50 $1.61 $1.90 $2.03 $2.01
Diluted EPS (Cont. Ops) $1.49 $1.61 $1.90 $2.02 $2.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.4B $1.6B $1.7B $1.7B
EBIT $1.1B $1.2B $1.5B $1.5B $1.5B
 
Revenue (Reported) $5.6B $6B $7B $7.3B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.5B $1.5B $1.5B
Operating Income (Adjusted) $1.1B $1.2B $1.5B $1.5B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6B $7B $7.3B $7.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.8B $4B $4.1B --
Gross Profit $2.8B $3.2B $3.4B $3.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.8B $1.8B $1.9B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.8B $1.8B $1.9B --
Operating Income $1.2B $1.5B $1.5B $1.5B --
 
Net Interest Expenses $9.7M $13.6M $7.1M $1.9M --
EBT. Incl. Unusual Items $1.2B $1.4B $1.5B $1.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $282.7M $353M $366.9M $357.5M --
Net Income to Company $925M $1.1B $1.2B $1.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $925M $1.1B $1.2B $1.2B --
 
Basic EPS (Cont. Ops) $1.61 $1.90 $2.03 $2.01 --
Diluted EPS (Cont. Ops) $1.61 $1.90 $2.02 $2.01 --
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.3B --
Weighted Average Diluted Share $2.3B $2.3B $2.3B $2.3B --
 
EBITDA $1.4B $1.6B $1.7B $1.7B --
EBIT $1.2B $1.5B $1.5B $1.5B --
 
Revenue (Reported) $6B $7B $7.3B $7.5B --
Operating Income (Reported) $1.2B $1.5B $1.5B $1.5B --
Operating Income (Adjusted) $1.2B $1.5B $1.5B $1.5B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $245.7M $236.2M $230.1M $221.3M $255.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $769.4M $900.2M $1B $1.1B $1.1B
Inventory $1.3B $1.5B $1.7B $1.5B $1.6B
Prepaid Expenses $6.7M $8.5M $8.1M $17.5M $18.8M
Other Current Assets $140.3M $188.1M $165.4M $171.8M $183.7M
Total Current Assets $2.5B $2.9B $3.1B $3B $3.2B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $191.4M $180.9M $170.8M $160.7M $150.3M
Total Assets $4B $4.3B $4.5B $4.5B $4.7B
 
Accounts Payable $207M $233.1M $255M $264.1M $287.7M
Accrued Expenses $138.3M $116.8M $105.6M $109.4M $120.4M
Current Portion Of Long-Term Debt $40M $60M $201.8M $60M $75M
Current Portion Of Capital Lease Obligations $93.6M $90.8M $91.9M $96.2M $98.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $612.7M $682.2M $789.8M $661.3M $687.1M
 
Long-Term Debt $365M $330M $353.2M $200M $125M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.4B $1.1B $1.1B
 
Common Stock $5.7M $5.8M $5.7M $5.7M $5.7M
Other Common Equity Adj -$21.2M -$30.7M -$64.8M -$54.8M -$91.5M
Common Equity $2.7B $3B $3.2B $3.3B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $3B $3.2B $3.3B $3.6B
 
Total Liabilities and Equity $4B $4.3B $4.5B $4.5B $4.7B
Cash and Short Terms $245.7M $236.2M $230.1M $221.3M $255.8M
Total Debt $405M $390M $555M $260M $200M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $245.7M $236.2M $230.1M $221.3M $255.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $769.4M $900.2M $1B $1.1B $1.1B
Inventory $1.3B $1.5B $1.7B $1.5B $1.6B
Prepaid Expenses $6.7M $8.5M $8.1M $17.5M $18.8M
Other Current Assets $140.3M $188.1M $165.4M $171.8M $183.7M
Total Current Assets $2.5B $2.9B $3.1B $3B $3.2B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $191.4M $180.9M $170.8M $160.7M $150.3M
Total Assets $4B $4.3B $4.5B $4.5B $4.7B
 
Accounts Payable $207M $233.1M $255M $264.1M $287.7M
Accrued Expenses $138.3M $116.8M $105.6M $109.4M $120.4M
Current Portion Of Long-Term Debt $40M $60M $201.8M $60M $75M
Current Portion Of Capital Lease Obligations $93.6M $90.8M $91.9M $96.2M $98.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $612.7M $682.2M $789.8M $661.3M $687.1M
 
Long-Term Debt $365M $330M $353.2M $200M $125M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.4B $1.1B $1.1B
 
Common Stock $5.7M $5.8M $5.7M $5.7M $5.7M
Other Common Equity Adj -$21.2M -$30.7M -$64.8M -$54.8M -$91.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $3B $3.2B $3.3B $3.6B
 
Total Liabilities and Equity $4B $4.3B $4.5B $4.5B $4.7B
Cash and Short Terms $245.7M $236.2M $230.1M $221.3M $255.8M
Total Debt $405M $390M $555M $260M $200M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $859.1M $925M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $162.4M $170.7M $176.6M $177.3M $175.4M
Stock-Based Compensation $5.7M $5.6M $7.2M $7.3M $8M
Change in Accounts Receivable -$29.7M -$135.2M -$119.8M -$72.3M -$31.9M
Change in Inventories $36M -$189.5M -$198M $189.1M -$133.9M
Cash From Operations $1.1B $770.1M $941M $1.4B $1.2B
 
Capital Expenditures $168.1M $156.6M $173.8M $172.8M $226.5M
Cash Acquisitions -$125M -- -- -- --
Cash From Investing -$281.7M -$148.5M -$163M -$161.2M -$214.5M
 
Dividends Paid (Ex Special Dividend) -$803.4M -$643.7M -$711.3M -$1B -$893.3M
Special Dividend Paid
Long-Term Debt Issued $1B $525M $1.8B $880M $775M
Long-Term Debt Repaid -$940M -$540M -$1.6B -$1.2B -$835M
Repurchase of Common Stock -$52M -- -$237.8M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$754.4M -$627.1M -$774.9M -$1.3B -$913.7M
 
Beginning Cash (CF) $174.9M $245.7M $236.2M $230.1M $221.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.7M -$5.5M $3.1M -$10.2M $45.1M
Ending Cash (CF) $245.7M $236.2M $230.1M $221.3M $255.8M
 
Levered Free Cash Flow $933.7M $613.5M $767.2M $1.3B $946.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $210.6M $269.6M $295.1M $297.7M --
Depreciation & Amoritzation $42M $43.9M $44.5M $42.9M --
Stock-Based Compensation $1.5M $1.5M $1.9M $2M --
Change in Accounts Receivable -$82.1M -$169.9M -$133.7M -$127.6M --
Change in Inventories $31.1M -$76.4M $57.7M $21.9M --
Cash From Operations $274.8M $230M $388.5M $335.6M --
 
Capital Expenditures $32.7M $35.5M $33.7M $50.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.9M -$33.2M -$31M -$48.4M --
 
Dividends Paid (Ex Special Dividend) -$160.8M -$178.4M -$199.8M -$223.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $110M $235M $230M $160M --
Long-Term Debt Repaid -$110M -$260M -$385M -$220M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$154.2M -$199.5M -$348.9M -$267.4M --
 
Beginning Cash (CF) $245.7M $236.2M $230.1M $221.3M --
Foreign Exchange Rate Adjustment -$2.5M $700K $1.1M -$4M --
Additions / Reductions $90.7M -$2.7M $8.6M $19.8M --
Ending Cash (CF) $333.9M $234.2M $239.8M $237.1M --
 
Levered Free Cash Flow $242.1M $194.5M $354.8M $284.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $859.1M $925M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $162.4M $170.7M $176.6M $177.3M $175.4M
Stock-Based Compensation $5.7M $5.6M $7.2M $7.3M $8M
Change in Accounts Receivable -$29.7M -$135.2M -$119.8M -$72.3M -$31.9M
Change in Inventories $36M -$189.5M -$198M $189.1M -$133.9M
Cash From Operations $1.1B $770.1M $941M $1.4B $1.2B
 
Capital Expenditures $168.1M $156.6M $173.8M $172.8M $226.5M
Cash Acquisitions -$125M -- -- -- --
Cash From Investing -$281.7M -$148.5M -$163M -$161.2M -$214.5M
 
Dividends Paid (Ex Special Dividend) -$803.4M -$643.7M -$711.3M -$1B -$893.3M
Special Dividend Paid
Long-Term Debt Issued $1B $525M $1.8B $880M $775M
Long-Term Debt Repaid -$940M -$540M -$1.6B -$1.2B -$835M
Repurchase of Common Stock -$52M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$754.4M -$627.1M -$774.9M -$1.3B -$913.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.7M -$5.5M $3.1M -$10.2M $45.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $933.7M $613.5M $767.2M $1.3B $946.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $210.6M $269.6M $295.1M $297.7M --
Depreciation & Amoritzation $42M $43.9M $44.5M $42.9M --
Stock-Based Compensation $1.5M $1.5M $1.9M $2M --
Change in Accounts Receivable -$82.1M -$169.9M -$133.7M -$127.6M --
Change in Inventories $31.1M -$76.4M $57.7M $21.9M --
Cash From Operations $274.8M $230M $388.5M $335.6M --
 
Capital Expenditures $32.7M $35.5M $33.7M $50.8M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.9M -$33.2M -$31M -$48.4M --
 
Dividends Paid (Ex Special Dividend) -$160.8M -$178.4M -$199.8M -$223.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $110M $235M $230M $160M --
Long-Term Debt Repaid -$110M -$260M -$385M -$220M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$154.2M -$199.5M -$348.9M -$267.4M --
 
Beginning Cash (CF) $245.7M $236.2M $230.1M $221.3M --
Foreign Exchange Rate Adjustment -$2.5M $700K $1.1M -$4M --
Additions / Reductions $90.7M -$2.7M $8.6M $19.8M --
Ending Cash (CF) $333.9M $234.2M $239.8M $237.1M --
 
Levered Free Cash Flow $242.1M $194.5M $354.8M $284.8M --

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
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
44
TECS alert for Apr 11

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

Sell
16
TECL alert for Apr 11

Direxion Daily Technology Bull 3x Shares [TECL] is down 13.51% over the past day.

Sell
47
WEBS alert for Apr 11

Direxion Daily Dow Jones Internet Bear 3X Shares [WEBS] is up 13.15% over the past day.

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

Show me the best stock