Financhill
Buy
59

FER Quote, Financials, Valuation and Earnings

Last price:
$65.59
Seasonality move :
5.21%
Day range:
$64.89 - $65.70
52-week range:
$40.07 - $68.09
Dividend yield:
1.55%
P/E ratio:
12.86x
P/S ratio:
4.61x
P/B ratio:
10.09x
Volume:
2.5M
Avg. volume:
3.4M
1-year change:
56.38%
Market cap:
$46.5B
Revenue:
$9.9B
EPS (TTM):
$5.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.4B $8.2B $7.9B $9.2B $9.9B
Revenue Growth (YoY) 9.89% 9.69% -2.84% 15.99% 7.49%
 
Cost of Revenues $6.1B $6.5B $6.2B $6.9B $7.4B
Gross Profit $1.3B $1.7B $1.7B $2.3B $2.5B
Gross Profit Margin 17.99% 20.81% 21.64% 25.02% 24.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $304.4M $485.8M $505.5M $725.4M $682.5M
Other Inc / (Exp) -$389.4M $1.1B $106.5M $296.6M $3.3B
Operating Expenses $1.1B $1.3B $1.3B $1.6B $1.5B
Operating Income $196.1M $400.7M $377.3M $694.1M $934.6M
 
Net Interest Expenses $345.4M $320.3M $372M $504.9M $516M
EBT. Incl. Unusual Items -$61.6M $1.4B $108.3M $476.8M $3.7B
Earnings of Discontinued Ops. $22.8M $426.7M $67.3M $17.3M $15.1M
Income Tax Expense -$38.8M -$10.6M $31.5M $45.4M $156.8M
Net Income to Company -$483.3M $1.4B $194.4M $497.3M $3.5B
 
Minority Interest in Earnings $58.1M $163.1M $123M $183.8M $271.5M
Net Income to Common Excl Extra Items -$448M $1.2B $250.1M $663.8M $3.8B
 
Basic EPS (Cont. Ops) -$0.66 $1.21 $0.18 $0.68 $4.84
Diluted EPS (Cont. Ops) -$0.66 $1.21 $0.18 $0.68 $4.84
Weighted Average Basic Share $732.3M $731.8M $723.5M $728.3M $724.2M
Weighted Average Diluted Share $732.3M $731.8M $723.5M $728.3M $724.2M
 
EBITDA $461.7M $719.8M $691.5M $1.1B $1.4B
EBIT $196.1M $400.7M $377.3M $694.1M $934.6M
 
Revenue (Reported) $7.4B $8.2B $7.9B $9.2B $9.9B
Operating Income (Reported) $196.1M $400.7M $377.3M $694.1M $934.6M
Operating Income (Adjusted) $196.1M $400.7M $377.3M $694.1M $934.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.9B -- $2.3B $2.6B --
Revenue Growth (YoY) 27.85% -- -- 10.45% --
 
Cost of Revenues $1.8B -- -- -- --
Gross Profit $89.2M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$206.1M -- -- -- --
Operating Expenses -- -- $115.6M $303.6M --
Operating Income $89.2M -- $115.6M $250.9M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $10.9M -- -- -- --
Earnings of Discontinued Ops. $231.5M -- -- -- --
Income Tax Expense $43.4M -- -- -- --
Net Income to Company -$221.8M $55.4M $124.3M $445.8M --
 
Minority Interest in Earnings $97.7M -- -- -- --
Net Income to Common Excl Extra Items -$243.5M -- -- -- --
 
Basic EPS (Cont. Ops) -$0.15 -- -- -- --
Diluted EPS (Cont. Ops) -$0.15 -- -- -- --
Weighted Average Basic Share $734.5M $722.5M $724.6M $727.9M $719.6M
Weighted Average Diluted Share $734.5M $722.5M $724.6M $727.9M $719.6M
 
EBITDA $159.1M -- $115.6M $250.9M --
EBIT $89.2M -- $115.6M $250.9M --
 
Revenue (Reported) $1.9B -- $2.3B $2.6B --
Operating Income (Reported) $89.2M -- $115.6M $250.9M --
Operating Income (Adjusted) $89.2M -- $115.6M $250.9M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $8B $11.1B $8.3B $9.6B $10.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $8.5B $7.9B $8.7B $9.1B
Gross Profit -- $2.6B $476.5M $838M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.1B -- -- --
Other Inc / (Exp) -$398.3M $1.1B -- -- --
Operating Expenses $196.9M $2B -- -- --
Operating Income -- $516.8M $476.5M $838M $1B
 
Net Interest Expenses -- $315.2M $312.8M $356.7M $491.4M
EBT. Incl. Unusual Items -$411.1M $254.8M $159.7M $836.9M $3.8B
Earnings of Discontinued Ops. $302.5M -$5.5M $76.4M $20.5M $19.6M
Income Tax Expense -$759.2K $85.2M $30.7M $63.8M $133.3M
Net Income to Company -- -- $253.8M $821.7M $3.6B
 
Minority Interest in Earnings -$158.6M $70.8M $148.5M $237.9M $292.4M
Net Income to Common Excl Extra Items -$266.5M $384M $330.1M $1B $3.9B
 
Basic EPS (Cont. Ops) -$0.38 $0.42 $0.36 $1.13 $5.05
Diluted EPS (Cont. Ops) -$0.38 $0.42 $0.36 $1.13 $5.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $886M $851.7M $1.3B $1.5B
EBIT -$411.1M $516.8M $476.5M $838M $1B
 
Revenue (Reported) $8B $11.1B $8.3B $9.6B $10.2B
Operating Income (Reported) -- $516.8M $476.5M $838M $1B
Operating Income (Adjusted) -$411.1M $516.8M $476.5M $838M $1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $3.6B -- $4.3B $4.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.4B -- -- -- --
Gross Profit $162.7M -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$290.4M -- -- -- --
Operating Expenses -- -- $217.6M $414.4M --
Operating Income $162.7M -- $216.5M $416M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$27.7M -- -- -- --
Earnings of Discontinued Ops. $250.8M -- -- -- --
Income Tax Expense $36.2M -- -- -- --
Net Income to Company -$221.8M $55.4M $124.3M $445.8M --
 
Minority Interest in Earnings $104.9M -- -- -- --
Net Income to Common Excl Extra Items -$359.2M -- -- -- --
 
Basic EPS (Cont. Ops) -$0.29 -- -- -- --
Diluted EPS (Cont. Ops) -$0.29 -- -- -- --
Weighted Average Basic Share $1.5B $722.5M $1.4B $1.5B $719.6M
Weighted Average Diluted Share $1.5B $722.5M $1.4B $1.5B $719.6M
 
EBITDA $302.5M -- $216.5M $416M --
EBIT $162.7M -- $216.5M $416M --
 
Revenue (Reported) $3.6B -- $4.3B $4.6B --
Operating Income (Reported) $162.7M -- $216.5M $416M --
Operating Income (Adjusted) $162.7M -- $216.5M $416M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $8B $6.3B $5.5B $5.3B $5B
Short Term Investments -- $12.5M -- -- --
Accounts Receivable, Net $1.2B $1.2B $1.4B $1.5B $1.7B
Inventory $928.7M $516.3M $573.1M $579.9M $595.4M
Prepaid Expenses $73.8M $56.6M $65.4M $74.1M $86.4M
Other Current Assets -- -$1.1M -- -$1.1M $1M
Total Current Assets $15B $10.3B $7.9B $7.7B $7.9B
 
Property Plant And Equipment $584.9M $602.7M $706.5M $872.7M $1B
Long-Term Investments $3.9B $3.6B $3.6B $4B $4.7B
Goodwill $270.6M $488M $514.8M $525.1M $520.3M
Other Intangibles $118.1M $142.7M $148M $133.8M $134.2M
Other Long-Term Assets $801.9M $656.7M $641.3M $696.4M $415.2M
Total Assets $28.3B $28.3B $28.1B $29.1B $30B
 
Accounts Payable $1.8B $1.8B $1.8B $1.9B $1.8B
Accrued Expenses $195.6M $190.2M $203.8M $250.9M $264.3M
Current Portion Of Long-Term Debt $722M $959M $194.1M $487.5M $984.4M
Current Portion Of Capital Lease Obligations $84.9M $65.7M $68.6M $65.2M $83.2M
Other Current Liabilities $3.1B $1.7B $50.4M $38.7M $89.5M
Total Current Liabilities $10.3B $7.4B $5.7B $6.4B $6.5B
 
Long-Term Debt $10B $10.9B $11.6B $11.7B $10.6B
Capital Leases -- -- -- -- --
Total Liabilities $22.1B $20.1B $19.9B $21.1B $20.2B
 
Common Stock $179.9M $167.2M $154.8M $7.7M $7.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.9B $4.6B $4.4B $4.2B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $783.1M $2B $2.4B $2.3B $2.1B
Total Equity $4.6B $6.6B $6.8B $6.5B $8.4B
 
Total Liabilities and Equity $26.7B $26.7B $26.6B $27.6B $28.6B
Cash and Short Terms $8B $6.3B $5.5B $5.3B $5B
Total Debt $12.1B $11.6B $11.7B $12.1B $11.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $6.1B $5.3B $5.1B $3.9B $3.3B
Short Term Investments $23.8M -- -- -- --
Accounts Receivable, Net $1.2B $1.2B $1.6B $1.7B $2B
Inventory $443.5M $465.9M $516.2M $513.4M $579.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -$1.1M -- --
Total Current Assets $13.1B $8.6B $7.9B $6.8B $6.6B
 
Property Plant And Equipment $470.8M $562M $746.6M $884.3M $1.3B
Long-Term Investments $3.7B $2.4B $2.2B $3B $5B
Goodwill $183.3M $473.2M $518.4M $520.9M $519.5M
Other Intangibles $125M $141M $151.1M $145.8M $156M
Other Long-Term Assets $696.2M $627.8M $344.5M $568.1M $355.3M
Total Assets $25.8B $26.7B $27.9B $28.5B $31.1B
 
Accounts Payable $1.7B $1.7B $2B $1.9B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $890.1M $1.3B $925.9M $1.9B $1.4B
Current Portion Of Capital Lease Obligations $58.3M $52.2M $91.3M $112.5M $140.7M
Other Current Liabilities $3.3B $1.2B $373.8M $61.1M $45.7M
Total Current Liabilities $8.8B $6.8B $6.3B $7.3B $7B
 
Long-Term Debt $9.5B $10.5B $11.3B $10.6B $10.4B
Capital Leases -- -- -- -- --
Total Liabilities $21.5B $20.4B $21.7B $22.4B $22.2B
 
Common Stock $175.5M -- $7.6M $7.5M $8.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $760.2M $2B $2.2B $2.2B $2.1B
Total Equity $4.4B $6.3B $6.2B $6.2B $9B
 
Total Liabilities and Equity $25.8B $26.7B $27.9B $28.5B $31.1B
Cash and Short Terms $6.1B $5.3B $5.1B $3.9B $3.3B
Total Debt $10.4B -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$483.3M $1.4B $194.4M $497.3M $3.5B
Depreciation & Amoritzation $265.6M $319.1M $314.2M $433.5M $477M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $962.1M $612.3M $756.7M $1.2B $1.1B
 
Capital Expenditures $132.2M $146.6M $950.1M $437.9M $445.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $457.1M $573.3M -$536M -$574.1M $1.3B
 
Dividends Paid (Ex Special Dividend) $139.1M $36.6M $138.7M $147M $140.6M
Special Dividend Paid
Long-Term Debt Issued $2.5B $713.5M $1.3B $1B $162.4M
Long-Term Debt Repaid -$918.2M -$2B -$777.2M -$902.9M -$823.7M
Repurchase of Common Stock $291.8M $510.6M $468.7M $123.2M $1.1B
Other Financing Activities -$115.3M $7.1M $127.6M -$815.2M -$447M
Cash From Financing $780.9M -$2.3B -$354.2M -$1.1B -$2.3B
 
Beginning Cash (CF) $8B $6.3B $5.5B $5.3B $5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2B -$1B -$430.9M -$331.9M $80M
Ending Cash (CF) $9.9B $5.4B $4.7B $5.1B $5.1B
 
Levered Free Cash Flow $829.9M $465.7M -$193.4M $715.7M $637.1M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders -$424M -$221.8M $55.4M $124.3M $445.8M
Depreciation & Amoritzation $118.9M $151.9M $152.3M $219.2M $234.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $408.6M $320.6M $148.1M $307.5M $210M
 
Capital Expenditures $55.1M $57.8M $36.2M $48M $53.8M
Cash Acquisitions $383.3M $429M $191.7M -$91.6M -$459.8M
Cash From Investing $252.2M $133.8M -$173.6M $135.2M -$426.4M
 
Dividends Paid (Ex Special Dividend) -$102.4M -$14.5M -$115M -- -$51.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $38.6M $242.9M $138.5M $157.2M
Long-Term Debt Repaid -$18.7M -$1.5B -$38.3M -$130.9M -$119.5M
Repurchase of Common Stock -$81.5M -$96.4M -$264.2M -$56.7M -$501.8M
Other Financing Activities -$38.5M -$141M $123.6M -$789.5M -$257.3M
Cash From Financing $1.6B -$1.9B -$392M -$1.1B -$1B
 
Beginning Cash (CF) $7.4B $6.1B $5.9B $5.6B $5.2B
Foreign Exchange Rate Adjustment -- -- $13.8M $178.8M $25.8M
Additions / Reductions $2.2B -$1.6B -$476.1M -$664.1M -$1.2B
Ending Cash (CF) $7.3B $6.3B $5.4B $5.1B $3.9B
 
Levered Free Cash Flow $353.5M $262.7M $111.8M $259.5M $156.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- -- $253.8M $821.7M $3.6B
Depreciation & Amoritzation -- -- $364M $452M $486.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $933.8M $1B $1.2B
 
Capital Expenditures $57.8M -$58.1M $106.7M $196.7M $590.7M
Cash Acquisitions -- -- -- -- $1.1M
Cash From Investing -- -- -$290.6M -$1.2B $455.1M
 
Dividends Paid (Ex Special Dividend) -- -- $15.8M $199M $132.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $237.2M $570.7M $870.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$906M -$952.4M -$2.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$386.6M -$1.1B -$846.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $310.2M -- $827.1M $822.1M $641.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$221.8M $55.4M $124.3M $445.8M --
Depreciation & Amoritzation $151.9M $152.3M $219.2M $234.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $320.6M $148.1M $307.5M $210M --
 
Capital Expenditures $57.8M $36.2M $48M $53.8M --
Cash Acquisitions $429M $191.7M -$91.6M -$459.8M --
Cash From Investing $133.8M -$173.6M $135.2M -$426.4M --
 
Dividends Paid (Ex Special Dividend) -$14.5M -$115M -- -$51.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $38.6M $242.9M $138.5M $157.2M --
Long-Term Debt Repaid -$1.5B -$38.3M -$130.9M -$119.5M --
Repurchase of Common Stock -$96.4M -$264.2M -$56.7M -$501.8M --
Other Financing Activities -$141M $123.6M -$789.5M -$257.3M --
Cash From Financing -$1.9B -$392M -$1.1B -$1B --
 
Beginning Cash (CF) $13.2B $5.9B $5.6B $5.2B --
Foreign Exchange Rate Adjustment -- $13.8M $178.8M $25.8M --
Additions / Reductions -$1.6B -$476.1M -$664.1M -$1.2B --
Ending Cash (CF) $6.3B $5.4B $5.1B $3.9B --
 
Levered Free Cash Flow $262.7M $111.8M $259.5M $156.1M --

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

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

Buy
54
UNF alert for Dec 23

UniFirst Corp. [UNF] is up 0.77% over the past day.

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

Show me the best stock