Financhill
Sell
46

FELE Quote, Financials, Valuation and Earnings

Last price:
$85.20
Seasonality move :
4.59%
Day range:
$85.78 - $86.70
52-week range:
$78.87 - $111.94
Dividend yield:
1.19%
P/E ratio:
22.60x
P/S ratio:
1.98x
P/B ratio:
3.03x
Volume:
172.2K
Avg. volume:
237.2K
1-year change:
-12.08%
Market cap:
$3.9B
Revenue:
$2B
EPS (TTM):
$3.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.7B $2B $2.1B $2B
Revenue Growth (YoY) -5.12% 33.23% 22.98% 1.05% -2.12%
 
Cost of Revenues $814.2M $1.1B $1.4B $1.4B $1.3B
Gross Profit $433.1M $576.1M $691.4M $697M $717.3M
Gross Profit Margin 34.73% 34.67% 33.83% 33.75% 35.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $300.1M $386.3M $432.1M $433.5M $470.1M
Other Inc / (Exp) -$4.7M $5.1M -$12.6M -$9.5M -$9M
Operating Expenses $300.1M $386.3M $432.1M $433.5M $470.1M
Operating Income $133M $189.8M $259.4M $263.5M $247.1M
 
Net Interest Expenses $4.6M $5.2M $11.5M $11.8M $6.3M
EBT. Incl. Unusual Items $123.7M $189.7M $235.2M $242.2M $231.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $34.7M $46.4M $47.5M $50.2M
Net Income to Company $101.2M $155M $188.8M $194.7M $181.6M
 
Minority Interest in Earnings -$697K -$1.1M -$1.5M -$1.5M -$1.3M
Net Income to Common Excl Extra Items $100.5M $153.9M $187.3M $193.3M $180.3M
 
Basic EPS (Cont. Ops) $2.16 $3.29 $4.02 $4.17 $3.92
Diluted EPS (Cont. Ops) $2.14 $3.25 $3.97 $4.11 $3.86
Weighted Average Basic Share $46.2M $46.4M $46.3M $46.2M $45.9M
Weighted Average Diluted Share $46.7M $47M $47M $46.9M $46.5M
 
EBITDA $164.8M $239.5M $297.1M $306.3M $294.2M
EBIT $128.3M $194.9M $246.8M $254M $238.2M
 
Revenue (Reported) $1.2B $1.7B $2B $2.1B $2B
Operating Income (Reported) $133M $189.8M $259.4M $263.5M $247.1M
Operating Income (Adjusted) $128.3M $194.9M $246.8M $254M $238.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $333M $451.5M $484.6M $460.9M $455.2M
Revenue Growth (YoY) 24.85% 35.56% 7.33% -4.88% -1.23%
 
Cost of Revenues $217.5M $306.1M $322.3M $297.3M $291.3M
Gross Profit $115.5M $145.3M $162.3M $163.6M $163.9M
Gross Profit Margin 34.69% 32.19% 33.49% 35.49% 36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.6M $104.7M $109.5M $115.6M $119.6M
Other Inc / (Exp) -$309K -$1.7M -$1.8M -$4.2M -$609K
Operating Expenses $81.6M $104.7M $109.5M $115.6M $119.6M
Operating Income $33.9M $40.7M $52.7M $47.9M $44.3M
 
Net Interest Expenses $1.1M $1.5M $3.1M $1.4M $1.8M
EBT. Incl. Unusual Items $32.5M $37.5M $47.8M $42.3M $41.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $7.4M $10.2M $9.2M $10.5M
Net Income to Company $28.2M $30.1M $37.6M $33.1M $31.4M
 
Minority Interest in Earnings -$283K -$354K -$251K -$133K -$412K
Net Income to Common Excl Extra Items $27.9M $29.8M $37.3M $33M $31M
 
Basic EPS (Cont. Ops) $0.60 $0.64 $0.81 $0.71 $0.67
Diluted EPS (Cont. Ops) $0.59 $0.63 $0.79 $0.70 $0.67
Weighted Average Basic Share $46.3M $46.4M $46.2M $46.1M $45.7M
Weighted Average Diluted Share $46.9M $47.1M $46.9M $46.7M $46.3M
 
EBITDA $43.2M $51.1M $63.8M $57.6M $58.1M
EBIT $33.6M $39M $51M $43.8M $43.7M
 
Revenue (Reported) $333M $451.5M $484.6M $460.9M $455.2M
Operating Income (Reported) $33.9M $40.7M $52.7M $47.9M $44.3M
Operating Income (Adjusted) $33.6M $39M $51M $43.8M $43.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.8B $2.1B $2B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $855.3M $1.2B $1.4B $1.3B $1.3B
Gross Profit $458.4M $605.9M $708.4M $698.3M $717.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $306.1M $409.3M $436.9M $439.6M $474.1M
Other Inc / (Exp) -$4.9M $3.7M -$12.7M -$11.9M -$5.4M
Operating Expenses $306.1M $409.3M $436.9M $439.6M $474.1M
Operating Income $152.3M $196.5M $271.4M $258.7M $243.5M
 
Net Interest Expenses $4.5M $5.6M $13.2M $10.1M $6.7M
EBT. Incl. Unusual Items $142.9M $194.6M $245.6M $236.7M $231.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.4M $37.7M $49.3M $46.5M $51.5M
Net Income to Company $118.5M $156.9M $196.3M $190.3M $179.9M
 
Minority Interest in Earnings -$831K -$1.2M -$1.4M -$1.3M -$1.6M
Net Income to Common Excl Extra Items $117.7M $155.7M $194.9M $188.9M $178.3M
 
Basic EPS (Cont. Ops) $2.53 $3.34 $4.19 $4.08 $3.87
Diluted EPS (Cont. Ops) $2.50 $3.29 $4.13 $4.02 $3.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $184.2M $247.3M $309.9M $300M $294.8M
EBIT $147.4M $200.2M $258.7M $246.8M $238.1M
 
Revenue (Reported) $1.3B $1.8B $2.1B $2B $2B
Operating Income (Reported) $152.3M $196.5M $271.4M $258.7M $243.5M
Operating Income (Adjusted) $147.4M $200.2M $258.7M $246.8M $238.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $333M $451.5M $484.6M $460.9M $455.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $217.5M $306.1M $322.3M $297.3M $291.3M
Gross Profit $115.5M $145.3M $162.3M $163.6M $163.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81.6M $104.7M $109.5M $115.6M $119.6M
Other Inc / (Exp) -$309K -$1.7M -$1.8M -$4.2M -$609K
Operating Expenses $81.6M $104.7M $109.5M $115.6M $119.6M
Operating Income $33.9M $40.7M $52.7M $47.9M $44.3M
 
Net Interest Expenses $1.1M $1.5M $3.1M $1.4M $1.8M
EBT. Incl. Unusual Items $32.5M $37.5M $47.8M $42.3M $41.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.4M $7.4M $10.2M $9.2M $10.5M
Net Income to Company $28.2M $30.1M $37.6M $33.1M $31.4M
 
Minority Interest in Earnings -$283K -$354K -$251K -$133K -$412K
Net Income to Common Excl Extra Items $27.9M $29.8M $37.3M $33M $31M
 
Basic EPS (Cont. Ops) $0.60 $0.64 $0.81 $0.71 $0.67
Diluted EPS (Cont. Ops) $0.59 $0.63 $0.79 $0.70 $0.67
Weighted Average Basic Share $46.3M $46.4M $46.2M $46.1M $45.7M
Weighted Average Diluted Share $46.9M $47.1M $46.9M $46.7M $46.3M
 
EBITDA $43.2M $51.1M $63.8M $57.6M $58.1M
EBIT $33.6M $39M $51M $43.8M $43.7M
 
Revenue (Reported) $333M $451.5M $484.6M $460.9M $455.2M
Operating Income (Reported) $33.9M $40.7M $52.7M $47.9M $44.3M
Operating Income (Adjusted) $33.6M $39M $51M $43.8M $43.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $130.8M $40.5M $45.8M $85M $220.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $159.8M $196.2M $230.4M $222.4M $226.8M
Inventory $300.9M $450M $545M $508.7M $483.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.7M $38M $36.9M $37.7M $33M
Total Current Assets $619.3M $724.6M $858.1M $853.8M $964.2M
 
Property Plant And Equipment $241M $259M $264.1M $286.8M $286.2M
Long-Term Investments -- -- -- -- --
Goodwill $266.7M $329.6M $328M $342.4M $338.5M
Other Intangibles $133.8M $249.7M $231.3M $230M $213M
Other Long-Term Assets $2.7M $4.5M $5.9M $6.4M $10.5M
Total Assets $1.3B $1.6B $1.7B $1.7B $1.8B
 
Accounts Payable $95.9M $164.8M $139.3M $152.4M $157M
Accrued Expenses $48.5M $75.1M $70.8M $57.7M $60.4M
Current Portion Of Long-Term Debt $2.6M $98M $126.8M $12.4M $117.8M
Current Portion Of Capital Lease Obligations $11.1M $15.3M $16M $17.3M $18.9M
Other Current Liabilities $30.7M $28.4M $36.3M $28.7M $39.5M
Total Current Liabilities $203.7M $396M $405.8M $287M $433.7M
 
Long-Term Debt $92M $90.5M $89.3M $88.1M $11.6M
Capital Leases -- -- -- -- --
Total Liabilities $422.4M $626.5M $623.4M $517.8M $550.8M
 
Common Stock $4.6M $4.6M $4.6M $4.6M $4.6M
Other Common Equity Adj -$204.8M -- -- -$221.1M -$254M
Common Equity $847.8M $946.5M $1.1B $1.2B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1M $2.1M $2.9M $3.6M $3.7M
Total Equity $849.9M $948.6M $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $1.3B $1.6B $1.7B $1.7B $1.8B
Cash and Short Terms $130.8M $40.5M $45.8M $85M $220.5M
Total Debt $94.5M $188.5M $216M $100.4M $129.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $118.3M $38.6M $51.9M $65.3M $84M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $179.4M $229.7M $276.5M $262.6M $271.7M
Inventory $310.3M $527.9M $600.7M $532.2M $560.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $27.2M $37.4M $39M $41.2M $40.6M
Total Current Assets $635.3M $833.6M $968M $901.4M $956.6M
 
Property Plant And Equipment $238.6M $260.6M $266.2M $288.1M $297M
Long-Term Investments -- -- -- -- --
Goodwill $265.3M $329.4M $329.3M $340.5M $391.5M
Other Intangibles $130.3M $247.1M $227.2M $226.7M $260.8M
Other Long-Term Assets $2.9M $4.8M $5.7M $6.7M $15.2M
Total Assets $1.3B $1.7B $1.8B $1.8B $1.9B
 
Accounts Payable $110M $190.5M $188M $185.5M $190.3M
Accrued Expenses $68.8M $52M $48.1M $44.6M $47.8M
Current Portion Of Long-Term Debt $2.7M $194.8M $185.3M $24.4M $149.7M
Current Portion Of Capital Lease Obligations $11.8M $15.2M $15.1M $18M $18.7M
Other Current Liabilities -- $29.6M $34.6M $25.7M $38.1M
Total Current Liabilities $200.4M $491.6M $486.9M $316.2M $484M
 
Long-Term Debt $91.4M $89.9M $88.8M $87.4M $14.9M
Capital Leases -- -- -- -- --
Total Liabilities $418M $719M $707.8M $549M $627.6M
 
Common Stock $4.6M $4.6M $4.6M $4.6M $4.6M
Other Common Equity Adj -$215.3M -$219M -- -$227.9M -$240.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3M $2.5M $3.2M $3.7M $4M
Total Equity $863.7M $964.2M $1.1B $1.2B $1.3B
 
Total Liabilities and Equity $1.3B $1.7B $1.8B $1.8B $1.9B
Cash and Short Terms $118.3M $38.6M $51.9M $65.3M $84M
Total Debt $94M $284.8M $274M $111.8M $164.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $101.2M $155M $188.8M $194.7M $181.6M
Depreciation & Amoritzation $36.5M $44.6M $50.4M $52.3M $56.1M
Stock-Based Compensation $10.1M $11.7M $11M $10.1M $12.1M
Change in Accounts Receivable $22.1M -$31.9M -$44.8M $19.2M -$17M
Change in Inventories $13.1M -$123.1M -$101.1M $48.2M $10.9M
Cash From Operations $211.9M $129.8M $101.7M $315.7M $261.4M
 
Capital Expenditures $22.9M $30.1M $41.9M $41.4M $41.7M
Cash Acquisitions -$55.9M -$235.7M -$1.2M -$34.8M -$5.2M
Cash From Investing -$78.8M -$264.8M -$43.1M -$74.3M -$45.6M
 
Dividends Paid (Ex Special Dividend) -$29.7M -$33.4M -$37M -$41.7M -$46.9M
Special Dividend Paid
Long-Term Debt Issued $117.8M $321.3M $477.6M $443.2M $309.7M
Long-Term Debt Repaid -$138.8M -$226.6M -$448.6M -$558.7M -$280.5M
Repurchase of Common Stock -$19.6M -$25.9M -$40.5M -$43.3M -$61M
Other Financing Activities -- -- -$3.8M -$802K -$2.6M
Cash From Financing -$66.6M $50.9M -$48.5M -$192.2M -$74.1M
 
Beginning Cash (CF) $64.4M $130.8M $40.5M $45.8M $85M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66.5M -$84.1M $10.1M $49.2M $141.7M
Ending Cash (CF) $130.8M $40.5M $45.8M $85M $220.5M
 
Levered Free Cash Flow $189M $99.6M $59.8M $274.3M $219.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $28.2M $30.1M $37.6M $33.1M $31.4M
Depreciation & Amoritzation $9.6M $12.1M $12.8M $13.8M $14.4M
Stock-Based Compensation $4.2M $4M $3.9M $4M $5M
Change in Accounts Receivable -$24.2M -$34.1M -$43.4M -$43.4M -$29.4M
Change in Inventories -$14.3M -$74.7M -$50.7M -$28.1M -$43.7M
Cash From Operations $5.4M -$61.3M -$12M -$1.4M -$19.5M
 
Capital Expenditures $6.7M $9.5M $9.6M $9.2M $6.8M
Cash Acquisitions $70K $553K -$5M -$1.2M -$109.7M
Cash From Investing -$6.7M -$8.9M -$14.6M -$10.2M -$116.1M
 
Dividends Paid (Ex Special Dividend) -$8.1M -$9.1M -$10.4M -$12.4M -$13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $693K $198.6M $141.7M $85.5M $36.6M
Long-Term Debt Repaid -$1.2M -$101.7M -$83.9M -$74.1M -$16.3M
Repurchase of Common Stock -$4.8M -$19.3M -$17.1M -$9M -$6.9M
Other Financing Activities -- -- -- -$348K -$4.3M
Cash From Financing -$8.4M $68.7M $33.1M -$6.3M -$2.6M
 
Beginning Cash (CF) $130.8M $40.5M $45.8M $85M $220.5M
Foreign Exchange Rate Adjustment -$2.8M -$486K -$443K -$1.7M $1.6M
Additions / Reductions -$9.7M -$1.5M $6.5M -$17.9M -$138.1M
Ending Cash (CF) $118.3M $38.6M $51.9M $65.3M $84M
 
Levered Free Cash Flow -$1.4M -$70.8M -$21.6M -$10.5M -$26.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $118.5M $156.9M $196.3M $190.3M $179.9M
Depreciation & Amoritzation $36.9M $47.1M $51.1M $53.2M $56.7M
Stock-Based Compensation $9.9M $11.5M $10.9M $10.3M $13M
Change in Accounts Receivable $431K -$41.8M -$54.1M $19.2M -$3.1M
Change in Inventories $18.8M -$183.4M -$77.1M $70.8M -$4.7M
Cash From Operations $221.9M $63.1M $151M $326.4M $243.2M
 
Capital Expenditures $24.1M $32.8M $42M $41M $39.3M
Cash Acquisitions -$50.2M -$235.2M -$6.7M -$31M -$113.7M
Cash From Investing -$74.3M -$267M -$48.7M -$70M -$151.5M
 
Dividends Paid (Ex Special Dividend) -$30.6M -$34.4M -$38.3M -$43.7M -$47.6M
Special Dividend Paid
Long-Term Debt Issued $61.8M $519.2M $420.7M $387.1M $260.8M
Long-Term Debt Repaid -$103M -$327.1M -$430.9M -$549M -$222.6M
Repurchase of Common Stock -$7.4M -$40.4M -$38.3M -$35.2M -$58.9M
Other Financing Activities -- -- -- -$1.2M -$6.5M
Cash From Financing -$71.3M $128M -$84.1M -$231.6M -$70.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $76.3M -$76M $18.1M $24.8M $21.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $197.8M $30.2M $109M $285.3M $203.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $28.2M $30.1M $37.6M $33.1M $31.4M
Depreciation & Amoritzation $9.6M $12.1M $12.8M $13.8M $14.4M
Stock-Based Compensation $4.2M $4M $3.9M $4M $5M
Change in Accounts Receivable -$24.2M -$34.1M -$43.4M -$43.4M -$29.4M
Change in Inventories -$14.3M -$74.7M -$50.7M -$28.1M -$43.7M
Cash From Operations $5.4M -$61.3M -$12M -$1.4M -$19.5M
 
Capital Expenditures $6.7M $9.5M $9.6M $9.2M $6.8M
Cash Acquisitions $70K $553K -$5M -$1.2M -$109.7M
Cash From Investing -$6.7M -$8.9M -$14.6M -$10.2M -$116.1M
 
Dividends Paid (Ex Special Dividend) -$8.1M -$9.1M -$10.4M -$12.4M -$13.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $693K $198.6M $141.7M $85.5M $36.6M
Long-Term Debt Repaid -$1.2M -$101.7M -$83.9M -$74.1M -$16.3M
Repurchase of Common Stock -$4.8M -$19.3M -$17.1M -$9M -$6.9M
Other Financing Activities -- -- -- -$348K -$4.3M
Cash From Financing -$8.4M $68.7M $33.1M -$6.3M -$2.6M
 
Beginning Cash (CF) $130.8M $40.5M $45.8M $85M $220.5M
Foreign Exchange Rate Adjustment -$2.8M -$486K -$443K -$1.7M $1.6M
Additions / Reductions -$9.7M -$1.5M $6.5M -$17.9M -$138.1M
Ending Cash (CF) $118.3M $38.6M $51.9M $65.3M $84M
 
Levered Free Cash Flow -$1.4M -$70.8M -$21.6M -$10.5M -$26.3M

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

GET BETTER TRADE IDEAS

Popular

Where Will The Trade Desk’s Stock Be in 5 Years?
Where Will The Trade Desk’s Stock Be in 5 Years?

If you stitched together every advertisement The Trade Desk (NASDAQ:…

Is MSTR Stock Fundamentally Misunderstood?
Is MSTR Stock Fundamentally Misunderstood?

Software firm turned Bitcoin treasury Strategy (NASDAQ:MSTR) has made waves…

Is Alphabet or Amazon the Better Buy?
Is Alphabet or Amazon the Better Buy?

Alphabet (NASDAQ:GOOG) and Amazon (NASDAQ:AMZN) are two of the mega-cap…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 41x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 49x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Sell
20
KARO alert for Jun 13

Karooooo [KARO] is up 0.59% over the past day.

Sell
18
OXM alert for Jun 13

Oxford Industries [OXM] is down 6.32% over the past day.

Buy
69
MP alert for Jun 13

MP Materials [MP] is up 2.05% over the past day.

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

Show me the best stock