Financhill
Sell
37

FE Quote, Financials, Valuation and Earnings

Last price:
$39.90
Seasonality move :
-0.59%
Day range:
$39.62 - $39.96
52-week range:
$35.41 - $44.97
Dividend yield:
4.22%
P/E ratio:
25.74x
P/S ratio:
1.71x
P/B ratio:
1.85x
Volume:
814.6K
Avg. volume:
2.7M
1-year change:
10.1%
Market cap:
$23B
Revenue:
$12.9B
EPS (TTM):
$1.55
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11B $10.8B $11.1B $12.5B $12.9B
Revenue Growth (YoY) -2.01% -2.22% 3.17% 11.92% 3.3%
 
Cost of Revenues $3.4B $3.1B $3.4B $4.6B $4.6B
Gross Profit $7.6B $7.7B $7.7B $7.9B $8.2B
Gross Profit Margin 68.97% 71.55% 69.05% 63.14% 63.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$431M -$45M $776M $484M $225M
Operating Expenses $5.1B $5.6B $5.8B $6B $6B
Operating Income $2.5B $2.2B $1.8B $1.9B $2.3B
 
Net Interest Expenses $962M $988M $1.1B $955M $1B
EBT. Incl. Unusual Items $1.1B $1.1B $1.6B $1.4B $1.5B
Earnings of Discontinued Ops. $8M $76M $44M -- -$21M
Income Tax Expense $213M $126M $320M $1B $267M
Net Income to Company $912M $1.1B $1.3B $439M $1.2B
 
Minority Interest in Earnings -- -- -- -$33M -$74M
Net Income to Common Excl Extra Items $912M $1.1B $1.3B $406M $1.1B
 
Basic EPS (Cont. Ops) $1.70 $1.99 $2.35 $0.71 $1.92
Diluted EPS (Cont. Ops) $1.68 $1.99 $2.35 $0.71 $1.92
Weighted Average Basic Share $535M $542M $545M $571M $573M
Weighted Average Diluted Share $542M $543M $546M $572M $574M
 
EBITDA $3.3B $3.4B $4.3B $3.8B $4B
EBIT $2.1B $2.1B $2.6B $2.4B $2.5B
 
Revenue (Reported) $11B $10.8B $11.1B $12.5B $12.9B
Operating Income (Reported) $2.5B $2.2B $1.8B $1.9B $2.3B
Operating Income (Adjusted) $2.1B $2.1B $2.6B $2.4B $2.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3B $3.1B $3.5B $3.5B $3.7B
Revenue Growth (YoY) 1.99% 3.38% 11.24% 0.35% 6.94%
 
Cost of Revenues $867M $1B $1.3B $1.3B $1.2B
Gross Profit $2.2B $2.1B $2.2B $2.2B $2.5B
Gross Profit Margin 71.31% 67.8% 62.07% 62.12% 67.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $100M $136M $169M $67M $74M
Operating Expenses $1.4B $1.5B $1.7B $1.5B $1.8B
Operating Income $721M $631M $505M $666M $727M
 
Net Interest Expenses $245M $263M $225M $263M $241M
EBT. Incl. Unusual Items $576M $504M $449M $470M $560M
Earnings of Discontinued Ops. -$6M $47M -- -$21M --
Income Tax Expense $116M $88M $105M $29M $94M
Net Income to Company $454M $463M $344M $420M $466M
 
Minority Interest in Earnings -- -- -$10M -$20M -$47M
Net Income to Common Excl Extra Items $454M $463M $334M $400M $419M
 
Basic EPS (Cont. Ops) $0.84 $0.85 $0.58 $0.70 $0.73
Diluted EPS (Cont. Ops) $0.84 $0.85 $0.58 $0.69 $0.73
Weighted Average Basic Share $542M $544M $571M $573M $576M
Weighted Average Diluted Share $543M $545M $572M $574M $577M
 
EBITDA $1.1B $1.2B $1B $1.1B $1.2B
EBIT $821M $767M $674M $733M $801M
 
Revenue (Reported) $3B $3.1B $3.5B $3.5B $3.7B
Operating Income (Reported) $721M $631M $505M $666M $727M
Operating Income (Adjusted) $821M $767M $674M $733M $801M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.9B $11B $11.9B $12.9B $13.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.2B $3.3B $4.2B $4.9B $4.4B
Gross Profit $7.7B $7.7B $7.7B $8B $9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$742M $333M $797M $577M $273M
Operating Expenses $5.3B $5.7B $6B $6B $6.9B
Operating Income $2.4B $2B $1.7B $2B $2.2B
 
Net Interest Expenses $977M $1.1B $992M $985M $1B
EBT. Incl. Unusual Items $664M $1.3B $1.5B $1.6B $1.4B
Earnings of Discontinued Ops. $116M $77M -$3M -$21M --
Income Tax Expense $54M $275M $286M $956M $368M
Net Income to Company $726M $1.1B $1.3B $599M $1B
 
Minority Interest in Earnings -- -- -$15M -$75M -$131M
Net Income to Common Excl Extra Items $726M $1.1B $1.2B $524M $892M
 
Basic EPS (Cont. Ops) $1.35 $2.03 $2.20 $0.91 $1.55
Diluted EPS (Cont. Ops) $1.34 $2.03 $2.19 $0.90 $1.55
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.9B $4B $4B $3.9B $4B
EBIT $1.6B $2.4B $2.5B $2.6B $2.4B
 
Revenue (Reported) $10.9B $11B $11.9B $12.9B $13.4B
Operating Income (Reported) $2.4B $2B $1.7B $2B $2.2B
Operating Income (Adjusted) $1.6B $2.4B $2.5B $2.6B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.3B $8.5B $9.3B $9.7B $10.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.6B $3.3B $3.6B $3.4B
Gross Profit $5.9B $5.9B $6B $6.1B $6.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$120M $258M $279M $372M $307M
Operating Expenses $4.1B $4.3B $4.4B $4.5B $5.3B
Operating Income $1.8B $1.6B $1.5B $1.6B $1.6B
 
Net Interest Expenses $735M $801M $729M $759M $772M
EBT. Incl. Unusual Items $913M $1.1B $1.1B $1.2B $1.1B
Earnings of Discontinued Ops. $46M $47M -- -$21M --
Income Tax Expense $122M $271M $237M $193M $294M
Net Income to Company $837M $856M $824M $984M $831M
 
Minority Interest in Earnings -- -- -$15M -$57M -$114M
Net Income to Common Excl Extra Items $837M $856M $809M $927M $717M
 
Basic EPS (Cont. Ops) $1.55 $1.58 $1.42 $1.62 $1.25
Diluted EPS (Cont. Ops) $1.55 $1.58 $1.41 $1.61 $1.25
Weighted Average Basic Share $1.6B $1.6B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.6B $1.6B $1.7B $1.7B $1.7B
 
EBITDA $2.6B $3.1B $2.8B $3B $3.1B
EBIT $1.6B $1.9B $1.8B $2B $1.9B
 
Revenue (Reported) $8.3B $8.5B $9.3B $9.7B $10.3B
Operating Income (Reported) $1.8B $1.6B $1.5B $1.6B $1.6B
Operating Income (Adjusted) $1.6B $1.9B $1.8B $2B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $627M $1.7B $1.5B $160M $137M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $1.2B $674M $717M
Inventory $281M $317M $260M $421M $512M
Prepaid Expenses -- -- -- -- --
Other Current Assets $157M $157M $187M $217M $293M
Total Current Assets $2.4B $3.7B $3.2B $2.4B $2.6B
 
Property Plant And Equipment $31.7B $33.3B $34.7B $36.3B $38.4B
Long-Term Investments $569M $605M $655M $622M $663M
Goodwill $5.6B $5.6B $5.6B $5.6B $5.6B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.9B $1.2B $1.1B $1.1B $1.1B
Total Assets $42.3B $44.5B $45.4B $46.1B $48.8B
 
Accounts Payable $1B $827M $943M $1.5B $1.4B
Accrued Expenses $249M $282M $283M $254M $292M
Current Portion Of Long-Term Debt $1.4B $2.3B $1.6B -- --
Current Portion Of Capital Lease Obligations $15M $14M $13M -- --
Other Current Liabilities $1.4B $348M $402M $364M $241M
Total Current Liabilities $4.9B $5B $4.4B $4B $5.4B
 
Long-Term Debt $19.6B $22.1B $22.2B $21.2B $22.9B
Capital Leases -- -- -- -- --
Total Liabilities $35.3B $37.2B $36.8B $35.5B $37.9B
 
Common Stock $54M $54M $57M $57M $57M
Other Common Equity Adj $20M -$5M -$15M -$14M -$17M
Common Equity $7B $7.2B $8.7B $10.2B $10.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $477M $479M
Total Equity $7B $7.2B $8.7B $10.6B $10.9B
 
Total Liabilities and Equity $42.3B $44.5B $45.4B $46.1B $48.8B
Cash and Short Terms $627M $1.7B $1.5B $160M $137M
Total Debt $21B $24.5B $23.8B $21.7B $24.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $260M $577M $251M $118M $439M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.3B $800M $848M $955M
Inventory $308M $245M $361M $481M $536M
Prepaid Expenses -- -- -- -- --
Other Current Assets $218M $239M $228M $322M $286M
Total Current Assets $2.2B $2.5B $2.3B $2.5B $3.1B
 
Property Plant And Equipment $32.9B $34.3B $35.6B $37.7B $40.1B
Long-Term Investments $582M $632M $621M $626M $688M
Goodwill $5.6B $5.6B $5.6B $5.6B $5.6B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6B $677M $714M $676M $778M
Total Assets $42.9B $43.9B $44.9B $47.5B $50.8B
 
Accounts Payable $891M $876M $1.1B $1.3B $1.5B
Accrued Expenses $283M $291M $255M $303M $272M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $586M $687M $639M $290M $221M
Total Current Liabilities $3.1B $4.1B $3.5B $4.8B $5.5B
 
Long-Term Debt $22.2B $22.5B $20.9B $22.9B $21.6B
Capital Leases -- -- -- -- --
Total Liabilities $35.8B $36.4B $33.6B $36.5B $37.1B
 
Common Stock $54M $54M $57M $57M $58M
Other Common Equity Adj -$2M -$11M -$13M -$16M -$14M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $464M $471M $1.3B
Total Equity $7.2B $7.5B $11.2B $10.9B $13.7B
 
Total Liabilities and Equity $42.9B $43.9B $44.9B $47.5B $50.8B
Cash and Short Terms $260M $577M $251M $118M $439M
Total Debt $22.6B $23.7B $21.3B $24.5B $23.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $912M $1.1B $1.3B $439M $1.2B
Depreciation & Amoritzation $1.2B $1.2B $1.7B $1.3B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $271M -$129M $160M -$292M -$13M
Change in Inventories -$37M -$32M $57M -$161M -$91M
Cash From Operations $2.5B $1.4B $2.8B $2.7B $1.4B
 
Capital Expenditures $2.7B $2.7B -- -- --
Cash Acquisitions -- -- $155M -- --
Cash From Investing -$2.9B -$2.9B -$2.6B -$3.1B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$820M -$845M -$849M -$891M -$906M
Special Dividend Paid
Long-Term Debt Issued $2.3B $3.4B $2.1B $800M $3.8B
Long-Term Debt Repaid -$789M -$1.1B -$2.7B -$3B -$537M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$35M -$59M -$61M $2.2B -$144M
Cash From Financing $656M $2.6B -$542M -$912M $2.2B
 
Beginning Cash (CF) $429M $679M $1.8B $1.5B $206M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $250M $1.1B -$290M -$1.3B -$27M
Ending Cash (CF) $679M $1.8B $1.5B $206M $179M
 
Levered Free Cash Flow -$198M -$1.2B $2.8B $2.7B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $454M $463M $344M $420M $466M
Depreciation & Amoritzation $202M $388M $348M $236M $434M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$108M -$45M -$58M -$112M $19M
Change in Inventories -$5M $30M -$57M -$32M --
Cash From Operations $701M $757M $554M $642M $775M
 
Capital Expenditures $687M $542M $666M $848M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$765M -$637M -$722M -$926M -$1.1B
 
Dividends Paid (Ex Special Dividend) -$212M -$212M -$222M -$223M -$245M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $250M -- $300M $720M $800M
Long-Term Debt Repaid $857M -$525M -$158M -$22M -$1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$11M -$7M -$11M $1.2B
Cash From Financing $195M -$748M -$87M $214M $672M
 
Beginning Cash (CF) $165M $1.3B $532M $214M $103M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $131M -$628M -$255M -$70M $362M
Ending Cash (CF) $296M $684M $277M $144M $465M
 
Levered Free Cash Flow $14M $215M -$112M -$206M -$229M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $726M $1.1B $1.3B $599M $1B
Depreciation & Amoritzation $952M $1.6B $1.5B $1.2B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $10M -$20M -$83M -$127M -$208M
Change in Inventories -$46M $64M -$117M -$120M -$55M
Cash From Operations $1.6B $2.7B $2.5B $1.3B $2.8B
 
Capital Expenditures $2.7B $2.4B $84M $414M $470M
Cash Acquisitions -- $155M -- -- --
Cash From Investing -$3B -$2.5B -$2.8B -$3.5B -$4.1B
 
Dividends Paid (Ex Special Dividend) -$839M -$847M -$880M -$894M -$961M
Special Dividend Paid
Long-Term Debt Issued $3.6B $1.5B $900M $3.8B $1.7B
Long-Term Debt Repaid -$1.1B -$2.3B -$3.4B -$639M -$2.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$43M -$31M $2.2B -$149M $3.3B
Cash From Financing $928M $260M -$200M $2.1B $1.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$454M $388M -$407M -- $321M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.2B $230M $2.5B $861M $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $837M $856M $824M $984M $831M
Depreciation & Amoritzation $804M $1.2B $1B $893M $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$33M $76M -$167M -$2M -$197M
Change in Inventories -$23M $73M -$101M -$60M -$24M
Cash From Operations $851M $2.1B $1.8B $429M $1.8B
 
Capital Expenditures $2B $1.8B $1.9B $2.3B $2.7B
Cash Acquisitions -- $155M -- -- --
Cash From Investing -$2.2B -$1.8B -$2B -$2.5B -$3B
 
Dividends Paid (Ex Special Dividend) -$634M -$636M -$667M -$670M -$725M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.4B $1.5B $300M $3.3B $1.2B
Long-Term Debt Repaid -$1.1B -$2.3B -$2.9B -$537M -$2.4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$44M -$16M $2.2B -$131M $3.3B
Cash From Financing $937M -$1.4B -$1.1B $2B $1.4B
 
Beginning Cash (CF) $1B $4.4B $2.4B $626M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$383M -$1.1B -$1.2B -$62M $286M
Ending Cash (CF) $646M $3.3B $1.1B $564M $1.5B
 
Levered Free Cash Flow -$1.1B $336M -$15M -$1.8B -$889M

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