Financhill
Sell
35

FCN Quote, Financials, Valuation and Earnings

Last price:
$164.33
Seasonality move :
9.14%
Day range:
$161.07 - $165.43
52-week range:
$158.88 - $243.60
Dividend yield:
0%
P/E ratio:
20.78x
P/S ratio:
1.57x
P/B ratio:
2.58x
Volume:
223K
Avg. volume:
429.5K
1-year change:
-22.93%
Market cap:
$5.8B
Revenue:
$3.7B
EPS (TTM):
$7.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.8B $3B $3.5B $3.7B
Revenue Growth (YoY) 4.61% 12.8% 9.1% 15.2% 6%
 
Cost of Revenues $1.7B $1.9B $2.1B $2.4B $2.5B
Gross Profit $788.6M $860.7M $962.9M $1.1B $1.2B
Gross Profit Margin 32.04% 31% 31.79% 32.53% 31.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $488.4M $537.8M $641.1M $751.3M $822.2M
Other Inc / (Exp) -$8.5M $2.7M -$9M -$10.1M -$6.3M
Operating Expenses $501.6M $548.7M $650.7M $757.5M $826.3M
Operating Income $287M $312M $312.2M $377.6M $355.6M
 
Net Interest Expenses $16.1M $16.8M $5.4M $9.1M --
EBT. Incl. Unusual Items $262.4M $297.9M $297.7M $358.4M $350.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.8M $63M $62.2M $83.5M $70.7M
Net Income to Company $210.7M $235M $235.5M $274.9M $280.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $210.7M $235M $235.5M $274.9M $280.1M
 
Basic EPS (Cont. Ops) $5.92 $7.02 $6.99 $8.10 $7.96
Diluted EPS (Cont. Ops) $5.67 $6.65 $6.58 $7.71 $7.81
Weighted Average Basic Share $35.6M $33.5M $33.7M $33.9M $35.2M
Weighted Average Diluted Share $37.1M $35.3M $35.8M $35.6M $35.8M
 
EBITDA $325.3M $363.3M $353.3M $419.9M $405.8M
EBIT $282.3M $318.2M $307.8M $372.7M $357.7M
 
Revenue (Reported) $2.5B $2.8B $3B $3.5B $3.7B
Operating Income (Reported) $287M $312M $312.2M $377.6M $355.6M
Operating Income (Adjusted) $282.3M $318.2M $307.8M $372.7M $357.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $626.6M $676.2M $774.4M $924.7M $894.9M
Revenue Growth (YoY) 4.05% 7.92% 14.52% 19.4% -3.22%
 
Cost of Revenues $440.3M $484.1M $526.1M $613.8M $624.9M
Gross Profit $186.3M $192.1M $248.3M $310.9M $270.1M
Gross Profit Margin 29.73% 28.41% 32.06% 33.62% 30.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $112.4M $138.8M $165M $194.6M $208.1M
Other Inc / (Exp) -$1.4M -- -- -- --
Operating Expenses $118.1M $141.1M $167.3M $195.9M $209.1M
Operating Income $68.2M $51M $81M $115M $61M
 
Net Interest Expenses $4.8M $6.9M $8.4M $1.9M --
EBT. Incl. Unusual Items $62M $46.8M $63.6M $103M $59.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.4M $8.6M $16.1M $21.4M $10.1M
Net Income to Company $55.6M $38.2M $47.5M $81.6M $49.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $55.6M $38.2M $47.5M $81.6M $49.7M
 
Basic EPS (Cont. Ops) $1.63 $1.14 $1.42 $2.35 $1.41
Diluted EPS (Cont. Ops) $1.57 $1.07 $1.33 $2.28 $1.38
Weighted Average Basic Share $34.2M $33.5M $33.5M $34.9M $35.3M
Weighted Average Diluted Share $35.5M $35.6M $35.7M $35.8M $35.9M
 
EBITDA $78.6M $62.9M $77.3M $119.3M $73.3M
EBIT $66.6M $51.9M $66.2M $106.9M $60.5M
 
Revenue (Reported) $626.6M $676.2M $774.4M $924.7M $894.9M
Operating Income (Reported) $68.2M $51M $81M $115M $61M
Operating Income (Adjusted) $66.6M $51.9M $66.2M $106.9M $60.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.8B $3B $3.5B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.9B $2.1B $2.4B $2.5B
Gross Profit $788.6M $860.7M $962.9M $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $488.4M $537.8M $641.1M $751.3M $822.2M
Other Inc / (Exp) -$8.5M -- -- -- --
Operating Expenses $501.6M $548.7M $650.7M $757.5M $826.3M
Operating Income $287M $312M $312.2M $377.6M $355.6M
 
Net Interest Expenses $16.1M $16.8M $5.4M $9.1M --
EBT. Incl. Unusual Items $262.4M $297.9M $297.7M $358.4M $350.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.8M $63M $62.2M $83.5M $70.7M
Net Income to Company $210.7M $235M $235.5M $274.9M $280.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $210.7M $235M $235.5M $274.9M $280.1M
 
Basic EPS (Cont. Ops) $5.93 $7.02 $6.99 $8.09 $7.96
Diluted EPS (Cont. Ops) $5.68 $6.64 $6.57 $7.71 $7.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $328.6M $364.2M $353.7M $421.9M $406.7M
EBIT $285.6M $319.2M $308.1M $374.6M $358.6M
 
Revenue (Reported) $2.5B $2.8B $3B $3.5B $3.7B
Operating Income (Reported) $287M $312M $312.2M $377.6M $355.6M
Operating Income (Adjusted) $285.6M $319.2M $308.1M $374.6M $358.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3B $3.5B $3.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.1B $2.4B $2.5B --
Gross Profit $860.7M $962.9M $1.1B $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $537.8M $641.1M $751.3M $822.2M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $548.7M $650.7M $757.5M $826.3M --
Operating Income $312M $312.2M $377.6M $355.6M --
 
Net Interest Expenses $16.9M $11.4M $9.8M $3.7M --
EBT. Incl. Unusual Items $297.9M $297.7M $358.4M $350.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63M $62.2M $83.5M $70.7M --
Net Income to Company $235M $235.5M $274.9M $280.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $235M $235.5M $274.9M $280.1M --
 
Basic EPS (Cont. Ops) $7.02 $6.99 $8.09 $7.96 --
Diluted EPS (Cont. Ops) $6.64 $6.57 $7.71 $7.80 --
Weighted Average Basic Share $134M $134.8M $135.7M $140.8M --
Weighted Average Diluted Share $141.4M $143.1M $142.6M $143.4M --
 
EBITDA $364.2M $353.7M $421.9M $406.7M --
EBIT $319.2M $308.1M $374.6M $358.6M --
 
Revenue (Reported) $2.8B $3B $3.5B $3.7B --
Operating Income (Reported) $312M $312.2M $377.6M $355.6M --
Operating Income (Adjusted) $319.2M $308.1M $374.6M $358.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $295M $494.5M $491.7M $303.2M $660.5M
Short Term Investments -- -- -- $25.5M --
Accounts Receivable, Net $513.5M $542.1M $633.1M $745.4M $742.5M
Inventory -- -- -- -- --
Prepaid Expenses $48.2M $52.8M $46.9M $51.1M $57M
Other Current Assets $29.6M $31.2M $37.6M $27.4M $30.3M
Total Current Assets $1.1B $1.4B $1.5B $1.6B $1.8B
 
Property Plant And Equipment $258.3M $358.2M $357.2M $368.6M $348.6M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles $41.6M $32M $25.5M $18.3M $16.8M
Other Long-Term Assets $51.8M $54.4M $64.5M $73.6M $76.3M
Total Assets $2.8B $3.1B $3.2B $3.3B $3.6B
 
Accounts Payable $13.1M $16.2M $20.3M $21.7M $26M
Accrued Expenses $68M $63.8M $67.3M $74.7M $82.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.7M $30.8M $31.9M $33.9M $34.1M
Other Current Liabilities $31.5M $35.3M $34.1M $34.7M $37.7M
Total Current Liabilities $670.2M $718.1M $769.5M $892.8M $931.8M
 
Long-Term Debt $286.1M $297.2M $315.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.6B $1.3B $1.3B
 
Common Stock $345K $343K $340K $355K $359K
Other Common Equity Adj -$106.4M -$128.8M -$176.7M -$150.5M -$176.6M
Common Equity $1.4B $1.6B $1.7B $2B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.7B $2B $2.3B
 
Total Liabilities and Equity $2.8B $3.1B $3.2B $3.3B $3.6B
Cash and Short Terms $295M $494.5M $491.7M $328.7M $660.5M
Total Debt $286.1M $297.2M $315.2M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $295M $494.5M $491.7M $303.2M $660.5M
Short Term Investments -- -- -- $25.5M --
Accounts Receivable, Net $513.5M $542.1M $633.1M $745.4M $742.5M
Inventory -- -- -- -- --
Prepaid Expenses $48.2M $52.8M $46.9M $51.1M $57M
Other Current Assets $29.6M $31.2M $37.6M $27.4M $30.3M
Total Current Assets $1.1B $1.4B $1.5B $1.6B $1.8B
 
Property Plant And Equipment $258.3M $358.2M $357.2M $368.6M $348.6M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles $41.6M $32M $25.5M $18.3M $16.8M
Other Long-Term Assets $51.8M $54.4M $64.5M $73.6M $76.3M
Total Assets $2.8B $3.1B $3.2B $3.3B $3.6B
 
Accounts Payable $13.1M $16.2M $20.3M $21.7M $26M
Accrued Expenses $68M $63.8M $67.3M $74.7M $82.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.7M $30.8M $31.9M $33.9M $34.1M
Other Current Liabilities $31.5M $35.3M $34.1M $34.7M $37.7M
Total Current Liabilities $670.2M $718.1M $769.5M $892.8M $931.8M
 
Long-Term Debt $286.1M $297.2M $315.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.6B $1.3B $1.3B
 
Common Stock $345K $343K $340K $355K $359K
Other Common Equity Adj -$106.4M -$128.8M -$176.7M -$150.5M -$176.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.7B $2B $2.3B
 
Total Liabilities and Equity $2.8B $3.1B $3.2B $3.3B $3.6B
Cash and Short Terms $295M $494.5M $491.7M $328.7M $660.5M
Total Debt $286.1M $297.2M $315.2M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $210.7M $235M $235.5M $274.9M $280.1M
Depreciation & Amoritzation $43M $45.1M $45.5M $47.2M $48.1M
Stock-Based Compensation $22.9M $23.1M $25.4M $29.5M $38.4M
Change in Accounts Receivable -$18.8M -$48.6M -$213.9M -$280M -$81.6M
Change in Inventories -- -- -- -- --
Cash From Operations $327.1M $355.5M $188.8M $224.5M $395.1M
 
Capital Expenditures $34.8M $68.7M $53.3M $49.5M $35.4M
Cash Acquisitions -$25.3M -$10.4M -$6.7M -- --
Cash From Investing -$60.1M -$79.1M -$60.1M -$73.8M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $289.5M $402.5M $165M $835M $600M
Long-Term Debt Repaid -$289.5M -$402.5M -$165M -$1.2B -$600M
Repurchase of Common Stock -$353.6M -$46.1M -$85.4M -$21M -$10.2M
Other Financing Activities -$6.5M -$15.5M -$23.2M -$19.2M -$16.1M
Cash From Financing -$360.1M -$61.7M -$106M -$354.7M -$15.4M
 
Beginning Cash (CF) $369.4M $295M $494.5M $491.7M $303.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.1M $214.7M $22.7M -$204M $369.6M
Ending Cash (CF) $295M $494.5M $491.7M $303.2M $660.5M
 
Levered Free Cash Flow $292.2M $286.8M $135.5M $175M $359.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $55.6M $38.2M $47.5M $81.6M $49.7M
Depreciation & Amoritzation $12M $10.9M $11.2M $12.4M $12.8M
Stock-Based Compensation $5.3M $5.9M $6.9M $8.1M $10.5M
Change in Accounts Receivable $64.4M $62.5M $36.6M $76.3M $64M
Change in Inventories -- -- -- -- --
Cash From Operations $186.1M $199.6M $229.2M $383M $315.3M
 
Capital Expenditures $9.7M $16.2M $14.4M $6.3M $13.7M
Cash Acquisitions -- -$595K -- -- --
Cash From Investing -$9.7M -$16.8M -$14.4M -$6.3M -$13.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $140M $25M -- $110M --
Long-Term Debt Repaid -$165M -$50M -- -$395M --
Repurchase of Common Stock -$177.8M -- -$61.9M -- -$10.2M
Other Financing Activities -$1.9M -$1.7M -$9.8M -$2.7M -$566K
Cash From Financing -$204.6M -$26.7M -$69.1M -$287.6M -$10.5M
 
Beginning Cash (CF) $304.7M $342.5M $327M $201.1M $386.3M
Foreign Exchange Rate Adjustment $18.6M -$4.1M $18.9M $12.9M -$17M
Additions / Reductions -$28.3M $156M $145.8M $89.1M $291.1M
Ending Cash (CF) $295M $494.5M $491.7M $303.2M $660.5M
 
Levered Free Cash Flow $176.3M $183.3M $214.8M $376.7M $301.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $210.7M $235M $235.5M $274.9M $280.1M
Depreciation & Amoritzation $43M $45.1M $45.5M $47.2M $48.1M
Stock-Based Compensation $22.9M $23.1M $25.4M $29.5M $38.4M
Change in Accounts Receivable -$18.8M -$48.6M -$213.9M -$280M -$81.6M
Change in Inventories -- -- -- -- --
Cash From Operations $327.1M $355.5M $188.8M $224.5M $395.1M
 
Capital Expenditures $34.8M $68.7M $53.3M $49.5M $35.4M
Cash Acquisitions -$25.3M -$10.4M -$6.7M -- --
Cash From Investing -$60.1M -$79.1M -$60.1M -$73.8M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $289.5M $402.5M $165M $835M $600M
Long-Term Debt Repaid -$289.5M -$402.5M -$165M -$1.2B -$600M
Repurchase of Common Stock -$353.6M -$46.1M -$85.4M -$21M -$10.2M
Other Financing Activities -$6.5M -$15.5M -$23.2M -$19.2M -$16.1M
Cash From Financing -$360.1M -$61.7M -$106M -$354.7M -$15.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.1M $214.7M $22.7M -$204M $369.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $292.2M $286.8M $135.5M $175M $359.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $235M $235.5M $274.9M $280.1M --
Depreciation & Amoritzation $45.1M $45.5M $47.2M $48.1M --
Stock-Based Compensation $23.1M $25.4M $29.5M $38.4M --
Change in Accounts Receivable -$48.6M -$213.9M -$280M -$81.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $355.5M $188.8M $224.5M $395.1M --
 
Capital Expenditures $68.7M $53.3M $49.5M $35.4M --
Cash Acquisitions -$10.4M -$6.7M -- -- --
Cash From Investing -$79.1M -$60.1M -$73.8M -$10.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $402.5M $165M $835M $600M --
Long-Term Debt Repaid -$402.5M -$165M -$1.2B -$600M --
Repurchase of Common Stock -$46.1M -$85.4M -$21M -$10.2M --
Other Financing Activities -$15.5M -$23.2M -$19.2M -$16.1M --
Cash From Financing -$61.7M -$106M -$354.7M -$15.4M --
 
Beginning Cash (CF) $1.1B $1.3B $1.1B $1.2B --
Foreign Exchange Rate Adjustment -$15.2M -$25.5M $15.6M -$12.3M --
Additions / Reductions $214.7M $22.7M -$204M $369.6M --
Ending Cash (CF) $1.3B $1.3B $946.4M $1.5B --
 
Levered Free Cash Flow $286.8M $135.5M $175M $359.7M --

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

GET BETTER TRADE IDEAS

Popular

How High Could IBIT Go?
How High Could IBIT Go?

Recently, a surprising number of billionaire hedge fund managers have…

Is Raymond James Stock a Buy, Sell or Hold?
Is Raymond James Stock a Buy, Sell or Hold?

Raymond James Financial (NYSE:RJF) is one of America’s large financial…

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
69
AJINY alert for Apr 1

Ajinomoto [AJINY] is down 2.15% over the past day.

Sell
40
RGC alert for Mar 31

Regencell Bioscience Holdings [RGC] is up 26.1% over the past day.

Buy
62
AGX alert for Apr 1

Argan [AGX] is down 4.98% over the past day.

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

Show me the best stock