Financhill
Buy
60

FRFHF Quote, Financials, Valuation and Earnings

Last price:
$1,379.67
Seasonality move :
-0.17%
Day range:
$1,341.05 - $1,385.00
52-week range:
$904.98 - $1,464.00
Dividend yield:
1.09%
P/E ratio:
8.44x
P/S ratio:
1.12x
P/B ratio:
1.38x
Volume:
4.3K
Avg. volume:
4.3K
1-year change:
47.9%
Market cap:
$31.4B
Revenue:
$25.8B
EPS (TTM):
$163.49
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.2B $19.9B $25.8B $19.6B $25.8B
Revenue Growth (YoY) 28.31% -6.23% 29.92% -24.1% 31.77%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.1B $1.2B -- --
Other Inc / (Exp) $5.5B $4.7B $5.2B -- --
Operating Expenses $8.1B $7.4B $8.3B $1.5B $934.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses $472M $475.9M $513.9M $452.8M $510M
EBT. Incl. Unusual Items $2.2B $244.1M $4.4B $4.9B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $261.5M $206.7M $726M $1.1B $813.4M
Net Income to Company $2B $37.4M $3.7B $3.8B $5.1B
 
Minority Interest in Earnings $32.9M $181M -$265.5M -$437.5M -$713.1M
Net Income to Common Excl Extra Items $2B $218.4M $3.4B $3.4B $4.4B
 
Basic EPS (Cont. Ops) $72.80 $6.59 $129.33 $140.83 $186.87
Diluted EPS (Cont. Ops) $69.79 $6.29 $122.25 $131.37 $173.24
Weighted Average Basic Share $26.9M $26.4M $26M $23.6M $23.2M
Weighted Average Diluted Share $28.1M $27.7M $27.5M $25.3M $25M
 
EBITDA -- -- -- -- --
EBIT $2.7B $720M $4.9B $5.4B $6.4B
 
Revenue (Reported) $21.2B $19.9B $25.8B $19.6B $25.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.7B $720M $4.9B $5.4B $6.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.1B $6.2B $4.9B $5.9B $8.1B
Revenue Growth (YoY) 6.47% 22.91% -21.49% 20.74% 35.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $309.1M -- -- $1.4B $1.3B
Other Inc / (Exp) $1.2B $1.4B -- -- --
Operating Expenses $1.7B $2.2B $34.9M -$28.6M $109.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $120.9M $109.7M $114.4M $124.8M $164.4M
EBT. Incl. Unusual Items $79.5M $698.7M $759.5M $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.7M $122.6M $176.8M $304.3M $374.5M
Net Income to Company $41.8M $576.1M $582.7M $1.2B --
 
Minority Interest in Earnings $91.9M -$113.7M -$83.3M -$118.1M -$88.7M
Net Income to Common Excl Extra Items $133.7M $462.4M $499.4M $1.1B $1B
 
Basic EPS (Cont. Ops) $4.66 $17.43 $20.71 $45.62 $46.04
Diluted EPS (Cont. Ops) $4.44 $16.44 $19.31 $42.26 $42.62
Weighted Average Basic Share $26.3M $25.9M $23.6M $23.2M $22.1M
Weighted Average Diluted Share $27.6M $28.1M $25.9M $25.3M $24.2M
 
EBITDA -- -- -- -- --
EBIT $200.4M $808.4M $873.9M $1.6B $1.7B
 
Revenue (Reported) $5.1B $6.2B $4.9B $5.9B $8.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $200.4M $808.4M $873.9M $1.6B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $19.2B $25.2B $20.5B $23.9B $30.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5B $5.2B $1.4B -- --
Operating Expenses $7.5B $8.4B $527.1M $1.7B $4.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses $475.8M $510.7M $447.4M $505.2M $606.8M
EBT. Incl. Unusual Items -$554M $4.5B $3B $7.2B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$135.7M $848.2M $703M $1.3B $1B
Net Income to Company -$418.3M $3.6B $2.3B $5.9B --
 
Minority Interest in Earnings $399.6M -$258.4M -$331.1M -$529.6M -$568.6M
Net Income to Common Excl Extra Items -$18.7M $3.4B $2B $5.4B $4.1B
 
Basic EPS (Cont. Ops) -$2.10 $127.94 $78.77 $213.98 $176.50
Diluted EPS (Cont. Ops) -$4.10 $121.28 $73.79 $198.77 $163.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$78.2M $5B $3.5B $7.7B $6.3B
 
Revenue (Reported) $19.2B $25.2B $20.5B $23.9B $30.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$78.2M $5B $3.5B $7.7B $6.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.4B $18.8B $13.4B $17.8B $21.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $553M -- -- $1.4B $1.3B
Other Inc / (Exp) $3.3B $3.8B -- -- --
Operating Expenses $5.3B $6.2B $260.5M $459.6M $228.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses $358.8M $393.6M $327.1M $379.5M $476.3M
EBT. Incl. Unusual Items -$993.1M $3.2B $1.9B $4.2B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$72.1M $569.4M $546.4M $784.9M $1B
Net Income to Company -$921M $2.7B $1.3B $3.4B --
 
Minority Interest in Earnings $230.3M -$209.1M -$274.7M -$366.8M -$222.3M
Net Income to Common Excl Extra Items -$690.7M $2.5B $1.1B $3.1B $2.7B
 
Basic EPS (Cont. Ops) -$26.72 $93.66 $43.11 $129.89 $119.48
Diluted EPS (Cont. Ops) -$27.68 $88.60 $40.15 $120.44 $110.62
Weighted Average Basic Share $79.6M $78M $71.2M $69.7M $67.6M
Weighted Average Diluted Share $82.2M $83.5M $75.6M $76.1M $74M
 
EBITDA -- -- -- -- --
EBIT -$634.3M $3.6B $2.2B $4.6B $4.4B
 
Revenue (Reported) $13.4B $18.8B $13.4B $17.8B $21.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$634.3M $3.6B $2.2B $4.6B $4.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.3B $5.3B $25.3B $6.9B $5.8B
Short Term Investments $6.3B $8.5B -- $3.3B $2.2B
Accounts Receivable, Net $14.6B $16.3B $650.1M $648.9M $926.1M
Inventory -- -- -- -- --
Prepaid Expenses $396.5M $364.5M -- $414.7M $501.9M
Other Current Assets -- -- -- -- --
Total Current Assets $28.1B $32.9B $26.1B $13.3B $12B
 
Property Plant And Equipment $2.7B $2.8B -- $2.9B $3.3B
Long-Term Investments $33.9B $36.9B $26.7B $47.5B $57.6B
Goodwill $3B $3.1B -- $2.9B $3.1B
Other Intangibles $3.2B $3.1B -- $2.8B $3.3B
Other Long-Term Assets -- -- -- -- --
Total Assets $70.5B $74.1B $76.1B $78.8B $92B
 
Accounts Payable $3.4B $3.6B $6.4B $2.2B $2.2B
Accrued Expenses $1.3B $1.7B -- $1.7B $2.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5.9B $7.4B $6.4B $5.2B $5.5B
 
Long-Term Debt $6.4B $7.2B $7.8B $7.8B $8.9B
Capital Leases -- -- -- -- --
Total Liabilities $52.6B $56.5B $54.6B $55.8B $64.3B
 
Common Stock $8.1B $8B $7.5B $7.4B $7.3B
Other Common Equity Adj -$711.7M -$799M -$801.7M -$982.9M -$962.2M
Common Equity $13B $12.5B $15.2B $17.8B $21.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.5B $3.7B $4.9B $3.9B $4.8B
Total Equity $17.9B $17.5B $21.5B $23B $27.7B
 
Total Liabilities and Equity $70.5B $74.1B $76.1B $78.8B $92B
Cash and Short Terms $10.6B $13.7B $25.3B $10.3B $8B
Total Debt $7.2B $8.8B $7.8B $8.6B $9.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.5B $19.3B $8.5B $5B $8.8B
Short Term Investments $6.8B $98.6M $98.2M $1.9B $62.4M
Accounts Receivable, Net $16B $18.5B $21.3B $862.5M $786M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $28B $39.1B $31.1B $9.4B $10.6B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $34.7B $31.2B $42.6B $53.6B $58.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $71.3B $84.5B $88.9B $84.3B $96.6B
 
Accounts Payable $7.9B $9.5B $10.1B $6.8B $6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.9B $9.5B $10.1B $6.8B $6B
 
Long-Term Debt $8.6B $8B $8.4B $8.6B $10.7B
Capital Leases -- -- -- -- --
Total Liabilities $55B $64.4B $70.2B $58.7B $67.8B
 
Common Stock $8.1B $8B $7.5B $7.4B $7.1B
Other Common Equity Adj -$790.3M -$883.6M -$1.1B -$1.1B -$915.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.5B $4.3B $4B $4B $4.8B
Total Equity $16.4B $20.2B $18.7B $25.6B $28.8B
 
Total Liabilities and Equity $71.3B $84.5B $88.9B $84.3B $96.6B
Cash and Short Terms $11.3B $19.4B $8.6B $6.9B $8.8B
Total Debt $8.6B $8B $8.4B $8.6B $10.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2B $37.4M $3.7B $3.8B $5.1B
Depreciation & Amoritzation $650.8M $752.1M $930.4M $677.4M $896M
Stock-Based Compensation $80.1M $84.3M $104.1M $146.1M $147M
Change in Accounts Receivable -$1.3B -$1.3B -$2.8B -$349.6M -$553.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $139.8M $6.6B -$4.4B -$39.4M
 
Capital Expenditures $319.6M $273.3M $353.9M $418.9M $514.1M
Cash Acquisitions -$700M $234.3M $2.2B $719M $552.8M
Cash From Investing -$1.2B -$46.8M $1.8B $384.8M $92M
 
Dividends Paid (Ex Special Dividend) -$323.8M -$319.7M -$316.6M -$295.1M -$294.9M
Special Dividend Paid
Long-Term Debt Issued $891.3M $1.5B $1.7B $1.1B $622.5M
Long-Term Debt Repaid -$878.1M -$319.3M -$2.8B -$268M -$580.1M
Repurchase of Common Stock -$222.4M -$238.8M -$1.2B -$347.8M -$363.2M
Other Financing Activities -$304.4M -$198.6M $1.4B -$1.5B -$451.4M
Cash From Financing -$837.4M $436.9M -$1.2B -$1.3B -$1.1B
 
Beginning Cash (CF) $4.5B $3.9B $4.5B $11.7B $6.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$686M $529.9M $7.3B -$5.3B -$1B
Ending Cash (CF) $3.9B $4.5B $11.7B $6.1B $5.1B
 
Levered Free Cash Flow $1B -$133.5M $6.3B -$4.8B -$553.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $502.7M $958.4M $987.7M $2.5B $1.7B
Depreciation & Amoritzation $191.4M $200.2M $347.9M $177M $222.2M
Stock-Based Compensation $24.7M $18.7M $28.5M $32.4M $34.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $630.8M -$194.6M $1.2B $555.5M $988.5M
 
Capital Expenditures $97.7M $47M $105.5M $136.3M $139.7M
Cash Acquisitions -$167.2M -$78.2M $142.8M $1.1B $87.9M
Cash From Investing -$273.5M -$130.8M $88.1M $960.6M -$139.7M
 
Dividends Paid (Ex Special Dividend) -$11.6M -$11.1M -$11M -$11.7M -$12.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$535.1M $793.4M $26.4M $76.5M $510.9M
Long-Term Debt Repaid -$116.9M -$86.9M -$283.3M -$52.4M -$344.6M
Repurchase of Common Stock -$100K -$19.6M -$1B -$77.1M -$122.5M
Other Financing Activities -$38M $204.2M $1B -$487.6M -$184.8M
Cash From Financing -$701.7M $63.4M -$286.1M -$552.3M -$153.8M
 
Beginning Cash (CF) $4.2B $4.6B $10.7B $5.1B $4.4B
Foreign Exchange Rate Adjustment $18.1M $96.1M -$19.2M $47.4M $38.2M
Additions / Reductions -$344.4M -$262M $1B $963.8M $695M
Ending Cash (CF) $3.9B $4.5B $11.7B $6.1B $5.1B
 
Levered Free Cash Flow $533.1M -$241.6M $1.1B $419.2M $848.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$418.3M $3.6B $2.3B $5.9B --
Depreciation & Amoritzation $743.3M $782.7M $848.3M $850.8M --
Stock-Based Compensation $90.3M $94.3M $142.2M $145.2M $34.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $965.2M $5.2B -$3.7B -$472.4M --
 
Capital Expenditures $324M $295.4M $388.1M $510.7M $139.7M
Cash Acquisitions $145.3M $1.9B -$212.5M $1.5B $87.9M
Cash From Investing -$189.5M $1.6B -$487.7M $1.2B --
 
Dividends Paid (Ex Special Dividend) -$320.2M -$316.7M -$294.4M -$293.8M -$12.8M
Special Dividend Paid
Long-Term Debt Issued $184.8M $2.5B $1B $188.1M --
Long-Term Debt Repaid -$349.3M -$2.6B -$498.9M -$287.9M --
Repurchase of Common Stock -$219.3M -$191.4M -$1.3B -$317.8M --
Other Financing Activities -$440.8M $572.9M $10.1M -$754.2M --
Cash From Financing -$328.2M -$839.8M -$1B -$1.5B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $447.5M $6B -$5.3B -$745.7M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $641.2M $4.9B -$4.1B -$983.1M --
Period Ending 2021-01-15 2022-01-15 2023-01-15 2024-01-15
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is Target a Dividend King?
Is Target a Dividend King?

Popular retail giant Target Corporation (NYSE:TGT) has been in a…

Is COWZ ETF a Good Investment?
Is COWZ ETF a Good Investment?

There’s a reason even Warren Buffett advocates his heirs to…

3 Stocks Buffett Is Betting On
3 Stocks Buffett Is Betting On

Warren Buffett appeared to take a hard look at the…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 110x

Sell
40
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
72
HEES alert for Jan 15

H&E Equipment Services [HEES] is up 105.42% over the past day.

Sell
26
SIG alert for Jan 15

Signet Jewelers [SIG] is down 21.66% over the past day.

Sell
45
WGS alert for Jan 15

GeneDx Holdings [WGS] is down 15.3% over the past day.

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

Show me the best stock