Financhill
Buy
68

FHN Quote, Financials, Valuation and Earnings

Last price:
$22.77
Seasonality move :
5.79%
Day range:
$22.64 - $22.98
52-week range:
$15.19 - $23.70
Dividend yield:
2.63%
P/E ratio:
13.82x
P/S ratio:
2.44x
P/B ratio:
1.31x
Volume:
5M
Avg. volume:
7.2M
1-year change:
10.34%
Market cap:
$11.2B
Revenue:
$5B
EPS (TTM):
$1.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.1B $3.4B $4.8B $5B
Revenue Growth (YoY) 43.39% -4.82% 11.05% 38.82% 5.16%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $417M $419M $223M $129M $98M
Operating Expenses -$958M -$1.2B -$1.1B -$886M -$1B
Operating Income $958M $1.2B $1.1B $886M $1B
 
Net Interest Expenses $70M $77M $77M $212M $109M
EBT. Incl. Unusual Items $933M $1.3B $1.2B $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76M $274M $247M $212M $211M
Net Income to Company $857M $1B $912M $916M $794M
 
Minority Interest in Earnings $12M $11M $12M $19M $19M
Net Income to Common Excl Extra Items $857M $1B $912M $916M $794M
 
Basic EPS (Cont. Ops) $1.90 $1.76 $1.62 $1.58 $1.37
Diluted EPS (Cont. Ops) $1.89 $1.75 $1.53 $1.54 $1.36
Weighted Average Basic Share $432.1M $546.4M $535M $548.4M $540.3M
Weighted Average Diluted Share $434M $551.2M $566M $561.7M $544.3M
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.4B $1.5B $2.7B $2.8B
 
Revenue (Reported) $3.3B $3.1B $3.4B $4.8B $5B
Operating Income (Reported) $958M $1.2B $1.1B $886M $1B
Operating Income (Adjusted) $1.2B $1.4B $1.5B $2.7B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $770M $938M $1.2B $1.3B $1.3B
Revenue Growth (YoY) -43.23% 21.82% 32.94% 5.13% -1.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $97M $58M $28M $48M --
Operating Expenses -$283M -$344M -$185M -$276M -$344M
Operating Income $283M $344M $185M $276M $344M
 
Net Interest Expenses $20M $25M $63M $52M $24M
EBT. Incl. Unusual Items $298M $346M $194M $281M $344M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $63M $78M $52M $58M $78M
Net Income to Company $235M $268M $142M $223M --
 
Minority Interest in Earnings $3M $3M $5M $5M $4M
Net Income to Common Excl Extra Items $235M $268M $142M $223M $266M
 
Basic EPS (Cont. Ops) $0.41 $0.48 $0.23 $0.40 $0.50
Diluted EPS (Cont. Ops) $0.41 $0.45 $0.23 $0.40 $0.50
Weighted Average Basic Share $545.8M $536M $558.6M $534.2M $504.9M
Weighted Average Diluted Share $549.8M $570.2M $561.4M $538M $510.4M
 
EBITDA -- -- -- -- --
EBIT $339M $417M $669M $773M $747M
 
Revenue (Reported) $770M $938M $1.2B $1.3B $1.3B
Operating Income (Reported) $283M $344M $185M $276M $344M
Operating Income (Adjusted) $339M $417M $669M $773M $747M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $3.2B $4.5B $5.1B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $436M $198M $93M $172M --
Operating Expenses -$1.3B -$1.1B -$1B -$951M -$1.1B
Operating Income $1.3B $1.1B $1B $951M $1.1B
 
Net Interest Expenses $79.8M $80M $261M $177M $150M
EBT. Incl. Unusual Items $1.3B $1.1B $1.3B $973M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $278.2M $235M $288M $160M $245M
Net Income to Company $1B $871M $997M $813M --
 
Minority Interest in Earnings $12.3M $11M $17M $20M $16M
Net Income to Common Excl Extra Items $1B $872M $996M $813M $903M
 
Basic EPS (Cont. Ops) $1.78 $1.55 $1.75 $1.38 $1.67
Diluted EPS (Cont. Ops) $1.76 $1.49 $1.67 $1.38 $1.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.5B $1.3B $2.5B $2.8B $2.8B
 
Revenue (Reported) $3.2B $3.2B $4.5B $5.1B $4.9B
Operating Income (Reported) $1.3B $1.1B $1B $951M $1.1B
Operating Income (Adjusted) $1.5B $1.3B $2.5B $2.8B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.4B $2.4B $3.5B $3.8B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $336M $115M $58M $141M $91M
Operating Expenses -$1B -$791M -$703M -$775M -$933M
Operating Income $1B $791M $703M $775M $933M
 
Net Interest Expenses $58M $62M $239M $155M $107M
EBT. Incl. Unusual Items $1B $826M $950M $795M $938M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $222M $183M $224M $171M $205M
Net Income to Company $781M $642M $727M $624M $467M
 
Minority Interest in Earnings $9M $9M $13M $15M $12M
Net Income to Common Excl Extra Items $782M $643M $726M $624M $733M
 
Basic EPS (Cont. Ops) $1.35 $1.14 $1.27 $1.07 $1.37
Diluted EPS (Cont. Ops) $1.34 $1.08 $1.22 $1.06 $1.36
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.5B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.6B $1.5B
 
EBITDA -- -- -- -- --
EBIT $1.1B $969M $2B $2.2B $2.1B
 
Revenue (Reported) $2.4B $2.4B $3.5B $3.8B $3.7B
Operating Income (Reported) $1B $791M $703M $775M $933M
Operating Income (Adjusted) $1.1B $969M $2B $2.2B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.1B $1.1B $1B $906M
Short Term Investments $8B $8.7B $8.8B $8.4B $6.5B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11.4B $18.4B $4.5B $4.8B $4.7B
 
Property Plant And Equipment $1.1B $1B $946M $899M $872M
Long-Term Investments $10.5B $17.2B $3.4B $3.4B $3.7B
Goodwill $1.5B $1.5B $1.5B $1.5B $1.5B
Other Intangibles $354M $298M $234M $186M $143M
Other Long-Term Assets -- -- -- -- --
Total Assets $84.2B $89.1B $79B $81.7B $82.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $166M $102M $1.1B $326M $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $24.7B $33.4B $28.7B $20.3B $20B
 
Long-Term Debt $2.1B $2B $2B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $75.9B $80.6B $70.4B $72.4B $73B
 
Common Stock $347M $333M $336M $349M $328M
Other Common Equity Adj -$140M -$288M -$1.4B -$1.2B -$1.1B
Common Equity $7.5B $7.7B $7.2B $8.5B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $295M $295M $295M $295M $295M
Total Equity $8.3B $8.5B $8.5B $9.3B $9.1B
 
Total Liabilities and Equity $84.2B $89.1B $79B $81.7B $82.2B
Cash and Short Terms $17.6B $24.8B $11.3B $10.7B $8.9B
Total Debt $4.3B $2B $2B $1.5B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.2B $1.2B $1B $1B $912M
Short Term Investments $8.5B $8.7B $8.1B $8.2B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $17.8B $6.7B $4.9B $5.2B $5.3B
 
Property Plant And Equipment $692M $622M $590M $572M $553M
Long-Term Investments $17.1B $5.1B $4.3B $3.4B $3.3B
Goodwill $1.5B $1.5B $1.5B $1.5B --
Other Intangibles $311M $246M $198M $154M --
Other Long-Term Assets -- -- -- -- --
Total Assets $88.5B $80.3B $82.5B $82.6B $83.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.2B $263M $492M $675M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $29.9B $27.6B $20.7B $19.6B $21B
 
Long-Term Debt $1.6B $1.6B $1.2B $1.2B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $80B $72B $73.7B $73.3B $73.9B
 
Common Stock $339M $335M $349M $333M $313M
Other Common Equity Adj -$241M -$1.4B -$1.6B -$989M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $295M $295M $295M $295M $295M
Total Equity $8.5B $8.3B $8.8B $9.3B $9.2B
 
Total Liabilities and Equity $88.5B $80.3B $82.5B $82.6B $83.2B
Cash and Short Terms $24.5B $13.2B $11B $10.6B --
Total Debt $3.8B $1.6B $1.2B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $857M $1B $912M $916M $794M
Depreciation & Amoritzation $92M $117M $110M $102M $99M
Stock-Based Compensation $32M $43M $75M $36M $59M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.1B $1.6B $1.2B $1.2B
 
Capital Expenditures $58M $53M $28M $37M $44M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.8B -$5B $9B -$2.6B -$1B
 
Dividends Paid (Ex Special Dividend) $239M $366M $356M $367M $361M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$327M -- -- -- --
Repurchase of Common Stock $11M $516M $12M $10M $726M
Other Financing Activities -$12M -$111M -$11M -$17M -$119M
Cash From Financing $5.2B $4B -$10.9B $1.5B -$404M
 
Beginning Cash (CF) $1.3B $1.6B $1.8B $1.5B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $381M $140M -$245M $188M -$194M
Ending Cash (CF) $1.6B $1.8B $1.5B $1.7B $1.5B
 
Levered Free Cash Flow $1.9B $1.1B $1.6B $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $235M $268M $142M $223M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $10M $21M $13M $13M $15M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $193M $644M $710M $672M $251M
 
Capital Expenditures $20M $3M $9M $6M $8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B $4.6B $2.3B $199M -$467M
 
Dividends Paid (Ex Special Dividend) $93M $89M $92M $89M $84M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$4M $1M $33M --
Long-Term Debt Repaid -- -- -- -$6M --
Repurchase of Common Stock $146M $2M -- $75M $270M
Other Financing Activities -$3M -$3M -$4M -$5M --
Cash From Financing $607M -$5.2B -$3B -$291M $387M
 
Beginning Cash (CF) $1.9B $1.8B $1.4B $1.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$367M $38M $19M $580M $171M
Ending Cash (CF) $1.6B $1.9B $1.4B $2B --
 
Levered Free Cash Flow $173M $641M $701M $666M $243M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1B $871M $997M $813M --
Depreciation & Amoritzation $56M $88M $95M $93M --
Stock-Based Compensation $40.4M $65M $43M $59M $63M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3B $840M $762M $1.6B $320M
 
Capital Expenditures $68.7M $29M $29M $41M $43M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8B $8.6B -$2.5B $312M -$252M
 
Dividends Paid (Ex Special Dividend) $367.8M $357M $364M $368M $344M
Special Dividend Paid
Long-Term Debt Issued -- -- $4M $48M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $271M $256M $10M $562M $827M
Other Financing Activities -$12M -$111M -$14M -$20M --
Cash From Financing $4.9B -$9.1B $1.3B -$1.3B -$418M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$110.2M $325M -$445M $598M -$350M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.9B $811M $733M $1.5B $277M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $781M $642M $727M $624M $467M
Depreciation & Amoritzation $30M $28M $26M $25M $43M
Stock-Based Compensation $31M $53M $21M $44M $48M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.7B $845M $1.2B $250M
 
Capital Expenditures $46M $22M $23M $27M $26M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.9B $7.7B -$3.7B -$878M -$117M
 
Dividends Paid (Ex Special Dividend) $276M $267M $275M $276M $259M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $5M $9M $57M $497M
Long-Term Debt Repaid -- -- -$450M -$6M -$351M
Repurchase of Common Stock $272M $12M $10M $562M $663M
Other Financing Activities -$9M -$9M -$12M -$15M -$8M
Cash From Financing $3.8B -$9.3B $2.8B $30M $16M
 
Beginning Cash (CF) $5.3B $5.5B $4.3B $4.8B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$90M $95M -$105M $305M $149M
Ending Cash (CF) $5.2B $5.6B $4.2B $5.1B $3.2B
 
Levered Free Cash Flow $1.9B $1.7B $822M $1.1B $224M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 0.06% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 2.97% over the past day.

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

Show me the best stock