Financhill
Buy
67

FCF Quote, Financials, Valuation and Earnings

Last price:
$17.22
Seasonality move :
-0.8%
Day range:
$17.16 - $17.29
52-week range:
$13.54 - $18.28
Dividend yield:
3.11%
P/E ratio:
12.39x
P/S ratio:
2.47x
P/B ratio:
1.16x
Volume:
340.1K
Avg. volume:
722.2K
1-year change:
0.58%
Market cap:
$1.8B
Revenue:
$698.8M
EPS (TTM):
$1.39
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $398.8M $398M $428.7M $626.1M $698.8M
Revenue Growth (YoY) -2.96% -0.2% 7.73% 46.03% 11.61%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.5M $2.4M $370K -$89K $172K
Operating Expenses -$93.2M -$175.8M -$165.1M -$211.4M -$184M
Operating Income $93.2M $175.8M $165.1M $211.4M $184M
 
Net Interest Expenses $11M $9.5M $11M $31.9M $30.5M
EBT. Incl. Unusual Items $90.2M $172.8M $160.2M $197.6M $178.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.8M $34.6M $32M $40.5M $35.6M
Net Income to Company $73.4M $138.3M $128.2M $157.1M $142.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.4M $138.3M $128.2M $157.1M $142.6M
 
Basic EPS (Cont. Ops) $0.75 $1.45 $1.37 $1.55 $1.40
Diluted EPS (Cont. Ops) $0.75 $1.44 $1.37 $1.54 $1.40
Weighted Average Basic Share $97.5M $95.6M $93.6M $101.6M $101.9M
Weighted Average Diluted Share $97.8M $95.8M $93.9M $101.8M $102.2M
 
EBITDA -- -- -- -- --
EBIT $123.1M $188.1M $177.9M $341.9M $399.8M
 
Revenue (Reported) $398.8M $398M $428.7M $626.1M $698.8M
Operating Income (Reported) $93.2M $175.8M $165.1M $211.4M $184M
Operating Income (Adjusted) $123.1M $188.1M $177.9M $341.9M $399.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $101.7M $112.5M $165.7M $178.8M $187.2M
Revenue Growth (YoY) 1.2% 10.65% 47.28% 7.91% 4.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $218K $6K -$68K $41K --
Operating Expenses -$43.3M -$43.7M -$51.3M -$44.1M -$52.7M
Operating Income $43.3M $43.7M $51.3M $44.1M $52.7M
 
Net Interest Expenses $2.3M $2.3M $9.4M $8.1M $4.5M
EBT. Incl. Unusual Items $42.5M $42.5M $49.3M $40.5M $51.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.4M $8.5M $10.1M $8.4M $10.5M
Net Income to Company $34.1M $34M $39.2M $32.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.1M $34M $39.2M $32.1M $41.3M
 
Basic EPS (Cont. Ops) $0.36 $0.36 $0.38 $0.31 $0.40
Diluted EPS (Cont. Ops) $0.36 $0.36 $0.38 $0.31 $0.39
Weighted Average Basic Share $95.6M $93.2M $102.2M $102.1M $104.4M
Weighted Average Diluted Share $95.9M $93.5M $102.4M $102.4M $104.8M
 
EBITDA -- -- -- -- --
EBIT $46.1M $45.8M $91.4M $98.3M $103.4M
 
Revenue (Reported) $101.7M $112.5M $165.7M $178.8M $187.2M
Operating Income (Reported) $43.3M $43.7M $51.3M $44.1M $52.7M
Operating Income (Adjusted) $46.1M $45.8M $91.4M $98.3M $103.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $400.6M $406.8M $579.3M $690.7M $717M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1M $1.4M -$103K $63K --
Operating Expenses -$164.2M -$162.3M -$200.1M -$197.7M -$187.3M
Operating Income $164.2M $162.3M $200.1M $197.7M $187.3M
 
Net Interest Expenses $9.9M $9.1M $25.9M $36.5M $17.2M
EBT. Incl. Unusual Items $161.1M $158.9M $185.7M $190.3M $179.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.9M $31.7M $37.7M $38.8M $36.3M
Net Income to Company $129.2M $127.2M $148M $151.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $129.2M $127.2M $148M $151.6M $143.3M
 
Basic EPS (Cont. Ops) $1.35 $1.35 $1.49 $1.49 $1.39
Diluted EPS (Cont. Ops) $1.34 $1.35 $1.48 $1.48 $1.39
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $178.9M $171.7M $289.8M $405.5M $390.3M
 
Revenue (Reported) $400.6M $406.8M $579.3M $690.7M $717M
Operating Income (Reported) $164.2M $162.3M $200.1M $197.7M $187.3M
Operating Income (Adjusted) $178.9M $171.7M $289.8M $405.5M $390.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $300.2M $310M $458.8M $523.5M $541.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4M $397K -$76K $76K -$149K
Operating Expenses -$131.4M -$118M -$153.1M -$139.3M -$141.4M
Operating Income $131.4M $118M $153.1M $139.3M $141.4M
 
Net Interest Expenses $7.3M $6.8M $21.7M $26.3M $12.9M
EBT. Incl. Unusual Items $129.2M $115.3M $140.8M $133.6M $134.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.7M $22.9M $28.6M $26.9M $27.5M
Net Income to Company $103.5M $92.4M $112.2M $106.7M $66.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $103.5M $92.4M $112.2M $106.7M $107.4M
 
Basic EPS (Cont. Ops) $1.08 $0.99 $1.10 $1.05 $1.04
Diluted EPS (Cont. Ops) $1.08 $0.98 $1.10 $1.04 $1.04
Weighted Average Basic Share $287.7M $281.3M $304.3M $306.1M $309.6M
Weighted Average Diluted Share $288.4M $282M $305M $306.9M $310.5M
 
EBITDA -- -- -- -- --
EBIT $141.2M $124.8M $236.6M $300.2M $290.8M
 
Revenue (Reported) $300.2M $310M $458.8M $523.5M $541.6M
Operating Income (Reported) $131.4M $118M $153.1M $139.3M $141.4M
Operating Income (Adjusted) $141.2M $124.8M $236.6M $300.2M $290.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $100M $84.7M $124.3M $125.4M $105.1M
Short Term Investments $831.2M $1B $762.7M $1B $1.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $357.8M $396M $154.8M $147.4M $134.3M
 
Property Plant And Equipment $125.5M $120.8M $115.1M $121M $116.1M
Long-Term Investments $302.2M $342.1M $68.3M $162.1M $152.9M
Goodwill $303.3M $303.3M $303.3M $363.7M $363.7M
Other Intangibles $13.5M $11.2M $9.2M $22.8M $19.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $9.1B $9.6B $9.8B $11.5B $11.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $285M $563M $55M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $3.4B $3.6B $4.7B $4.7B
 
Long-Term Debt $224.6M $221.7M $220.7M $229.5M $301.3M
Capital Leases -- -- -- -- --
Total Liabilities $8B $8.4B $8.8B $10.2B $10.2B
 
Common Stock $113.9M $113.9M $113.9M $123.6M $123.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.1B $1.1B $1.1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1.1B $1.1B $1.3B $1.4B
 
Total Liabilities and Equity $9.1B $9.6B $9.8B $11.5B $11.6B
Cash and Short Terms $1.2B $1.4B $916.9M $1.2B $1.3B
Total Debt $275.3M $222.4M $221.4M $230.2M $302.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $94.6M $106.2M $123M $126.6M $117.2M
Short Term Investments $1.1B $787.4M $817.6M $1.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $335.2M $181.1M $337.8M $583M $162.3M
 
Property Plant And Equipment $117.9M $120.2M $123.1M $116.8M $116.5M
Long-Term Investments $272.7M $177.7M $388.4M $574.7M $158.8M
Goodwill $303.3M $303.3M $363.7M $363.7M --
Other Intangibles $11.8M $9.6M $23.6M $20.5M --
Other Long-Term Assets -- -- -- -- --
Total Assets $9.5B $9.6B $11.4B $12B $12.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $117.8M $97.9M $544.1M $538.8M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3B $3.2B $3.7B $3.7B $4.5B
 
Long-Term Debt $222.4M $222.5M $231.3M $176.2M $300.2M
Capital Leases -- -- -- -- --
Total Liabilities $8.4B $8.6B $10.2B $10.6B $10.8B
 
Common Stock $113.9M $113.9M $123.6M $123.6M $126.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $1B $1.2B $1.4B $1.5B
 
Total Liabilities and Equity $9.5B $9.6B $11.4B $12B $12.3B
Cash and Short Terms $1.5B $968.2M $1.2B $1.7B --
Total Debt $222.4M $222.5M $231.3M $176.2M $300.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $73.4M $138.3M $128.2M $157.1M $142.6M
Depreciation & Amoritzation $11.7M $11.4M $10.6M $4.1M $5.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$10.7M $5.9M -$6.8M -$8.8M $3.3M
Change in Inventories -- -- -- -- --
Cash From Operations $107.5M $136.4M $148.2M $162.8M $129.5M
 
Capital Expenditures $7.6M $10.6M $11.2M $22M $15.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$485M -$536.7M -$585.6M -$586.3M -$121.7M
 
Dividends Paid (Ex Special Dividend) $43M $43.6M $44.6M $50.8M $52.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $127M
Long-Term Debt Repaid -$1.1M -$51.1M -$1.2M -$1.3M -$51.3M
Repurchase of Common Stock $20.9M $31.3M $15.6M $15M $12.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $612.2M $439.1M $196.2M $416.3M -$21.3M
 
Beginning Cash (CF) $121.9M $356.6M $395.4M $154.2M $147M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $234.7M $38.8M -$241.1M -$7.3M -$13.6M
Ending Cash (CF) $356.6M $395.4M $154.2M $147M $133.4M
 
Levered Free Cash Flow $99.9M $125.8M $137M $140.7M $113.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34.1M $34M $39.2M $32.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $893K -$1.6M -$5.1M $2.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $37.3M $49.6M $26.8M $52.4M $49.5M
 
Capital Expenditures $2.1M $677K $5.8M $3.4M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25M -$185.1M -$218.4M $19.9M -$73.6M
 
Dividends Paid (Ex Special Dividend) $11M $11.2M $12.8M $13.3M $14.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $9.7M -$305K -$320K -$336K --
Repurchase of Common Stock $12.7M $5.1M $3.2M $2.5M $10.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $37.9M $16.5M $79.8M $321.7M $25.4M
 
Beginning Cash (CF) $284.5M $299.8M $448.9M $188.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50.2M -$119M -$111.8M $394M $1.2M
Ending Cash (CF) $334.7M $180.8M $337.1M $582.3M --
 
Levered Free Cash Flow $35.2M $48.9M $21M $49M $46M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $129.2M $127.2M $148M $151.6M --
Depreciation & Amoritzation $11.8M $10.4M $5.6M $4.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $7M $407K -$11.1M -$911K --
Change in Inventories -- -- -- -- --
Cash From Operations $121M $152.9M $157.9M $185.8M $137.2M
 
Capital Expenditures $7.1M $12.6M $22.2M $14.8M $17.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$278.6M -$351.3M -$617.7M -$331.3M -$404M
 
Dividends Paid (Ex Special Dividend) $43.2M $44.3M $49.3M $52.1M $54.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$51.1M -$1.2M -$1.3M -$51.3M --
Repurchase of Common Stock $21.8M $31.6M $14.1M $5.4M $21M
Other Financing Activities -- -- -- -- --
Cash From Financing $112.1M $44.5M $616.2M $390.7M -$154.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$45.4M -$153.9M $156.3M $245.2M -$420.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $113.9M $140.3M $135.7M $171M $119.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $103.5M $92.4M $112.2M $106.7M $66.1M
Depreciation & Amoritzation $3M $2.6M $1.8M $1.5M $2.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $4.6M -$888K -$5.2M $2.8M -$211K
Change in Inventories -- -- -- -- --
Cash From Operations $90.1M $106.5M $116.2M $139.3M $123.7M
 
Capital Expenditures $6.1M $8M $19M $11.8M $13.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$511.6M -$326.3M -$358.4M -$103.5M -$362.5M
 
Dividends Paid (Ex Special Dividend) $32.7M $33.4M $38.1M $39.4M $41.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$50.9M -$903K -$950K -$51M -$21M
Repurchase of Common Stock $15.3M $15.6M $14.1M $4.6M $12.9M
Other Financing Activities -- -- -- -- --
Cash From Financing $399.7M $5.2M $425.1M $399.5M $266.8M
 
Beginning Cash (CF) $1.1B $1.2B $998.9M $645.7M $274.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.9M -$214.6M $182.8M $435.3M $28M
Ending Cash (CF) $1.1B $1B $1.2B $1.1B $301.5M
 
Levered Free Cash Flow $84M $98.5M $97.2M $127.5M $109.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock