Financhill
Sell
47

FCN Quote, Financials, Valuation and Earnings

Last price:
$182.47
Seasonality move :
11.02%
Day range:
$180.83 - $182.27
52-week range:
$149.31 - $204.69
Dividend yield:
0%
P/E ratio:
23.15x
P/S ratio:
1.69x
P/B ratio:
3.21x
Volume:
196.3K
Avg. volume:
268.3K
1-year change:
-5.73%
Market cap:
$5.6B
Revenue:
$3.7B
EPS (TTM):
$7.86
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 $778.2M $849.9M $953.3M $1.1B $1.2B
Gross Profit Margin 31.62% 30.61% 31.47% 32.35% 31.84%
 
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 $488.4M $537.8M $641.1M $751.3M $822.2M
Operating Income $289.8M $312M $312.2M $377.6M $355.6M
 
Net Interest Expenses $19.8M $20.3M $10M $14.3M $7M
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 $332.8M $357.2M $357.8M $424.8M $403.7M
EBIT $289.8M $312M $312.2M $377.6M $355.6M
 
Revenue (Reported) $2.5B $2.8B $3B $3.5B $3.7B
Operating Income (Reported) $289.8M $312M $312.2M $377.6M $355.6M
Operating Income (Adjusted) $289.8M $312M $312.2M $377.6M $355.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $702.2M $775.9M $893.3M $926M $956.2M
Revenue Growth (YoY) 12.85% 10.49% 15.13% 3.67% 3.26%
 
Cost of Revenues $475.1M $529M $600.1M $629.1M $639M
Gross Profit $227.1M $246.9M $293.1M $296.9M $317.2M
Gross Profit Margin 32.35% 31.82% 32.81% 32.06% 33.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $138.6M $159.2M $186.1M $206M $199.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $138.6M $159.2M $186.1M $206M $199.5M
Operating Income $88.5M $87.7M $107M $90.9M $117.7M
 
Net Interest Expenses $5.1M $2.4M $4.5M $1.2M $7.6M
EBT. Incl. Unusual Items $88.6M $93.1M $107.7M $88.8M $111.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.2M $15.8M $24.4M $22.3M $28.9M
Net Income to Company $69.5M $77.3M $83.3M $66.5M $82.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $69.5M $77.3M $83.3M $66.5M $82.8M
 
Basic EPS (Cont. Ops) $2.07 $2.29 $2.44 $1.88 $2.63
Diluted EPS (Cont. Ops) $1.96 $2.15 $2.34 $1.85 $2.60
Weighted Average Basic Share $33.5M $33.8M $34.1M $35.3M $31.5M
Weighted Average Diluted Share $35.4M $35.9M $35.7M $35.9M $31.8M
 
EBITDA $100.3M $99M $118.7M $102.9M $130.6M
EBIT $88.5M $87.7M $107M $90.9M $117.7M
 
Revenue (Reported) $702.2M $775.9M $893.3M $926M $956.2M
Operating Income (Reported) $88.5M $87.7M $107M $90.9M $117.7M
Operating Income (Adjusted) $88.5M $87.7M $107M $90.9M $117.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.9B $3.3B $3.7B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2B $2.3B $2.5B $2.5B
Gross Profit $843.5M $897.1M $1.1B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $511.5M $614.9M $721.6M $808.7M $794.1M
Other Inc / (Exp) -$4.1M -- -- -- --
Operating Expenses $511.5M $614.9M $721.6M $808.7M $794.1M
Operating Income $332M $282.3M $343.5M $409.6M $381.9M
 
Net Interest Expenses $19.8M $12.6M $13M $10.1M $14.6M
EBT. Incl. Unusual Items $313.2M $281M $318.9M $394M $344.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $60.8M $54.7M $78.1M $82M $78M
Net Income to Company $252.3M $226.2M $240.8M $312M $266.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $252.3M $226.2M $240.8M $312M $266.1M
 
Basic EPS (Cont. Ops) $7.50 $6.71 $7.16 $8.89 $7.95
Diluted EPS (Cont. Ops) $7.15 $6.32 $6.76 $8.71 $7.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $378.1M $327.6M $389.6M $457.3M $431.1M
EBIT $332M $282.3M $343.5M $409.6M $381.9M
 
Revenue (Reported) $2.7B $2.9B $3.3B $3.7B $3.7B
Operating Income (Reported) $332M $282.3M $343.5M $409.6M $381.9M
Operating Income (Adjusted) $332M $282.3M $343.5M $409.6M $381.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.1B $2.3B $2.6B $2.8B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.5B $1.7B $1.9B $1.9B
Gross Profit $660.1M $707.3M $819.2M $908.7M $907M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $399.1M $476.1M $556.7M $614.1M $586M
Other Inc / (Exp) -- -- -- -- -$25.3M
Operating Expenses $399.1M $476.1M $556.7M $614.1M $586M
Operating Income $261M $231.2M $262.5M $294.6M $320.9M
 
Net Interest Expenses $15.2M $7.5M $10.4M $6.2M $13.9M
EBT. Incl. Unusual Items $251.2M $234.2M $255.3M $291M $284.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.4M $46.2M $62.1M $60.6M $67.9M
Net Income to Company $196.8M $188M $193.3M $230.4M $216.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.8M $188M $193.3M $230.4M $216.3M
 
Basic EPS (Cont. Ops) $5.88 $5.57 $5.74 $6.55 $6.55
Diluted EPS (Cont. Ops) $5.58 $5.25 $5.43 $6.43 $6.48
Weighted Average Basic Share $100.4M $101.2M $100.8M $105.5M $99.8M
Weighted Average Diluted Share $105.8M $107.5M $106.8M $107.5M $100.9M
 
EBITDA $295.2M $265.6M $297.4M $329.9M $357.4M
EBIT $261M $231.2M $262.5M $294.6M $320.9M
 
Revenue (Reported) $2.1B $2.3B $2.6B $2.8B $2.8B
Operating Income (Reported) $261M $231.2M $262.5M $294.6M $320.9M
Operating Income (Adjusted) $261M $231.2M $262.5M $294.6M $320.9M
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 $328.7M $660.5M
Short Term Investments -- -- -- $25.5M --
Accounts Receivable, Net $711.4M $754.1M $896.2M $1.1B $1B
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 $61.1M $53.5M $56M $75.4M $109.1M
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 $447.8M $533.2M $536.8M $223.8M $208M
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 $447.8M $533.2M $536.8M $223.8M $208M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $342.5M $327M $201.1M $386.3M $146M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $842.7M $948M $1.2B $1.2B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $83.3M $91.2M $127M $100.3M --
Total Current Assets $1.3B $1.4B $1.6B $1.7B $1.5B
 
Property Plant And Equipment $357.8M $340.1M $367.4M $357.3M $372M
Long-Term Investments $59.1M $54.1M $73.7M $108.5M $269.1M
Goodwill $1.2B $1.2B $1.2B $1.2B --
Other Intangibles $34.5M $25.7M $19.2M $17.5M --
Other Long-Term Assets $53M $56.3M $64.9M $77.6M --
Total Assets $3B $3.1B $3.3B $3.5B $3.5B
 
Accounts Payable $124.9M $142.2M $137.5M $165.6M $153.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $645.6M $649M $708.5M $823.2M $809M
 
Long-Term Debt $551.7M $528.2M $502.8M $217M $736M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.4B $1.5B $1.3B $1.7B
 
Common Stock $343K $344K $355K $360K $313K
Other Common Equity Adj -$124.5M -$224.2M -$178.7M -$134.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.6B $1.9B $2.3B $1.7B
 
Total Liabilities and Equity $3B $3.1B $3.3B $3.5B $3.5B
Cash and Short Terms $342.5M $327M $201.1M $386.3M $146M
Total Debt $551.7M $528.2M $502.8M $217M $736M
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 -$183.1M -$252.2M -$81.6M
Change in Inventories -- -- -- -- --
Cash From Operations $327.1M $355.5M $188.8M $224.5M $395.1M
 
Capital Expenditures $34.9M $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) $295M $494.5M $491.7M $303.2M $660.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$74.4M $199.5M -$2.8M -$188.5M $357.3M
Ending Cash (CF) $239.2M $678.8M $463.4M $130.3M $1B
 
Levered Free Cash Flow $292.2M $286.8M $135.5M $175M $359.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $69.5M $77.3M $83.3M $66.5M $82.8M
Depreciation & Amoritzation $11.7M $11.3M $11.7M $12.1M $12.9M
Stock-Based Compensation $5M $6.4M $7.5M $9.9M $9M
Change in Accounts Receivable $18.8M -$67.7M -$87.8M $14.7M -$48.5M
Change in Inventories -- -- -- -- --
Cash From Operations $196.9M $128.3M $106.7M $219.4M $201.9M
 
Capital Expenditures $24.7M $13.3M $14.2M $7M $14.9M
Cash Acquisitions -- $44K -- -- --
Cash From Investing -$24.7M -$13.3M -$38.6M -$7M -$14.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $85M -- $480M $80M --
Long-Term Debt Repaid -$160M -- -$535.8M -$140M --
Repurchase of Common Stock -- $20.4M -- -- $234.2M
Other Financing Activities $524K $682K -$2.4M -$3.2M --
Cash From Financing -$74.5M -$19.8M -$58.1M -$63.2M -$193.1M
 
Beginning Cash (CF) $342.5M $327M $201.1M $386.3M $146M
Foreign Exchange Rate Adjustment -$12.1M -$23.9M -$12.4M $10.8M -$754K
Additions / Reductions $85.7M $71.3M -$2.4M $159.9M -$6.9M
Ending Cash (CF) $416.1M $374.5M $186.4M $557M $138.3M
 
Levered Free Cash Flow $172.2M $115M $92.5M $212.3M $187M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $252.3M $226.2M $240.8M $312M $266.1M
Depreciation & Amoritzation $46.1M $45.3M $46M $47.7M $49.2M
Stock-Based Compensation $22.5M $24.4M $28.3M $36.1M $39.2M
Change in Accounts Receivable -$46.8M -$187.9M -$288.9M -$41.5M -$310.2M
Change in Inventories -- -- -- -- --
Cash From Operations $342M $159.1M $70.7M $462.8M $107.7M
 
Capital Expenditures $61.6M $55.2M $57.6M $28M $63.8M
Cash Acquisitions $9.8M $7.3M -- -- --
Cash From Investing -$72M -$62.5M -$82M -$2.7M -$63.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $517.5M $190M $725M $710M --
Long-Term Debt Repaid -$517.5M -$215M -$755.8M -$995M --
Repurchase of Common Stock $218.7M $23.5M $82.9M -- $781.1M
Other Financing Activities -$15.7M -$15.1M -$26.3M -$18.2M --
Cash From Financing -$239.6M -$63.6M -$136.1M -$292.5M -$287.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $37.9M -$15.5M -$125.9M $185.2M -$240.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $280.4M $104M $13.1M $434.8M $43.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $196.8M $188M $193.3M $230.4M $216.3M
Depreciation & Amoritzation $34.1M $34.4M $34.9M $35.3M $36.4M
Stock-Based Compensation $17.2M $18.5M $21.4M $28M $28.7M
Change in Accounts Receivable -$111.2M -$250.4M -$356.3M -$145.6M -$374.3M
Change in Inventories -- -- -- -- --
Cash From Operations $155.9M -$40.4M -$158.5M $79.8M -$207.6M
 
Capital Expenditures $52.4M $38.9M $43.2M $21.7M $50.1M
Cash Acquisitions $9.8M $6.7M -- -- --
Cash From Investing -$62.3M -$45.7M -$67.6M $3.5M -$50.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $377.5M $165M $725M $600M $745M
Long-Term Debt Repaid -$352.5M -$165M -$755.8M -$600M -$275M
Repurchase of Common Stock $46.1M $23.5M $21M -- $770.9M
Other Financing Activities -$13.8M -$13.4M -$16.5M -$15.5M -$18.3M
Cash From Financing -$35M -$36.9M -$67.1M -$4.9M -$277.3M
 
Beginning Cash (CF) $832.8M $853.9M $643.2M $856.7M $449.9M
Foreign Exchange Rate Adjustment -$11.1M -$44.4M $2.6M $4.7M $20.5M
Additions / Reductions $47.6M -$167.4M -$290.5M $83.1M -$514.5M
Ending Cash (CF) $869.3M $642.1M $355.3M $944.6M -$44.1M
 
Levered Free Cash Flow $103.5M -$79.4M -$201.7M $58.1M -$257.8M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
69
INTC alert for Jan 23

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Buy
80
MTRN alert for Jan 23

Materion Corp. [MTRN] is down 9.13% over the past day.

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

Show me the best stock