Financhill
Buy
59

FCFS Quote, Financials, Valuation and Earnings

Last price:
$132.62
Seasonality move :
0.63%
Day range:
$131.43 - $133.95
52-week range:
$100.24 - $138.42
Dividend yield:
1.15%
P/E ratio:
21.22x
P/S ratio:
1.76x
P/B ratio:
2.86x
Volume:
240K
Avg. volume:
277.1K
1-year change:
22.46%
Market cap:
$5.9B
Revenue:
$3.4B
EPS (TTM):
$6.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $1.7B $2.7B $3.2B $3.4B
Revenue Growth (YoY) -12.51% 4.15% 60.62% 15.5% 7.51%
 
Cost of Revenues $720.1M $779.8M $1.5B $1.6B $1.8B
Gross Profit $911.1M $919.2M $1.3B $1.5B $1.6B
Gross Profit Margin 55.85% 54.1% 46.34% 47.82% 48.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110.9M $111.3M $147.9M $176.3M $173.2M
Other Inc / (Exp) -$24.4M $1M $109.1M -$5M -$4.3M
Operating Expenses $715.2M $722M $980.7M $1.1B $1.2B
Operating Income $195.9M $197.2M $283.9M $389.6M $450.4M
 
Net Interest Expenses $27.8M $31.7M $69.4M $91.8M $103.3M
EBT. Incl. Unusual Items $143.7M $166.5M $323.6M $292.8M $342.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.1M $41.6M $70.1M $73.5M $84M
Net Income to Company $106.6M $124.9M $253.5M $219.3M $258.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.6M $124.9M $253.5M $219.3M $258.8M
 
Basic EPS (Cont. Ops) $2.57 $3.05 $5.37 $4.82 $5.76
Diluted EPS (Cont. Ops) $2.56 $3.04 $5.36 $4.80 $5.73
Weighted Average Basic Share $41.5M $41M $47.2M $45.5M $45M
Weighted Average Diluted Share $41.6M $41M $47.3M $45.7M $45.2M
 
EBITDA $215.1M $257.6M $851.7M $906.7M $986.2M
EBIT $173M $198.9M $394.3M $386.1M $448M
 
Revenue (Reported) $1.6B $1.7B $2.7B $3.2B $3.4B
Operating Income (Reported) $195.9M $197.2M $283.9M $389.6M $450.4M
Operating Income (Adjusted) $173M $198.9M $394.3M $386.1M $448M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $407.9M $659.8M $762.7M $836.4M $836.4M
Revenue Growth (YoY) -12.55% 61.75% 15.6% 9.65% 0.01%
 
Cost of Revenues $174.4M $368.7M $414.7M $440.5M $412.2M
Gross Profit $233.6M $291.2M $348.1M $395.8M $424.2M
Gross Profit Margin 57.26% 44.13% 45.63% 47.33% 50.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31M $36.9M $39M $44M $48.5M
Other Inc / (Exp) -$1.3M -$2.9M $726K $1.9M $1.9M
Operating Expenses $178.9M $235.7M $265.2M $291.2M $288.6M
Operating Income $54.7M $55.5M $82.9M $104.7M $135.6M
 
Net Interest Expenses $7.1M $15.5M $20.4M $24.7M $26.2M
EBT. Incl. Unusual Items $46.3M $37M $63.2M $81.9M $111.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $9M $15.8M $20.5M $27.6M
Net Income to Company $33.7M $28M $47.4M $61.4M $83.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.7M $28M $47.4M $61.4M $83.6M
 
Basic EPS (Cont. Ops) $0.82 $0.58 $1.03 $1.36 $1.87
Diluted EPS (Cont. Ops) $0.82 $0.58 $1.02 $1.35 $1.87
Weighted Average Basic Share $41M $48.2M $46.1M $45.2M $44.6M
Weighted Average Diluted Share $41.1M $48.3M $46.3M $45.4M $44.8M
 
EBITDA $64.1M $172.5M $212.8M $253.6M $253M
EBIT $53.5M $53.2M $84.1M $107.3M $138.7M
 
Revenue (Reported) $407.9M $659.8M $762.7M $836.4M $836.4M
Operating Income (Reported) $54.7M $55.5M $82.9M $104.7M $135.6M
Operating Income (Adjusted) $53.5M $53.2M $84.1M $107.3M $138.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6B $2B $2.8B $3.2B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $687.3M $974.1M $1.5B $1.7B $1.7B
Gross Profit $885.4M $976.8M $1.3B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $109M $117.1M $150.1M $181.3M $178.7M
Other Inc / (Exp) -$17.5M -$584K $112.8M -$3.8M -$3.4M
Operating Expenses $697.1M $778.8M $1B $1.1B $1.2B
Operating Income $188.4M $198M $311.3M $411.4M $480.4M
 
Net Interest Expenses $26.6M $40.2M $74.2M $96.1M $104.9M
EBT. Incl. Unusual Items $144.3M $157.2M $349.8M $311.5M $372.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.9M $38M $77M $78.2M $91.1M
Net Income to Company $107.4M $119.2M $272.9M $233.3M $281M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $107.4M $119.2M $272.9M $233.3M $281M
 
Basic EPS (Cont. Ops) $2.59 $2.72 $5.84 $5.16 $6.28
Diluted EPS (Cont. Ops) $2.59 $2.71 $5.81 $5.13 $6.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $214.5M $366M $892M $947.5M $985.6M
EBIT $172.4M $198.6M $425.2M $409.3M $479.4M
 
Revenue (Reported) $1.6B $2B $2.8B $3.2B $3.4B
Operating Income (Reported) $188.4M $198M $311.3M $411.4M $480.4M
Operating Income (Adjusted) $172.4M $198.6M $425.2M $409.3M $479.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $407.9M $659.8M $762.7M $836.4M $836.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $174.4M $368.7M $414.7M $440.5M $412.2M
Gross Profit $233.6M $291.2M $348.1M $395.8M $424.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31M $36.9M $39M $44M $48.5M
Other Inc / (Exp) -$1.3M -$2.9M $726K $1.9M $1.9M
Operating Expenses $178.9M $235.7M $265.2M $291.2M $288.6M
Operating Income $54.7M $55.5M $82.9M $104.7M $135.6M
 
Net Interest Expenses $7.1M $15.5M $20.4M $24.7M $26.2M
EBT. Incl. Unusual Items $46.3M $37M $63.2M $81.9M $111.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $9M $15.8M $20.5M $27.6M
Net Income to Company $33.7M $28M $47.4M $61.4M $83.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.7M $28M $47.4M $61.4M $83.6M
 
Basic EPS (Cont. Ops) $0.82 $0.58 $1.03 $1.36 $1.87
Diluted EPS (Cont. Ops) $0.82 $0.58 $1.02 $1.35 $1.87
Weighted Average Basic Share $41M $48.2M $46.1M $45.2M $44.6M
Weighted Average Diluted Share $41.1M $48.3M $46.3M $45.4M $44.8M
 
EBITDA $64.1M $172.5M $212.8M $253.6M $253M
EBIT $53.5M $53.2M $84.1M $107.3M $138.7M
 
Revenue (Reported) $407.9M $659.8M $762.7M $836.4M $836.4M
Operating Income (Reported) $54.7M $55.5M $82.9M $104.7M $135.6M
Operating Income (Adjusted) $53.5M $53.2M $84.1M $107.3M $138.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $65.9M $120M $117.3M $127M $175.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.1M $55.4M $57.8M $71.9M $73.3M
Inventory $190.4M $263.3M $288.3M $312.1M $334.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.4M $161.7M $173.1M $209.8M $155.4M
Total Current Assets $624.6M $1.1B $1.1B $1.3B $1.4B
 
Property Plant And Equipment $672.6M $768.6M $845.7M $961.2M $1B
Long-Term Investments -- -- -- -- --
Goodwill $977.4M $1.5B $1.6B $1.7B $1.8B
Other Intangibles $83.7M $388.2M $330.3M $277.7M $228.9M
Other Long-Term Assets $9.8M $8.5M $9.4M $10.2M $9.9M
Total Assets $2.4B $3.8B $3.9B $4.3B $4.5B
 
Accounts Payable $7.2M $23.1M $27.4M $26.5M $31.1M
Accrued Expenses $19.1M $25.3M $39M $44.2M $48M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $88.6M $90.6M $92.9M $102M $95.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $206.4M $392.2M $295.5M $335.6M $339.4M
 
Long-Term Debt $615.9M $1.3B $1.4B $1.6B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $2B $2B $2.3B $2.4B
 
Common Stock $493K $573K $573K $573K $575K
Other Common Equity Adj -- -- -$106.6M -$43M -$129.6M
Common Equity $1.3B $1.8B $1.9B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.8B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.4B $3.8B $3.9B $4.3B $4.5B
Cash and Short Terms $65.9M $120M $117.3M $127M $175.1M
Total Debt $615.9M $1.3B $1.4B $1.6B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $54.6M $113.3M $100.8M $135.1M $146M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.3M $52M $56.4M $69.7M $71.2M
Inventory $185.3M $247.3M $257.6M $302.4M $334.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.6M $141.7M $178.4M $188.2M $129.6M
Total Current Assets $557.6M $1B $1.1B $1.3B $1.3B
 
Property Plant And Equipment $672M $774.6M $872.3M $978.9M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $974.1M $1.5B $1.6B $1.7B $1.8B
Other Intangibles $83.2M $373.9M $315.9M $265.2M $216.7M
Other Long-Term Assets $9.4M $8.3M $9.2M $10.1M $10M
Total Assets $2.3B $3.7B $3.9B $4.2B $4.4B
 
Accounts Payable $79.6M -- -- -- $129.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $86.5M $92.1M $95.3M $100.9M $96.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $212M $387.1M $306.7M $315.1M $301.9M
 
Long-Term Debt $537.1M $1.3B $1.3B $1.5B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1B $2B $2B $2.2B $2.4B
 
Common Stock $493K $573K $573K $573K $575K
Other Common Equity Adj -- -- -- -$36.7M -$130.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.8B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.3B $3.7B $3.9B $4.2B $4.4B
Cash and Short Terms $54.6M $113.3M $100.8M $135.1M $146M
Total Debt $537.1M $1.3B $1.3B $1.5B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106.6M $124.9M $253.5M $219.3M $258.8M
Depreciation & Amoritzation $42.1M $58.7M $457.3M $520.6M $538.2M
Stock-Based Compensation $2.9M $5.2M $10.9M $13.7M $14.8M
Change in Accounts Receivable $5.5M -$2.5M -$1.2M -$8.7M -$3.4M
Change in Inventories $29.2M -$27M -$3.1M $1.8M -$9.7M
Cash From Operations $222.3M $223.3M $469.3M $416.1M $540M
 
Capital Expenditures $37.5M $42M $35.6M $60.1M $68.2M
Cash Acquisitions -$44.3M -$543.9M -$96.8M -$181.3M -$76M
Cash From Investing -$20.4M -$744.6M -$336.4M -$462.3M -$441.6M
 
Dividends Paid (Ex Special Dividend) -$44.8M -$47.5M -$59.6M -$61.9M -$65.8M
Special Dividend Paid
Long-Term Debt Issued $854.4M $1.1B $286M $646.3M $945M
Long-Term Debt Repaid -$878.7M -$424M -$206M -$416M -$815M
Repurchase of Common Stock -$107M -$49.6M -$157.9M -$114.4M -$85M
Other Financing Activities -$11.6M -$12.2M -$1.8M -$2.7M -$17.4M
Cash From Financing -$186.5M $577M -$139.3M $51.3M -$38.2M
 
Beginning Cash (CF) $46.5M $65.9M $120M $117.3M $127M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.4M $55.7M -$6.4M $5.1M $60.2M
Ending Cash (CF) $65.9M $120M $117.3M $127M $175.1M
 
Levered Free Cash Flow $184.7M $181.3M $433.7M $356M $471.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $33.7M $28M $47.4M $61.4M $83.6M
Depreciation & Amoritzation $10.6M $119.2M $128.7M $146.3M $114.3M
Stock-Based Compensation $3.6M $3.1M $3.4M $4.1M $4.5M
Change in Accounts Receivable $5.4M $3.7M $2.5M $2.5M $2.1M
Change in Inventories $1.4M $7.1M $12.8M $3.9M $812K
Cash From Operations $69.2M $120.1M $110.6M $122.5M $126.6M
 
Capital Expenditures $9.5M $7M $13.8M $26.4M $12.9M
Cash Acquisitions -$1.2M -- -$1.7M -$1.7M -$29.2M
Cash From Investing $17.3M $183K -$13.2M -$29.6M -$50.1M
 
Dividends Paid (Ex Special Dividend) -$11.1M -$14.5M -$15.3M -$15.8M -$16.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $39M $73M $550M $106M
Long-Term Debt Repaid -$124M -$80M -$104M -$603M -$129M
Repurchase of Common Stock -$5M -$72.2M -$67.2M -- -$59.6M
Other Financing Activities -$1.7M -$132K -$2.5M -$16.1M -$5.8M
Cash From Financing -$96.7M -$127.9M -$116M -$84.9M -$105.3M
 
Beginning Cash (CF) $65.9M $120M $117.3M $127M $175.1M
Foreign Exchange Rate Adjustment -$914K $838K $2.1M $88K -$237K
Additions / Reductions -$10.3M -$7.6M -$18.6M $8M -$28.8M
Ending Cash (CF) $54.6M $113.3M $100.8M $135.1M $146M
 
Levered Free Cash Flow $59.7M $113.1M $96.8M $96.1M $113.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $107.4M $119.2M $272.9M $233.3M $281M
Depreciation & Amoritzation $42M $167.4M $466.8M $538.2M $506.3M
Stock-Based Compensation $3.7M $4.6M $11.2M $14.4M $15.1M
Change in Accounts Receivable $7.2M -$4.1M -$2.5M -$8.7M -$3.8M
Change in Inventories $23.7M -$21.4M $2.6M -$7.1M -$12.8M
Cash From Operations $214.1M $274.3M $459.8M $428.1M $544.1M
 
Capital Expenditures $36.5M $39.6M $42.4M $72.7M $54.7M
Cash Acquisitions -$40M -$542.7M -$98.5M -$181.3M -$103.5M
Cash From Investing -$29.7M -$761.7M -$349.9M -$478.7M -$462.1M
 
Dividends Paid (Ex Special Dividend) -$44.6M -$51M -$60.3M -$62.4M -$66.9M
Special Dividend Paid
Long-Term Debt Issued $792.5M $1.1B $320M $1.1B $501M
Long-Term Debt Repaid -$914.7M -$380M -$230M -$915M -$341M
Repurchase of Common Stock -$31.6M -$116.9M -$152.9M -$47.2M -$144.6M
Other Financing Activities -$13.2M -$10.7M -$4.2M -$16.4M -$7.1M
Cash From Financing -$210.4M $545.8M -$127.4M $82.4M -$58.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.1M $58.4M -$17.5M $31.7M $23.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $177.6M $234.7M $417.4M $355.3M $489.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $33.7M $28M $47.4M $61.4M $83.6M
Depreciation & Amoritzation $10.6M $119.2M $128.7M $146.3M $114.3M
Stock-Based Compensation $3.6M $3.1M $3.4M $4.1M $4.5M
Change in Accounts Receivable $5.4M $3.7M $2.5M $2.5M $2.1M
Change in Inventories $1.4M $7.1M $12.8M $3.9M $812K
Cash From Operations $69.2M $120.1M $110.6M $122.5M $126.6M
 
Capital Expenditures $9.5M $7M $13.8M $26.4M $12.9M
Cash Acquisitions -$1.2M -- -$1.7M -$1.7M -$29.2M
Cash From Investing $17.3M $183K -$13.2M -$29.6M -$50.1M
 
Dividends Paid (Ex Special Dividend) -$11.1M -$14.5M -$15.3M -$15.8M -$16.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $39M $73M $550M $106M
Long-Term Debt Repaid -$124M -$80M -$104M -$603M -$129M
Repurchase of Common Stock -$5M -$72.2M -$67.2M -- -$59.6M
Other Financing Activities -$1.7M -$132K -$2.5M -$16.1M -$5.8M
Cash From Financing -$96.7M -$127.9M -$116M -$84.9M -$105.3M
 
Beginning Cash (CF) $65.9M $120M $117.3M $127M $175.1M
Foreign Exchange Rate Adjustment -$914K $838K $2.1M $88K -$237K
Additions / Reductions -$10.3M -$7.6M -$18.6M $8M -$28.8M
Ending Cash (CF) $54.6M $113.3M $100.8M $135.1M $146M
 
Levered Free Cash Flow $59.7M $113.1M $96.8M $96.1M $113.7M

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

GET BETTER TRADE IDEAS

Popular

How High Will Brown Forman Stock Go?
How High Will Brown Forman Stock Go?

On the surface, Brown‑Forman (NYSE: BF.B) is having an unremarkable year.…

Is Bloom Energy Flying Under the Radar?
Is Bloom Energy Flying Under the Radar?

Bloom Energy (NYSE:BE) manufactures scalable fuel cells for providing on-site…

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
61
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
55
TLN alert for Jul 19

Talen Energy [TLN] is up 24.44% over the past day.

Sell
48
CRSP alert for Jul 19

CRISPR Therapeutics AG [CRSP] is up 18.22% over the past day.

Buy
83
SOC alert for Jul 19

Sable Offshore [SOC] is up 11.86% over the past day.

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

Show me the best stock