Financhill
Buy
65

FHN Quote, Financials, Valuation and Earnings

Last price:
$19.91
Seasonality move :
0.19%
Day range:
$19.90 - $20.16
52-week range:
$14.09 - $22.44
Dividend yield:
3.02%
P/E ratio:
13.82x
P/S ratio:
3.45x
P/B ratio:
1.21x
Volume:
4.6M
Avg. volume:
4.3M
1-year change:
29.47%
Market cap:
$10.1B
Revenue:
$3.1B
EPS (TTM):
$1.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $3B $3.1B $3.2B $3.1B
Revenue Growth (YoY) 41.09% 16.57% 4.35% 1.12% -1.87%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.2B $1.3B $1.3B
Other Inc / (Exp) $417M $419M $223M $129M $98M
Operating Expenses $1.6B $1.4B $1.3B $1.6B $1.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $933M $1.3B $1.2B $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76M $274M $247M $212M $211M
Net Income to Company $857M $1B $912M $916M $794M
 
Minority Interest in Earnings -$12M -$11M -$12M -$19M -$19M
Net Income to Common Excl Extra Items $845M $999M $900M $897M $775M
 
Basic EPS (Cont. Ops) $1.90 $1.76 $1.62 $1.58 $1.37
Diluted EPS (Cont. Ops) $1.89 $1.74 $1.53 $1.54 $1.36
Weighted Average Basic Share $432.1M $546.4M $535M $548.4M $540.3M
Weighted Average Diluted Share $433.7M $551.2M $566M $561.7M $544.3M
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.4B $1.5B $2.7B $2.8B
 
Revenue (Reported) $2.6B $3B $3.1B $3.2B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $1.4B $1.5B $2.7B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $790M $688M $837M $798M $789M
Revenue Growth (YoY) 69.89% -12.91% 21.66% -4.66% -1.13%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $336M $310M $309M $346M $310M
Other Inc / (Exp) $126M $6M -- $52M $49M
Operating Expenses $350M $323M $321M $357M $320M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $307M $255M $331M $254M $285M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71M $57M $76M $57M $63M
Net Income to Company $236M $198M $255M $197M $222M
 
Minority Interest in Earnings -$3M -$3M -$4M -$5M -$4M
Net Income to Common Excl Extra Items $233M $195M $251M $192M $218M
 
Basic EPS (Cont. Ops) $0.41 $0.35 $0.45 $0.33 $0.41
Diluted EPS (Cont. Ops) $0.40 $0.34 $0.43 $0.33 $0.41
Weighted Average Basic Share $552.2M $533.2M $536.9M $555M $517.1M
Weighted Average Diluted Share $556.8M $549.8M $572M $557.9M $523.4M
 
EBITDA -- -- -- -- --
EBIT $351M $286M $563M $702M $668M
 
Revenue (Reported) $790M $688M $837M $798M $789M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $351M $286M $563M $702M $668M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.9B $2.9B $3.3B $3.1B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.2B $1.4B $1.3B
Other Inc / (Exp) $447M $299M $144M $141M $96M
Operating Expenses $1.8B $1.3B $1.3B $1.7B $1.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.2B $1.2B $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142M $260M $266M $194M $217M
Net Income to Company $1.1B $972M $969M $858M $819M
 
Minority Interest in Earnings -$13M -$11M -$14M -$19M -$18M
Net Income to Common Excl Extra Items $1.1B $962M $956M $838M $801M
 
Basic EPS (Cont. Ops) $1.95 $1.71 $1.72 $1.46 $1.45
Diluted EPS (Cont. Ops) $1.94 $1.68 $1.62 $1.43 $1.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.4B $1.7B $2.8B $2.8B
 
Revenue (Reported) $2.9B $2.9B $3.3B $3.1B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $1.4B $1.7B $2.8B $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $790M $688M $837M $798M $789M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $336M $310M $309M $346M $310M
Other Inc / (Exp) $126M $6M -- $52M $49M
Operating Expenses $350M $323M $321M $357M $320M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $307M $255M $331M $254M $285M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71M $57M $76M $57M $63M
Net Income to Company $236M $198M $255M $197M $222M
 
Minority Interest in Earnings -$3M -$3M -$4M -$5M -$4M
Net Income to Common Excl Extra Items $233M $195M $251M $192M $218M
 
Basic EPS (Cont. Ops) $0.41 $0.35 $0.45 $0.33 $0.41
Diluted EPS (Cont. Ops) $0.40 $0.34 $0.43 $0.33 $0.41
Weighted Average Basic Share $552.2M $533.2M $536.9M $555M $517.1M
Weighted Average Diluted Share $556.8M $549.8M $572M $557.9M $523.4M
 
EBITDA -- -- -- -- --
EBIT $351M $286M $563M $702M $668M
 
Revenue (Reported) $790M $688M $837M $798M $789M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $351M $286M $563M $702M $668M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.6B $16.1B $2.4B $2.3B $2.4B
Short Term Investments $8B $8.7B $8.8B $8.4B $6.5B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $18B $25.4B $11.8B $11.5B $9.6B
 
Property Plant And Equipment $759M $665M $612M $590M $574M
Long-Term Investments $9.2B $11B $11.6B $11.1B $10.6B
Goodwill $1.5B $1.5B $1.5B $1.5B $1.5B
Other Intangibles $354M $298M $234M $186M $143M
Other Long-Term Assets -- -- -- -- --
Total Assets $84.2B $89.1B $79B $81.7B $82.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $166M $102M $1.1B $326M $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $2.1B $2.5B $2.5B $3.4B
 
Long-Term Debt $1.7B $1.6B $1.6B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $75.9B $80.6B $70.4B $72.4B $73B
 
Common Stock $817M $853M $1.4B $869M $754M
Other Common Equity Adj -$140M -$288M -$1.4B -$1.2B -$1.1B
Common Equity $7.5B $7.7B $7.2B $8.5B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $295M $295M $295M $295M $295M
Total Equity $8.3B $8.5B $8.5B $9.3B $9.1B
 
Total Liabilities and Equity $84.2B $89.1B $79B $81.7B $82.2B
Cash and Short Terms $17.6B $24.8B $11.3B $10.7B $8.9B
Total Debt $1.8B $1.7B $2.7B $1.5B $2.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $12.8B $14.8B $3.5B $2.6B $2.1B
Short Term Investments $8.4B $9.2B $9B $8.1B $6.7B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $21.7B $24.7B $12.7B $11.6B $9.5B
 
Property Plant And Equipment $719M $669M $603M $586M $569M
Long-Term Investments $9.4B $11.8B $11.4B $10.6B $10.7B
Goodwill $1.5B $1.5B $1.5B $1.5B $1.5B
Other Intangibles $339M $285M $222M $175M $133M
Other Long-Term Assets -- -- -- -- --
Total Assets $87.5B $88.7B $80.7B $81.8B $81.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.2B $161M $4.9B $566M $1.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $1.7B $6.5B $2.7B $3.8B
 
Long-Term Debt $1.7B $1.6B $1.6B $1.2B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $79.2B $80B $71.8B $72.6B $72.4B
 
Common Stock $815M $1.3B $1.4B $863M $743M
Other Common Equity Adj -$241M -$712M -$1.2B -$1.3B -$983M
Common Equity -- -- -- -- --
Total Preferred Equity -- $494M -- -- --
Minority Interest, Total $295M $295M $295M $295M $295M
Total Equity $8.3B $8.7B $8.9B $9.2B $9B
 
Total Liabilities and Equity $87.5B $88.7B $80.7B $81.8B $81.5B
Cash and Short Terms $21.2B $24B $12.4B $10.8B $8.8B
Total Debt $3.9B $1.8B $6.5B $1.7B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $857M $1B $912M $916M $794M
Depreciation & Amoritzation $62M $45M $85M $102M $101M
Stock-Based Compensation $32M $43M $75M $36M $59M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $172M $725M $2.3B $1.3B $1.3B
 
Capital Expenditures $58M $53M $28M $37M $44M
Cash Acquisitions $2.1B -- -- $11M --
Cash From Investing -$5B -$4.6B $8.3B -$2.6B -$1.1B
 
Dividends Paid (Ex Special Dividend) -$239M -$366M -$356M -$367M -$361M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$327M -- -- -- --
Repurchase of Common Stock -$11M -$416M -$12M -$10M -$626M
Other Financing Activities -$12M -$111M -$11M -$17M -$119M
Cash From Financing $5.2B $4B -$10.9B $1.5B -$404M
 
Beginning Cash (CF) $1.3B $1.6B $1.8B $1.5B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $381M $140M -$245M $188M -$194M
Ending Cash (CF) $1.6B $1.8B $1.5B $1.7B $1.5B
 
Levered Free Cash Flow $114M $672M $2.3B $1.3B $1.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $236M $198M $255M $197M $222M
Depreciation & Amoritzation $16M $18M $30M $26M $22M
Stock-Based Compensation $10M $14M $22M $18M $18M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $694M -$69M $838M $349M
 
Capital Expenditures $10M $10M $5M $10M $9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1B $154M -$2B -$876M $693M
 
Dividends Paid (Ex Special Dividend) -$92M -$90M -$91M -$93M -$88M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $8M $15M $497M
Long-Term Debt Repaid -- -- -- -- -$1M
Repurchase of Common Stock -$62M -$2M -$4M -$159M -$365M
Other Financing Activities -$3M -$3M -$4M -$5M -$4M
Cash From Financing $3B -$771M $1.8B -$127M -$936M
 
Beginning Cash (CF) $1.6B $1.8B $1.5B $1.7B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41M $77M -$247M -$165M $106M
Ending Cash (CF) $1.7B $1.9B $1.3B $1.6B $1.6B
 
Levered Free Cash Flow $1.1B $684M -$74M $828M $340M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.1B $972M $969M $858M $819M
Depreciation & Amoritzation $58M $47M $97M $98M $97M
Stock-Based Compensation $35M $47M $83M $32M $59M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $355M $1.5B $2.2B $779M
 
Capital Expenditures $60M $53M $23M $42M $43M
Cash Acquisitions $2.1B -- -- -- --
Cash From Investing -$6.6B -$375M $6.2B -$1.5B $511M
 
Dividends Paid (Ex Special Dividend) -$285M -$364M -$357M -$369M -$356M
Special Dividend Paid
Long-Term Debt Issued -- -- $8M $7M $482M
Long-Term Debt Repaid -- -- -- -- -$1M
Repurchase of Common Stock -$69M -$356M -$14M -$165M -$832M
Other Financing Activities -$12M -$111M -$12M -$18M -$118M
Cash From Financing $4.5B $196M -$8.3B -$477M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $559M $176M -$569M $270M $77M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $302M $1.5B $2.2B $736M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $236M $198M $255M $197M $222M
Depreciation & Amoritzation $16M $18M $30M $26M $22M
Stock-Based Compensation $10M $14M $22M $18M $18M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $694M -$69M $838M $349M
 
Capital Expenditures $10M $10M $5M $10M $9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.1B $154M -$2B -$876M $693M
 
Dividends Paid (Ex Special Dividend) -$92M -$90M -$91M -$93M -$88M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $8M $15M $497M
Long-Term Debt Repaid -- -- -- -- -$1M
Repurchase of Common Stock -$62M -$2M -$4M -$159M -$365M
Other Financing Activities -$3M -$3M -$4M -$5M -$4M
Cash From Financing $3B -$771M $1.8B -$127M -$936M
 
Beginning Cash (CF) $1.6B $1.8B $1.5B $1.7B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41M $77M -$247M -$165M $106M
Ending Cash (CF) $1.7B $1.9B $1.3B $1.6B $1.6B
 
Levered Free Cash Flow $1.1B $684M -$74M $828M $340M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 16.33% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is up 15.05% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.96% over the past day.

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

Show me the best stock