Financhill
Sell
19

FND Quote, Financials, Valuation and Earnings

Last price:
$95.11
Seasonality move :
6.31%
Day range:
$94.35 - $98.43
52-week range:
$89.06 - $135.67
Dividend yield:
0%
P/E ratio:
52.84x
P/S ratio:
2.34x
P/B ratio:
4.83x
Volume:
1.2M
Avg. volume:
1.4M
1-year change:
-9.01%
Market cap:
$10.2B
Revenue:
$4.4B
EPS (TTM):
$1.80
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2B $2.4B $3.4B $4.3B $4.4B
Revenue Growth (YoY) 19.63% 18.59% 41.54% 24.2% 3.5%
 
Cost of Revenues $1.2B $1.4B $2B $2.5B $2.6B
Gross Profit $863M $1B $1.4B $1.7B $1.9B
Gross Profit Margin 42.19% 42.66% 41.42% 40.51% 42.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $679.2M $798.8M $1B $1.3B $1.5B
Other Inc / (Exp) -$24.6M -$20.5M -$34.4M -$38.6M -$45M
Operating Expenses $679.2M $798.8M $1B $1.3B $1.5B
Operating Income $183.8M $236.1M $373.4M $435.4M $366.4M
 
Net Interest Expenses $8.8M $8.4M $4.9M $11.1M $9.9M
EBT. Incl. Unusual Items $150.4M $207.2M $334.1M $385.6M $311.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$251K $12.2M $50.8M $87.4M $65.6M
Net Income to Company $150.6M $195M $283.2M $298.2M $246M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.6M $195M $283.2M $298.2M $246M
 
Basic EPS (Cont. Ops) $1.51 $1.90 $2.71 $2.82 $2.31
Diluted EPS (Cont. Ops) $1.44 $1.84 $2.64 $2.78 $2.28
Weighted Average Basic Share $99.4M $102.7M $104.7M $105.6M $106.3M
Weighted Average Diluted Share $105M $106.1M $107.4M $107.4M $107.9M
 
EBITDA $233.2M $307.2M $457.2M $551.8M $523.3M
EBIT $159.2M $215.6M $339M $396.8M $321.4M
 
Revenue (Reported) $2B $2.4B $3.4B $4.3B $4.4B
Operating Income (Reported) $183.8M $236.1M $373.4M $435.4M $366.4M
Operating Income (Adjusted) $159.2M $215.6M $339M $396.8M $321.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $684.8M $876.6M $1.1B $1.1B $1.1B
Revenue Growth (YoY) 31.43% 27.99% 25.24% 0.91% 0.91%
 
Cost of Revenues $390.2M $511.2M $650.3M $640.4M $632.1M
Gross Profit $294.6M $365.3M $447.5M $467.5M $485.9M
Gross Profit Margin 43.02% 41.68% 40.76% 42.2% 43.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $210.8M $271.2M $335.4M $368.5M $406.8M
Other Inc / (Exp) -$5M -$10.7M -$10.4M -$14.2M -$12.7M
Operating Expenses $210.8M $271.2M $335.4M $368.5M $406.8M
Operating Income $83.8M $94.1M $112M $99M $79M
 
Net Interest Expenses $2M $1.1M $3M $1.2M $189K
EBT. Incl. Unusual Items $76.8M $82.3M $98.6M $83.5M $66.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8M $7.6M $22.5M $17.6M $14.4M
Net Income to Company $68.8M $74.6M $76.2M $65.9M $51.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $68.8M $74.6M $76.2M $65.9M $51.7M
 
Basic EPS (Cont. Ops) $0.67 $0.71 $0.72 $0.62 $0.48
Diluted EPS (Cont. Ops) $0.65 $0.69 $0.71 $0.61 $0.48
Weighted Average Basic Share $103.2M $104.9M $105.8M $106.4M $107.2M
Weighted Average Diluted Share $106.4M $107.5M $107.5M $108M $108.3M
 
EBITDA $101.7M $113.8M $141.8M $135.7M $124.2M
EBIT $78.8M $83.4M $101.7M $84.8M $66.3M
 
Revenue (Reported) $684.8M $876.6M $1.1B $1.1B $1.1B
Operating Income (Reported) $83.8M $94.1M $112M $99M $79M
Operating Income (Adjusted) $78.8M $83.4M $101.7M $84.8M $66.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $3.2B $4.1B $4.4B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.9B $2.5B $2.6B $2.5B
Gross Profit $957.4M $1.4B $1.6B $1.9B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $748.8M $995M $1.2B $1.4B $1.6B
Other Inc / (Exp) -$18.9M -$34.3M -$36.6M -$42M -$45.7M
Operating Expenses $748.8M $995M $1.2B $1.4B $1.6B
Operating Income $208.6M $380.2M $399.7M $412M $288.8M
 
Net Interest Expenses $7.8M $6.1M $7M $14.3M $3.7M
EBT. Incl. Unusual Items $181.9M $339.9M $356.1M $355.7M $239.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $49.4M $77.3M $77.6M $44M
Net Income to Company $173.2M $290.5M $278.8M $278.1M $195.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $173.2M $290.5M $278.8M $278.1M $195.5M
 
Basic EPS (Cont. Ops) $1.69 $2.78 $2.64 $2.61 $1.82
Diluted EPS (Cont. Ops) $1.64 $2.71 $2.59 $2.57 $1.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $277.7M $454.8M $509.5M $559.3M $470.7M
EBIT $189.7M $345.9M $363.1M $370M $243.1M
 
Revenue (Reported) $2.2B $3.2B $4.1B $4.4B $4.4B
Operating Income (Reported) $208.6M $380.2M $399.7M $412M $288.8M
Operating Income (Adjusted) $189.7M $345.9M $363.1M $370M $243.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2.5B $3.2B $3.4B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $974.8M $1.5B $1.9B $1.9B $1.9B
Gross Profit $727.4M $1.1B $1.3B $1.4B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $566.9M $763.1M $960.9M $1.1B $1.2B
Other Inc / (Exp) -$12.9M -$26.7M -$28.9M -$32.2M -$33M
Operating Expenses $566.9M $763.1M $960.9M $1.1B $1.2B
Operating Income $160.5M $304.6M $330.9M $307.5M $229.9M
 
Net Interest Expenses $6.1M $3.8M $5.9M $9M $2.8M
EBT. Incl. Unusual Items $141.4M $274.1M $296.2M $266.3M $194.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.6M $40.7M $67.2M $57.4M $35.8M
Net Income to Company $137.8M $233.4M $229M $208.9M $158.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $137.8M $233.4M $229M $208.9M $158.4M
 
Basic EPS (Cont. Ops) $1.34 $2.23 $2.17 $1.96 $1.48
Diluted EPS (Cont. Ops) $1.30 $2.17 $2.13 $1.93 $1.46
Weighted Average Basic Share $306.9M $313.5M $316.7M $318.6M $321M
Weighted Average Diluted Share $317.4M $321.9M $322.3M $323.5M $324.8M
 
EBITDA $214.8M $362.4M $414.7M $422.2M $369.6M
EBIT $147.6M $277.9M $302M $275.3M $197M
 
Revenue (Reported) $1.7B $2.5B $3.2B $3.4B $3.3B
Operating Income (Reported) $160.5M $304.6M $330.9M $307.5M $229.9M
Operating Income (Adjusted) $147.6M $277.9M $302M $275.3M $197M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $27M $307.8M $139.4M $9.8M $34.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $69.3M $50.4M $81.5M $94.7M $99.5M
Inventory $581.9M $654M $1B $1.3B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $20.4M $28.3M $40.8M $53.3M $48.7M
Total Current Assets $701.5M $1B $1.3B $1.5B $1.3B
 
Property Plant And Equipment $1.3B $1.5B $2B $2.5B $2.9B
Long-Term Investments -- -- -- -- --
Goodwill $227.4M $227.4M $255.5M $255.5M $257.9M
Other Intangibles $109.3M $109.3M $151.9M $152.4M $153.9M
Other Long-Term Assets $7.5M $7.6M $7.3M $11M $7.3M
Total Assets $2.3B $2.9B $3.7B $4.4B $4.7B
 
Accounts Payable $368.5M $417.9M $661.9M $590.9M $679.3M
Accrued Expenses $45M $80.1M $136M $196.3M $237.4M
Current Portion Of Long-Term Debt -- $1.6M $2.1M $2.1M $2.1M
Current Portion Of Capital Lease Obligations $74.6M $94.5M $104.6M $105.7M $126.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $552.5M $698.8M $1B $1B $1.2B
 
Long-Term Debt $142.6M $207.2M $195.8M $405.6M $194.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.6B $1.9B $2.4B $2.7B $2.7B
 
Common Stock $101K $104K $106K $106K $107K
Other Common Equity Adj -$193K $164K $535K $4.3M $1.4M
Common Equity $764.3M $997.4M $1.3B $1.7B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $764.3M $997.4M $1.3B $1.7B $1.9B
 
Total Liabilities and Equity $2.3B $2.9B $3.7B $4.4B $4.7B
Cash and Short Terms $27M $307.8M $139.4M $9.8M $34.4M
Total Debt $142.6M $208.8M $197.9M $407.7M $197M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $271.1M $330.1M $7.7M $61.6M $180.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $55.3M $81.5M $102.6M $97.7M $104.4M
Inventory $598.5M $833.1M $1.3B $1.1B $1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $23.4M $49.5M $56.5M $55.1M $54.4M
Total Current Assets $974M $1.3B $1.5B $1.3B $1.4B
 
Property Plant And Equipment $1.4B $1.9B $2.3B $2.9B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $227.4M $255.5M $255.5M $257.9M $257.9M
Other Intangibles $109.3M $152.7M $150.9M $154.8M $151.1M
Other Long-Term Assets $6.8M $7.4M $11.8M $7.7M $7M
Total Assets $2.7B $3.6B $4.2B $4.6B $4.9B
 
Accounts Payable $362.5M $634.3M $642.1M $706.3M $737.8M
Accrued Expenses $150.1M $255.1M $294M $327.2M $306M
Current Portion Of Long-Term Debt $2.7M $1.6M $2.1M $2.1M $2.1M
Current Portion Of Capital Lease Obligations $92.8M $98.2M $107.3M $125.3M $134.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $618.9M $1B $1.1B $1.2B $1.2B
 
Long-Term Debt $206.8M $195.9M $371.9M $195M $194.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.8B $2.4B $2.7B $2.8B $2.8B
 
Common Stock $104K $106K $106K $107K $107K
Other Common Equity Adj $56K $204K $4.4M $2.5M -$79K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $931.5M $1.3B $1.6B $1.9B $2.1B
 
Total Liabilities and Equity $2.7B $3.6B $4.2B $4.6B $4.9B
Cash and Short Terms $271.1M $330.1M $7.7M $61.6M $180.8M
Total Debt $209.5M $197.4M $374M $197.1M $196.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $150.6M $195M $283.2M $298.2M $246M
Depreciation & Amoritzation $74M $91.6M $118.2M $155M $201.9M
Stock-Based Compensation $8.7M $16.1M $20.5M $22.2M $27.2M
Change in Accounts Receivable -$17.9M $18.9M -$19.8M -$12.2M $1.2M
Change in Inventories -$110.9M -$72.1M -$349.7M -$283.4M $194.9M
Cash From Operations $204.7M $406.2M $301.3M $112.5M $803.6M
 
Capital Expenditures $196M $212.4M $407.7M $456.6M $547.6M
Cash Acquisitions -- -- -$63.6M -$3.8M -$17.4M
Cash From Investing -$196M -$212.4M -$471.2M -$455.6M -$565M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $100.1M $350M $78.5M $1B $518.9M
Long-Term Debt Repaid -$103.6M -$277.7M -$92.2M -$839M -$731.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$6.9M -$2.5M -$6.5M -$17.9M
Cash From Financing $17.7M $87M $1.6M $213.5M -$214M
 
Beginning Cash (CF) $644K $27M $307.8M $139.4M $9.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.4M $280.7M -$168.3M -$129.7M $24.6M
Ending Cash (CF) $27M $307.8M $139.4M $9.8M $34.4M
 
Levered Free Cash Flow $8.7M $193.7M -$106.3M -$344.2M $256M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $68.8M $74.6M $76.2M $65.9M $51.7M
Depreciation & Amoritzation $22.9M $30.4M $40.1M $50.9M $57.9M
Stock-Based Compensation $4.4M $5.3M $6.4M $5.3M $10M
Change in Accounts Receivable -$1.2M -$8.7M -$5.1M -$9.7M $5M
Change in Inventories -$4.2M -$149.3M $23.7M $67M -$8.7M
Cash From Operations $173M $108.3M -$528K $222.3M $160.3M
 
Capital Expenditures $43.7M $145.6M $108.5M $134.5M $123.7M
Cash Acquisitions -- -$213K -- -$197K --
Cash From Investing -$43.7M -$145.8M -$108.5M -$134.7M -$123.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $9M $326.4M $134.7M --
Long-Term Debt Repaid -$361K -$12.9M -$218.6M -$170.2M -$526K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$12K -$1.6M -$260K $3.2M
Cash From Financing $7.4M $1.5M $110.6M -$30.1M $6.2M
 
Beginning Cash (CF) $134.4M $366.1M $6.2M $4.2M $138.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $136.7M -$36M $1.5M $57.5M $42.7M
Ending Cash (CF) $271.1M $330.1M $7.7M $61.6M $180.8M
 
Levered Free Cash Flow $129.3M -$37.3M -$109.1M $87.8M $36.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $173.2M $290.5M $278.8M $278.1M $195.5M
Depreciation & Amoritzation $88M $108.9M $146.4M $189.3M $227.6M
Stock-Based Compensation $13.6M $19.9M $22.4M $25.3M $32.5M
Change in Accounts Receivable -$10M -$14.9M -$21M $11.8M -$6.6M
Change in Inventories -$114.5M -$230.2M -$487.3M $224.4M $59.4M
Cash From Operations $264.7M $501.4M -$56.2M $804.1M $606.4M
 
Capital Expenditures $164.6M $380.5M $452.8M $547.5M $483.3M
Cash Acquisitions -- -$63.6M -$1.1M -$20M --
Cash From Investing -$164.6M -$444.1M -$449.2M -$567.5M -$483.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $350M $78.5M $663.2M $902.8M $258.6M
Long-Term Debt Repaid -$277.5M -$93.3M -$488.4M -$1.1B -$260.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.4M -$6.3M -$17.7M -$16.6M
Cash From Financing $86.9M $1.6M $183M -$182.6M -$4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $187M $59M -$322.4M $53.9M $119.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $100.1M $120.9M -$509M $256.6M $123.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $137.8M $233.4M $229M $208.9M $158.4M
Depreciation & Amoritzation $67.2M $84.5M $112.7M $146.9M $172.7M
Stock-Based Compensation $11.5M $15.3M $17.2M $20.3M $25.6M
Change in Accounts Receivable $14M -$19.8M -$21M $2.9M -$4.8M
Change in Inventories -$16.6M -$174.6M -$312.3M $195.6M $60.1M
Cash From Operations $269.7M $364.9M $7.3M $699M $501.8M
 
Capital Expenditures $109.7M $277.7M $322.8M $413.7M $349.4M
Cash Acquisitions -- -$63.6M -$1.1M -$17.4M --
Cash From Investing -$109.7M -$341.3M -$319.2M -$431.1M -$349.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $350M $78.5M $663.2M $518.9M $258.6M
Long-Term Debt Repaid -$276.6M -$92.2M -$488.4M -$730.7M -$260.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.9M -$2.4M -$6.2M -$17.4M -$16.1M
Cash From Financing $84.1M -$1.3M $180.1M -$216.1M -$6M
 
Beginning Cash (CF) $451.4M $1B $177.4M $19M $229.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $244.1M $22.3M -$131.8M $51.8M $146.4M
Ending Cash (CF) $695.5M $1.1B $45.7M $70.8M $376.3M
 
Levered Free Cash Flow $160M $87.2M -$315.5M $285.3M $152.4M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock