Financhill
Sell
41

FAST Quote, Financials, Valuation and Earnings

Last price:
$74.14
Seasonality move :
8.26%
Day range:
$73.42 - $75.17
52-week range:
$61.33 - $84.88
Dividend yield:
2.09%
P/E ratio:
37.22x
P/S ratio:
5.74x
P/B ratio:
11.92x
Volume:
7.4M
Avg. volume:
2.7M
1-year change:
15.75%
Market cap:
$42.9B
Revenue:
$7.3B
EPS (TTM):
$2.01
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.3B $5.6B $6B $7B $7.3B
Revenue Growth (YoY) 7.42% 5.88% 6.44% 16.13% 5.25%
 
Cost of Revenues $2.8B $3.1B $3.2B $3.8B $4B
Gross Profit $2.5B $2.6B $2.8B $3.2B $3.4B
Gross Profit Margin 47.16% 45.47% 46.2% 46.07% 45.66%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.4B $1.6B $1.8B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.4B $1.6B $1.8B $1.8B
Operating Income $1.1B $1.1B $1.2B $1.5B $1.5B
 
Net Interest Expenses $13.5M $9.1M $9.6M $13.6M $6.7M
EBT. Incl. Unusual Items $1B $1.1B $1.2B $1.4B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $252.8M $273.6M $282.8M $353.1M $367M
Net Income to Company $790.9M $859.1M $925M $1.1B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $790.9M $859.1M $925M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $1.38 $1.50 $1.61 $1.89 $2.02
Diluted EPS (Cont. Ops) $1.38 $1.49 $1.60 $1.89 $2.02
Weighted Average Basic Share $573.2M $573.8M $574.8M $573.8M $571.3M
Weighted Average Diluted Share $574.4M $575.7M $577.1M $575.6M $573M
 
EBITDA $1.2B $1.3B $1.4B $1.6B $1.7B
EBIT $1.1B $1.1B $1.2B $1.5B $1.5B
 
Revenue (Reported) $5.3B $5.6B $6B $7B $7.3B
Operating Income (Reported) $1.1B $1.1B $1.2B $1.5B $1.5B
Operating Income (Adjusted) $1.1B $1.1B $1.2B $1.5B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.4B $1.6B $1.8B $1.8B $1.9B
Revenue Growth (YoY) 2.48% 9.97% 15.97% 2.41% 3.48%
 
Cost of Revenues $772.7M $834M $975.9M $998.3M $1.1B
Gross Profit $640.6M $720.2M $826.5M $847.6M $858.6M
Gross Profit Margin 45.33% 46.34% 45.86% 45.92% 44.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $350.5M $401.8M $447.3M $460.9M $470.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $350.5M $401.8M $447.3M $460.9M $470.5M
Operating Income $290.1M $318.4M $379.2M $386.7M $388.1M
 
Net Interest Expenses $2.5M $2.3M $3.9M $1.3M $500K
EBT. Incl. Unusual Items $287.6M $316.1M $375.3M $385.4M $387.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $66.1M $72.6M $90.7M $89.9M $89.5M
Net Income to Company $221.5M $243.5M $284.6M $295.5M $298.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $221.5M $243.5M $284.6M $295.5M $298.1M
 
Basic EPS (Cont. Ops) $0.39 $0.42 $0.50 $0.52 $0.52
Diluted EPS (Cont. Ops) $0.38 $0.42 $0.50 $0.52 $0.52
Weighted Average Basic Share $573.9M $575M $573M $571.4M $572.7M
Weighted Average Diluted Share $576.1M $577.3M $574.7M $573.1M $574.2M
 
EBITDA $331.3M $361.3M $423.5M $432.2M $433.8M
EBIT $290.2M $318.5M $379.4M $387.5M $389.4M
 
Revenue (Reported) $1.4B $1.6B $1.8B $1.8B $1.9B
Operating Income (Reported) $290.1M $318.4M $379.2M $386.7M $388.1M
Operating Income (Adjusted) $290.2M $318.5M $379.4M $387.5M $389.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.6B $5.8B $6.8B $7.3B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3B $3.2B $3.7B $4B $4.1B
Gross Profit $2.5B $2.7B $3.2B $3.3B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $1.7B $1.8B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.5B $1.7B $1.8B $1.9B
Operating Income $1.1B $1.2B $1.4B $1.5B $1.5B
 
Net Interest Expenses $9.4M $9.5M $11.3M $11.8M $1M
EBT. Incl. Unusual Items $1.1B $1.2B $1.4B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $265.2M $281.5M $337.7M $361.7M $363.1M
Net Income to Company $841.7M $889.9M $1.1B $1.1B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $841.7M $889.9M $1.1B $1.1B $1.2B
 
Basic EPS (Cont. Ops) $1.47 $1.55 $1.87 $1.99 $2.02
Diluted EPS (Cont. Ops) $1.46 $1.55 $1.87 $1.99 $2.01
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.3B $1.4B $1.6B $1.7B $1.7B
EBIT $1.1B $1.2B $1.4B $1.5B $1.5B
 
Revenue (Reported) $5.6B $5.8B $6.8B $7.3B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.4B $1.5B $1.5B
Operating Income (Adjusted) $1.1B $1.2B $1.4B $1.5B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.3B $4.5B $5.3B $5.6B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.4B $2.8B $3B $3.1B
Gross Profit $1.9B $2.1B $2.4B $2.6B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.3B $1.4B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $1.3B $1.4B $1.4B
Operating Income $877.4M $916.5M $1.1B $1.2B $1.2B
 
Net Interest Expenses $6.9M $7.3M $8.9M $7.1M $1.4M
EBT. Incl. Unusual Items $870.5M $909.2M $1.1B $1.2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $207.5M $215.4M $270.4M $279.1M $275.3M
Net Income to Company $663M $693.8M $841.3M $888.6M $888.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $663M $693.8M $841.3M $888.6M $888.5M
 
Basic EPS (Cont. Ops) $1.16 $1.21 $1.47 $1.56 $1.55
Diluted EPS (Cont. Ops) $1.15 $1.21 $1.47 $1.56 $1.55
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $1.7B
 
EBITDA $998.1M $1B $1.3B $1.3B $1.3B
EBIT $877.7M $916.6M $1.1B $1.2B $1.2B
 
Revenue (Reported) $4.3B $4.5B $5.3B $5.6B $5.7B
Operating Income (Reported) $877.4M $916.5M $1.1B $1.2B $1.2B
Operating Income (Adjusted) $877.7M $916.6M $1.1B $1.2B $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $174.9M $245.7M $236.2M $230.1M $221.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $741.8M $769.4M $900.2M $1B $1.1B
Inventory $1.4B $1.3B $1.5B $1.7B $1.5B
Prepaid Expenses $16.7M $6.7M $8.5M $8.1M $17.5M
Other Current Assets $157.4M $140.3M $188.1M $165.4M $171.8M
Total Current Assets $2.5B $2.5B $2.9B $3.1B $3B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $76.3M $191.4M $180.9M $170.8M $160.7M
Total Assets $3.8B $4B $4.3B $4.5B $4.5B
 
Accounts Payable $192.8M $207M $233.1M $255M $264.1M
Accrued Expenses $111.3M $138.3M $116.8M $105.6M $109.4M
Current Portion Of Long-Term Debt $3M $40M $60M $201.8M $60M
Current Portion Of Capital Lease Obligations $97.4M $93.6M $90.8M $91.9M $96.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $544.7M $612.7M $682.2M $789.8M $661.3M
 
Long-Term Debt $342M $365M $330M $353.2M $200M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.3B $1.4B $1.1B
 
Common Stock $2.9M $5.7M $5.8M $5.7M $5.7M
Other Common Equity Adj -$38.4M -$21.2M -$30.7M -$64.8M -$54.8M
Common Equity $2.7B $2.7B $3B $3.2B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.7B $3B $3.2B $3.3B
 
Total Liabilities and Equity $3.8B $4B $4.3B $4.5B $4.5B
Cash and Short Terms $174.9M $245.7M $236.2M $230.1M $221.3M
Total Debt $345M $405M $390M $555M $260M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $331.8M $250.5M $231.5M $297.5M $292.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $834.5M $949.4M $1.1B $1.2B $1.2B
Inventory $1.3B $1.4B $1.7B $1.5B $1.6B
Prepaid Expenses $14.6M $6.7M $3.2M $15.3M $16.8M
Other Current Assets $123.2M $162.6M $172.2M $150M $191.4M
Total Current Assets $2.6B $2.8B $3.2B $3.1B $3.3B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $193.8M $183.3M $173.5M $163.3M $153M
Total Assets $4.1B $4.2B $4.6B $4.6B $4.7B
 
Accounts Payable $210.4M $256.9M $277.2M $275.1M $301.7M
Accrued Expenses $258.2M $278M $282.4M $235.8M $225.7M
Current Portion Of Long-Term Debt $40M $35M $150.3M $60M $115M
Current Portion Of Capital Lease Obligations $94.4M $92.6M $92.7M $97M $99.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $603M $662.5M $802.6M $667.9M $741.6M
 
Long-Term Debt $365M $330M $404.7M $200M $125M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.5B $1.1B $1.1B
 
Common Stock $2.9M $2.9M $5.8M $5.7M $5.7M
Other Common Equity Adj -$41.8M -$29.6M -$87.1M -$71.5M -$57.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $3B $3.2B $3.5B $3.6B
 
Total Liabilities and Equity $4.1B $4.2B $4.6B $4.6B $4.7B
Cash and Short Terms $331.8M $250.5M $231.5M $297.5M $292.2M
Total Debt $405M $365M $555M $260M $240M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $790.9M $859.1M $925M $1.1B $1.2B
Depreciation & Amoritzation $148.7M $162.4M $170.7M $176.6M $177.3M
Stock-Based Compensation $5.7M $5.7M $5.6M $7.2M $7.3M
Change in Accounts Receivable -$30.4M -$29.7M -$135.2M -$119.8M -$72.3M
Change in Inventories -$84.4M $36M -$189.5M -$198M $189.1M
Cash From Operations $842.7M $1.1B $770.1M $941M $1.4B
 
Capital Expenditures $246.4M $168.1M $156.6M $173.8M $172.8M
Cash Acquisitions -- -$125M -- -- --
Cash From Investing -$239.7M -$281.7M -$148.5M -$163M -$161.2M
 
Dividends Paid (Ex Special Dividend) -$498.6M -$803.4M -$643.7M -$711.3M -$1B
Special Dividend Paid
Long-Term Debt Issued $910M $1B $525M $1.8B $880M
Long-Term Debt Repaid -$1.1B -$940M -$540M -$1.6B -$1.2B
Repurchase of Common Stock -- -$52M -- -$237.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$595.1M -$754.4M -$627.1M -$774.9M -$1.3B
 
Beginning Cash (CF) $167.2M $174.9M $245.7M $236.2M $230.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.9M $65.7M -$5.5M $3.1M -$10.2M
Ending Cash (CF) $174.9M $245.7M $236.2M $230.1M $221.3M
 
Levered Free Cash Flow $596.3M $933.7M $613.5M $767.2M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $221.5M $243.5M $284.6M $295.5M $298.1M
Depreciation & Amoritzation $41.1M $42.8M $44.1M $44.7M $44.4M
Stock-Based Compensation $1.4M $1.4M $1.4M $1.8M $2M
Change in Accounts Receivable $48.4M -$44.2M -$13.6M -$4.5M $7.4M
Change in Inventories $63.6M -$77.1M -$26.3M $46.1M -$48.4M
Cash From Operations $289M $167.4M $257.9M $388.1M $296.9M
 
Capital Expenditures $33.5M $47.4M $48M $46.9M $59.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$30.1M -$45.6M -$44.5M -$43M -$55.9M
 
Dividends Paid (Ex Special Dividend) -$143.4M -$161M -$177.5M -$199.8M -$223.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $40M $135M $695M $155M $205M
Long-Term Debt Repaid -$40M -$175M -$645M -$245M -$200M
Repurchase of Common Stock -- -- -$95.3M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$131.4M -$190.2M -$220.8M -$286.9M -$210.7M
 
Beginning Cash (CF) $201.5M $321.8M $247.9M $243.6M $255.5M
Foreign Exchange Rate Adjustment $2.8M -$2.9M -$9M -$4.3M $6.4M
Additions / Reductions $127.5M -$68.4M -$7.4M $58.2M $30.3M
Ending Cash (CF) $331.8M $250.5M $231.5M $297.5M $292.2M
 
Levered Free Cash Flow $255.5M $120M $209.9M $341.2M $237.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $841.7M $889.9M $1.1B $1.1B $1.2B
Depreciation & Amoritzation $158.3M $169.1M $175.5M $178.8M $174.2M
Stock-Based Compensation $5.7M $5.7M $5.7M $8.4M $7.7M
Change in Accounts Receivable -$21.2M -$113.1M -$175.9M -$56.4M -$26.3M
Change in Inventories $15.3M -$53.3M -$299.9M $170.6M -$38.8M
Cash From Operations $1B $934.7M $795.5M $1.4B $1.2B
 
Capital Expenditures $185.6M $159.3M $172.9M $179.3M $202.6M
Cash Acquisitions -$125M -- -- -- --
Cash From Investing -$299.4M -$149.9M -$163.1M -$169.6M -$190M
 
Dividends Paid (Ex Special Dividend) -$556.5M -$855.8M -$695.5M -$776.4M -$1.1B
Special Dividend Paid
Long-Term Debt Issued $1.1B $390M $1.6B $1.2B $680M
Long-Term Debt Repaid -$1.1B -$430M -$1.4B -$1.5B -$700M
Repurchase of Common Stock -$52M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$594.7M -$868.7M -$635.1M -$1.1B -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $139.1M -$83.9M -$2.7M $63.2M -$11.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $847.6M $775.4M $622.6M $1.2B $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $663M $693.8M $841.3M $888.6M $888.5M
Depreciation & Amoritzation $120.4M $127.1M $131.9M $134.1M $131M
Stock-Based Compensation $4.3M $4.3M $4.4M $5.6M $6M
Change in Accounts Receivable -$98.8M -$182.2M -$222.9M -$159.5M -$113.5M
Change in Inventories $22.8M -$66.5M -$176.9M $191.7M -$36.2M
Cash From Operations $780.8M $613.7M $639.1M $1.1B $890.5M
 
Capital Expenditures $123.5M $114.7M $131M $136.5M $166.3M
Cash Acquisitions -$125M -- -- -- --
Cash From Investing -$238.8M -$107M -$121.6M -$128.2M -$157M
 
Dividends Paid (Ex Special Dividend) -$430.2M -$482.6M -$534.4M -$599.5M -$669.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $910M $300M $1.4B $790M $590M
Long-Term Debt Repaid -$850M -$340M -$1.2B -$1.1B -$610M
Repurchase of Common Stock -$52M -- -$144.6M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$383.9M -$498.2M -$506.2M -$879.1M -$663.6M
 
Beginning Cash (CF) $537.1M $901.4M $718.3M $713.5M $713.9M
Foreign Exchange Rate Adjustment -$1.2M -$3.7M -$16M -$4M $1M
Additions / Reductions $158.1M $8.5M $11.3M $71.4M $69.9M
Ending Cash (CF) $694M $906.2M $713.6M $780.9M $784.8M
 
Levered Free Cash Flow $657.3M $499M $508.1M $942.2M $724.2M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is down 0.37% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 7.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 6.19% over the past day.

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

Show me the best stock