Financhill
Sell
31

FL Quote, Financials, Valuation and Earnings

Last price:
$21.76
Seasonality move :
7.44%
Day range:
$21.28 - $21.80
52-week range:
$19.33 - $35.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.25x
P/B ratio:
0.72x
Volume:
1.5M
Avg. volume:
4.3M
1-year change:
-29.78%
Market cap:
$2.1B
Revenue:
$8.2B
EPS (TTM):
-$4.52
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $8B $7.6B $9B $8.8B $8.2B
Revenue Growth (YoY) 0.83% -5.63% 18.72% -2.33% -6.75%
 
Cost of Revenues $5.5B $5.4B $5.9B $6B $5.9B
Gross Profit $2.5B $2.2B $3.1B $2.8B $2.3B
Gross Profit Margin 31.77% 28.98% 34.46% 32.01% 27.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.6B $1.9B $1.9B $1.9B
Other Inc / (Exp) -$53M $75M $212M -$154M -$636M
Operating Expenses $1.8B $1.8B $2B $2.1B $2.1B
Operating Income $714M $426M $1B $693M $222M
 
Net Interest Expenses -- $7M $14M $15M $9M
EBT. Incl. Unusual Items $672M $494M $1.2B $524M -$423M
Earnings of Discontinued Ops. -- -- -- -$3M --
Income Tax Expense $181M $171M $348M $180M -$93M
Net Income to Company $491M $323M $892M $341M -$330M
 
Minority Interest in Earnings -- -- $1M $1M --
Net Income to Common Excl Extra Items $491M $323M $893M $342M -$330M
 
Basic EPS (Cont. Ops) $4.52 $3.10 $8.72 $3.62 -$3.51
Diluted EPS (Cont. Ops) $4.50 $3.08 $8.61 $3.58 -$3.51
Weighted Average Basic Share $108.7M $104.3M $102.5M $94.3M $94.2M
Weighted Average Diluted Share $109.1M $105.1M $103.8M $95.5M $94.2M
 
EBITDA $861M $677M $1.5B $747M -$215M
EBIT $682M $501M $1.3B $539M -$414M
 
Revenue (Reported) $8B $7.6B $9B $8.8B $8.2B
Operating Income (Reported) $714M $426M $1B $693M $222M
Operating Income (Adjusted) $682M $501M $1.3B $539M -$414M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $2.1B $2.2B $2.2B $2B $2B
Revenue Growth (YoY) 9.01% 3.94% -0.59% -8.59% -1.41%
 
Cost of Revenues $1.5B $1.4B $1.5B $1.4B $1.4B
Gross Profit $650M $760M $699M $546M $583M
Gross Profit Margin 30.86% 34.72% 32.12% 27.45% 29.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $424M $458M $467M $446M $482M
Other Inc / (Exp) $189M -$27M -$34M -$4M -$73M
Operating Expenses $468M $507M $519M $493M $533M
Operating Income $182M $253M $180M $53M $50M
 
Net Interest Expenses $2M $4M $3M $2M $2M
EBT. Incl. Unusual Items $369M $222M $143M $47M -$25M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104M $64M $47M $19M $8M
Net Income to Company $265M $158M $96M $28M -$33M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $265M $158M $96M $28M -$33M
 
Basic EPS (Cont. Ops) $2.54 $1.53 $1.02 $0.30 -$0.34
Diluted EPS (Cont. Ops) $2.52 $1.52 $1.01 $0.30 -$0.34
Weighted Average Basic Share $104.4M $103.2M $93.4M $94.3M $95M
Weighted Average Diluted Share $105.3M $104.4M $94.7M $94.7M $95M
 
EBITDA $416M $275M $198M $96M $28M
EBIT $372M $226M $146M $49M -$23M
 
Revenue (Reported) $2.1B $2.2B $2.2B $2B $2B
Operating Income (Reported) $182M $253M $180M $53M $50M
Operating Income (Adjusted) $372M $226M $146M $49M -$23M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $7.6B $8.8B $8.8B $8.1B $8.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4B $5.8B $5.9B $5.8B $5.8B
Gross Profit $2.2B $3B $2.9B $2.3B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.8B $1.9B $1.8B $2B
Other Inc / (Exp) $95M $198M -$121M -$143M -$678M
Operating Expenses $1.7B $2B $2.1B $2B $2.2B
Operating Income $424M $1.1B $763M $301M $136M
 
Net Interest Expenses $3M $10M $19M $9M $8M
EBT. Incl. Unusual Items $516M $1.3B $623M $149M -$550M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $182M $340M $199M $68M -$124M
Net Income to Company $334M $913M $424M $78M -$426M
 
Minority Interest in Earnings -- -- $2M -- --
Net Income to Common Excl Extra Items $334M $913M $426M $78M -$426M
 
Basic EPS (Cont. Ops) $3.26 $8.81 $4.46 $0.84 -$4.52
Diluted EPS (Cont. Ops) $3.23 $8.71 $4.39 $0.83 -$4.52
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $705M $1.4B $852M $357M -$338M
EBIT $528M $1.3B $640M $158M -$542M
 
Revenue (Reported) $7.6B $8.8B $8.8B $8.1B $8.1B
Operating Income (Reported) $424M $1.1B $763M $301M $136M
Operating Income (Adjusted) $528M $1.3B $640M $158M -$542M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $5.4B $6.6B $6.4B $5.8B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4.3B $4.3B $4.1B $4.1B
Gross Profit $1.5B $2.3B $2.1B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.4B $1.3B $1.4B
Other Inc / (Exp) $140M $262M -$71M -$60M -$102M
Operating Expenses $1.3B $1.5B $1.5B $1.5B $1.6B
Operating Income $199M $839M $560M $168M $82M
 
Net Interest Expenses $5M $8M $13M $7M $6M
EBT. Incl. Unusual Items $334M $1.1B $476M $101M -$26M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134M $303M $154M $42M $11M
Net Income to Company $200M $790M $322M $59M -$37M
 
Minority Interest in Earnings -- -- $1M -- --
Net Income to Common Excl Extra Items $200M $790M $323M $59M -$37M
 
Basic EPS (Cont. Ops) $1.91 $7.62 $3.40 $0.64 -$0.38
Diluted EPS (Cont. Ops) $1.89 $7.54 $3.37 $0.63 -$0.38
Weighted Average Basic Share $313.2M $310.6M $283.6M $282.2M $284.7M
Weighted Average Diluted Share $314.7M $314.6M $287M $284M $285.3M
 
EBITDA $476M $1.2B $646M $256M $133M
EBIT $344M $1.1B $489M $108M -$20M
 
Revenue (Reported) $5.4B $6.6B $6.4B $5.8B $5.7B
Operating Income (Reported) $199M $839M $560M $168M $82M
Operating Income (Adjusted) $344M $1.1B $489M $108M -$20M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $907M $1.7B $804M $536M $297M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $100M $124M $134M $160M $160M
Inventory $1.2B $923M $1.3B $1.6B $1.5B
Prepaid Expenses $149M $90M $139M $152M $244M
Other Current Assets $6M $9M $12M $17M $11M
Total Current Assets $2.4B $2.8B $2.4B $2.5B $2.2B
 
Property Plant And Equipment $3.7B $3.5B $3.5B $3.4B $3.1B
Long-Term Investments $149M $344M $788M $636M $158M
Goodwill $156M $159M $797M $785M $768M
Other Intangibles $20M $17M $454M $426M $399M
Other Long-Term Assets $71M $55M $60M $53M $50M
Total Assets $6.6B $7B $8.1B $7.9B $6.9B
 
Accounts Payable $333M $402M $596M $492M $366M
Accrued Expenses $145M $171M $227M $232M $215M
Current Portion Of Long-Term Debt -- $102M $6M $6M $5M
Current Portion Of Capital Lease Obligations $518M $580M $572M $544M $492M
Other Current Liabilities $64M $91M $116M $117M $105M
Total Current Liabilities $1.2B $1.6B $1.7B $1.6B $1.3B
 
Long-Term Debt $122M $8M $451M $446M $442M
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.3B $4.9B $4.6B $4B
 
Common Stock $764M $779M $770M $760M $776M
Other Common Equity Adj -$394M -$331M -- -$3M -$2M
Common Equity $2.5B $2.8B $3.2B $3.3B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $5M $4M -- --
Total Equity $2.5B $2.8B $3.2B $3.3B $2.9B
 
Total Liabilities and Equity $6.6B $7B $8.1B $7.9B $6.9B
Cash and Short Terms $907M $1.7B $804M $536M $297M
Total Debt $122M $110M $457M $452M $447M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $1.4B $1.3B $351M $187M $211M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory $1.2B $1.3B $1.7B $1.9B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $237M $253M $288M $322M $421M
Total Current Assets $2.8B $2.9B $2.3B $2.4B $2.4B
 
Property Plant And Equipment $3.5B $3.5B $3.3B $3.1B $3B
Long-Term Investments $340M $762M $722M $630M $115M
Goodwill $158M $651M $764M $763M $761M
Other Intangibles $18M $235M $424M $407M $365M
Other Long-Term Assets $85M $96M $103M $89M $92M
Total Assets $7B $8.2B $7.8B $7.4B $6.9B
 
Accounts Payable $514M $578M $522M $593M $501M
Accrued Expenses $451M $498M $455M $369M $428M
Current Portion Of Long-Term Debt -- $104M $6M $6M $5M
Current Portion Of Capital Lease Obligations $577M $577M $539M $491M $492M
Other Current Liabilities -- -- -- -- $6M
Total Current Liabilities $1.5B $1.8B $1.5B $1.5B $1.4B
 
Long-Term Debt $118M $456M $448M $443M $440M
Capital Leases -- -- -- -- --
Total Liabilities $4.4B $4.9B $4.5B $4.2B $4B
 
Common Stock $777M $806M $798M $772M $800M
Other Common Equity Adj -$365M -$343M -$3M -$3M $1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6M $5M $7M -- --
Total Equity $2.7B $3.3B $3.3B $3.2B $2.9B
 
Total Liabilities and Equity $7B $8.2B $7.8B $7.4B $6.9B
Cash and Short Terms $1.4B $1.3B $351M $187M $211M
Total Debt $118M $560M $454M $449M $445M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $491M $323M $892M $341M -$330M
Depreciation & Amoritzation $179M $176M $197M $208M $199M
Stock-Based Compensation $18M $15M $29M $31M $13M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $51M $294M -$259M -$397M $120M
Cash From Operations $696M $1.1B $666M $173M $91M
 
Capital Expenditures $187M $159M $209M $285M $242M
Cash Acquisitions -$50M -$9M -$1.2B $123M $14M
Cash From Investing -$235M -$168M -$1.4B -$162M -$222M
 
Dividends Paid (Ex Special Dividend) -$164M -$73M -$101M -$150M -$113M
Special Dividend Paid
Long-Term Debt Issued -- $330M $395M -- $146M
Long-Term Debt Repaid -- -$353M -$102M -$6M -$152M
Repurchase of Common Stock -$337M -$38M -$359M -$130M -$10M
Other Financing Activities -- $2M -$2M -$2M --
Cash From Financing -$493M -$126M -$152M -$279M -$120M
 
Beginning Cash (CF) $981M $942M $1.7B $850M $582M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$32M $768M -$862M -$268M -$251M
Ending Cash (CF) $942M $1.7B $850M $582M $334M
 
Levered Free Cash Flow $509M $903M $457M -$112M -$151M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $265M $158M $96M $28M -$33M
Depreciation & Amoritzation $44M $49M $52M $47M $51M
Stock-Based Compensation $2M $7M $9M $5M $6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $1M -$143M -$53M -$55M -$100M
Cash From Operations $66M $96M $70M $86M -$28M
 
Capital Expenditures $33M $50M $62M $60M $53M
Cash Acquisitions -$8M -$774M -$7M $7M $1M
Cash From Investing -$33M -$824M -$69M -$49M -$52M
 
Dividends Paid (Ex Special Dividend) -$16M -$30M -$37M -$38M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $395M -- -- --
Long-Term Debt Repaid -- -$2M -$2M -$2M -$1M
Repurchase of Common Stock -$11M -$129M -- -- --
Other Financing Activities $6M -$1M -- -- --
Cash From Financing -$21M $233M -$38M -$40M -$1M
 
Beginning Cash (CF) $1.4B $1.9B $431M $225M $322M
Foreign Exchange Rate Adjustment $8M -$1M -$1M $1M $1M
Additions / Reductions $12M -$495M -$37M -$3M -$81M
Ending Cash (CF) $1.4B $1.4B $393M $223M $242M
 
Levered Free Cash Flow $33M $46M $8M $26M -$81M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $334M $913M $424M $78M -$426M
Depreciation & Amoritzation $177M $186M $212M $199M $204M
Stock-Based Compensation $8M $29M $31M $15M $23M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $106M -$25M -$419M -$180M $126M
Cash From Operations $971M $888M $136M $107M $287M
 
Capital Expenditures $177M $180M $290M $232M $262M
Cash Acquisitions -$10M -$853M -$298M $115M -$2M
Cash From Investing -$185M -$1B -$575M -$125M -$262M
 
Dividends Paid (Ex Special Dividend) -$97M -$87M -$142M -$150M --
Special Dividend Paid
Long-Term Debt Issued $330M -- -- -- --
Long-Term Debt Repaid -- -$26M -$104M -$6M -$151M
Repurchase of Common Stock -$46M -$208M -$308M -$10M -$5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$139M $93M -$543M -$162M -$6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $647M -$46M -$982M -$180M $19M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $794M $708M -$154M -$125M $25M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $200M $790M $322M $59M -$37M
Depreciation & Amoritzation $132M $142M $157M $148M $153M
Stock-Based Compensation $9M $23M $25M $9M $19M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $13M -$306M -$466M -$249M -$243M
Cash From Operations $672M $498M -$32M -$98M $98M
 
Capital Expenditures $116M $137M $218M $165M $185M
Cash Acquisitions -$8M -$852M $24M $16M --
Cash From Investing -$124M -$983M -$182M -$145M -$185M
 
Dividends Paid (Ex Special Dividend) -$58M -$72M -$113M -$113M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $330M $395M -- -- --
Long-Term Debt Repaid -$330M -$3M -$5M -$5M -$4M
Repurchase of Common Stock -$11M -$181M -$130M -$10M -$5M
Other Financing Activities $2M -$2M $4M -- -$4M
Cash From Financing -$65M $154M -$237M -$120M -$6M
 
Beginning Cash (CF) $3.4B $5.6B $1.9B $1.2B $973M
Foreign Exchange Rate Adjustment $5M -$2M -$6M $4M $1M
Additions / Reductions $483M -$331M -$451M -$363M -$93M
Ending Cash (CF) $3.9B $5.3B $1.4B $807M $881M
 
Levered Free Cash Flow $556M $361M -$250M -$263M -$87M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock