Financhill
Sell
34

FNV Quote, Financials, Valuation and Earnings

Last price:
$116.18
Seasonality move :
11.92%
Day range:
$114.81 - $117.36
52-week range:
$103.64 - $137.60
Dividend yield:
1.24%
P/E ratio:
--
P/S ratio:
20.40x
P/B ratio:
3.74x
Volume:
1.2M
Avg. volume:
719.3K
1-year change:
6.83%
Market cap:
$22.4B
Revenue:
$1.2B
EPS (TTM):
-$3.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $844.1M $1B $1.3B $1.3B $1.2B
Revenue Growth (YoY) 29.23% 20.86% 27.43% 1.21% -7.35%
 
Cost of Revenues $408M $399.8M $477.9M $463.1M $452.4M
Gross Profit $436.1M $620.4M $822.1M $852.6M $766.6M
Gross Profit Margin 51.67% 60.81% 63.24% 64.8% 62.89%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.8M $28.8M $30.8M $32.6M $28.9M
Other Inc / (Exp) $5.7M -$252.3M $66.4M $4.3M -$1.2B
Operating Expenses $28.8M $28.8M $30.8M $32.6M $28.9M
Operating Income $407.3M $591.6M $791.3M $820M $737.7M
 
Net Interest Expenses $7.1M -- -- -- --
EBT. Incl. Unusual Items $405.9M $339.5M $857.8M $833.7M -$364.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.8M $13.3M $124.1M $133.1M $102.2M
Net Income to Company $344.1M $326.2M $733.7M $700.6M -$466.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $344.1M $326.2M $733.7M $700.6M -$466.4M
 
Basic EPS (Cont. Ops) $1.84 $1.72 $3.84 $3.66 -$2.43
Diluted EPS (Cont. Ops) $1.84 $1.72 $3.83 $3.65 -$2.43
Weighted Average Basic Share $186.8M $189.4M $191.1M $191.5M $192M
Weighted Average Diluted Share $187.1M $189.8M $191.5M $191.9M $192.3M
 
EBITDA $676.7M $580.9M $1.2B $1.1B -$91M
EBIT $413.5M $339.9M $858.1M $833.8M -$364.1M
 
Revenue (Reported) $844.1M $1B $1.3B $1.3B $1.2B
Operating Income (Reported) $407.3M $591.6M $791.3M $820M $737.7M
Operating Income (Adjusted) $413.5M $339.9M $858.1M $833.8M -$364.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $279.8M $316.3M $304.2M $309.5M $275.7M
Revenue Growth (YoY) 18.71% 13.05% -3.83% 1.74% -10.92%
 
Cost of Revenues $97.3M $115M $110.5M $117M $86.1M
Gross Profit $182.5M $201.3M $193.7M $192.5M $189.6M
Gross Profit Margin 65.23% 63.64% 63.68% 62.2% 68.77%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.3M $4.6M $5.1M $5.7M $10.2M
Other Inc / (Exp) $2.6M -$300K -$2.7M -$1.6M $1.3M
Operating Expenses $6.3M $4.6M $5.1M $5.7M $10.2M
Operating Income $176.2M $196.7M $188.6M $186.8M $179.4M
 
Net Interest Expenses -- $200K -- -- --
EBT. Incl. Unusual Items $179.1M $196.2M $187.5M $200M $194.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.2M $30.2M $30.4M $24.9M $42.2M
Net Income to Company $153.9M $166M $157.1M $175.1M $152.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $153.9M $166M $157.1M $175.1M $152.7M
 
Basic EPS (Cont. Ops) $0.81 $0.87 $0.82 $0.91 $0.79
Diluted EPS (Cont. Ops) $0.81 $0.87 $0.82 $0.91 $0.79
Weighted Average Basic Share $189.4M $190.1M $191.6M $192.1M $192.3M
Weighted Average Diluted Share $189.8M $190.5M $191.9M $192.4M $192.5M
 
EBITDA $236.7M $270M $256.8M $268.8M $249.8M
EBIT $179.9M $197M $188.3M $200.7M $195.6M
 
Revenue (Reported) $279.8M $316.3M $304.2M $309.5M $275.7M
Operating Income (Reported) $176.2M $196.7M $188.6M $186.8M $179.4M
Operating Income (Adjusted) $179.9M $197M $188.3M $200.7M $195.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $973.8M $1.3B $1.3B $1.2B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $404.6M $465.5M $470.4M $457.7M $373.9M
Gross Profit $569.2M $811.3M $852.6M $778.4M $722M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $34.9M $25.8M $30.4M $35.5M $33.3M
Other Inc / (Exp) -$261.5M $4.7M $78.9M $7.8M -$1.2B
Operating Expenses $34.9M $25.8M $30.4M $35.5M $33.3M
Operating Income $534.3M $785.5M $822.2M $742.9M $688.7M
 
Net Interest Expenses $1M -- -- -- --
EBT. Incl. Unusual Items $271.8M $790.4M $904.3M $790.6M -$418.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9M $100.9M $147.8M $109.5M $187.7M
Net Income to Company $262.8M $689.5M $756.5M $681.1M -$605.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $262.8M $689.5M $756.5M $681.1M -$605.8M
 
Basic EPS (Cont. Ops) $1.40 $3.63 $3.95 $3.55 -$3.17
Diluted EPS (Cont. Ops) $1.40 $3.63 $3.93 $3.54 -$3.17
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $520.4M $1.1B $1.2B $1.1B -$184.1M
EBIT $274.2M $788.8M $904.4M $790.2M -$418.3M
 
Revenue (Reported) $973.8M $1.3B $1.3B $1.2B $1.1B
Operating Income (Reported) $534.3M $785.5M $822.2M $742.9M $688.7M
Operating Income (Adjusted) $274.2M $788.8M $904.4M $790.2M -$418.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $715.7M $972.3M $995.3M $915.7M $792.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $285.6M $351.3M $343.8M $338.4M $259.9M
Gross Profit $430.1M $621M $651.5M $577.3M $532.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24.2M $21.2M $20.8M $23.7M $28.1M
Other Inc / (Exp) -$264.9M -$7.9M $4.6M $8.1M -$8.1M
Operating Expenses $24.2M $21.2M $20.8M $23.7M $28.1M
Operating Income $405.9M $599.8M $630.7M $553.6M $504.6M
 
Net Interest Expenses $200K $300K $200K -- --
EBT. Incl. Unusual Items $141.3M $592.2M $638.7M $595.6M $541.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.2M $79.4M $103.1M $79.5M $165M
Net Income to Company $149.5M $512.8M $535.6M $516.1M $376.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $149.5M $512.8M $535.6M $516.1M $376.7M
 
Basic EPS (Cont. Ops) $0.79 $2.70 $2.80 $2.69 $1.95
Diluted EPS (Cont. Ops) $0.79 $2.70 $2.79 $2.68 $1.95
Weighted Average Basic Share $567.1M $570.2M $574.4M $575.9M $576.8M
Weighted Average Diluted Share $568.3M $571.3M $575.5M $576.8M $577.4M
 
EBITDA $315.9M $814.3M $853.9M $801.8M $708.8M
EBIT $142.4M $592.9M $641.2M $597.6M $543.5M
 
Revenue (Reported) $715.7M $972.3M $995.3M $915.7M $792.6M
Operating Income (Reported) $405.9M $599.8M $630.7M $553.6M $504.6M
Operating Income (Adjusted) $142.4M $592.9M $641.2M $597.6M $543.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $132.1M $534.2M $539.3M $1.2B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $97.8M $93.4M $119.8M $135.7M $111M
Inventory $4.4M $500K $500K $100K $500K
Prepaid Expenses $17.5M $16.4M $18.8M $22.1M $30M
Other Current Assets $26.9M $19.2M $33.3M $28.7M $51.9M
Total Current Assets $278.7M $663.7M $751.4M $1.4B $1.6B
 
Property Plant And Equipment $4.8B $4.6B $5.2B $4.9B $4B
Long-Term Investments $145.6M $195.6M $235.1M $224.6M $246.4M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.9M $1.3M $1.2M $1.5M $1.1M
Total Assets $5.3B $5.6B $6.2B $6.6B $6B
 
Accounts Payable $6.8M $3.5M $8.5M $7M $5.5M
Accrued Expenses $35M $37.3M $25.1M $36.1M $25.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.4M $53.2M $43.2M $50.2M $39.2M
 
Long-Term Debt $80M -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $218.4M $149.1M $184.7M $209.2M $225M
 
Common Stock $5.4B $5.6B $5.6B $5.7B $5.7B
Other Common Equity Adj -$178.3M -$115.9M -$104.3M -$233.7M -$192M
Common Equity $5.1B $5.4B $6B $6.4B $5.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.1B $5.4B $6B $6.4B $5.8B
 
Total Liabilities and Equity $5.3B $5.6B $6.2B $6.6B $6B
Cash and Short Terms $132.1M $534.2M $539.3M $1.2B $1.4B
Total Debt $80M -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $466.8M $346.7M $1.1B $1.3B $1.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $93.5M $147.8M $150M $134.8M $133.9M
Inventory $200K $600K $700K -- --
Prepaid Expenses $22.1M $19.2M $22.5M -- --
Other Current Assets $18.4M $31.6M $32.6M $84.6M $99.8M
Total Current Assets $601M $584.9M $1.3B $1.5B $1.6B
 
Property Plant And Equipment $4.5B $5.1B $4.9B $5.2B $4.2B
Long-Term Investments $149.8M $204.1M $222.6M $239.7M $323.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.4M $1.4M $1.6M $34.9M $53.5M
Total Assets $5.4B $6B $6.4B $7B $6.3B
 
Accounts Payable $37M $29.5M $40M $35M $26.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $41.8M $43.1M $51.9M $40.2M $66.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $127M $155.5M $192.3M $214.6M $312.8M
 
Common Stock $5.6B $5.6B $5.7B $5.7B $5.8B
Other Common Equity Adj -$190.6M -$121.9M -$274.9M -$231.4M -$177.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2B $5.8B $6.3B $6.8B $6B
 
Total Liabilities and Equity $5.4B $6B $6.4B $7B $6.3B
Cash and Short Terms $466.8M $346.7M $1.1B $1.3B $1.3B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $344.1M $326.2M $733.7M $700.6M -$466.4M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.9M $5.6M $8M $8.2M $5.5M
Change in Accounts Receivable -$22.3M $4.4M -$26.4M -$15.9M $24.7M
Change in Inventories -- -- -- -- --
Cash From Operations $617.7M $803.9M $955.4M $999.5M $991.2M
 
Capital Expenditures $445.2M $312.6M $760.5M $141.5M $521.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$436.1M -$309M -$765M -$145.5M -$541.1M
 
Dividends Paid (Ex Special Dividend) -$138.2M -$154.9M -$179.6M -$197.6M -$233M
Special Dividend Paid
Long-Term Debt Issued $435M -- $150M -- --
Long-Term Debt Repaid -$565M -$80M -$150M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$800K -- -$1M -$900K --
Cash From Financing -$119.8M -$91.8M -$180.2M -$189M -$230.1M
 
Beginning Cash (CF) $69.7M $132.1M $534.2M $539.3M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61.8M $403.1M $10.2M $665M $220M
Ending Cash (CF) $132.1M $534.2M $539.3M $1.2B $1.4B
 
Levered Free Cash Flow $172.5M $491.3M $194.9M $858M $469.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $153.9M $166M $157.1M $175.1M $152.7M
Depreciation & Amoritzation -- $1.6M -- -- --
Stock-Based Compensation $1.3M $1.5M $1.6M $1.5M $1.3M
Change in Accounts Receivable -$15.1M -$32.1M -$5.7M $9.6M -$12.8M
Change in Inventories -- -- -- -- --
Cash From Operations $212.2M $206.9M $232.3M $236M $213.6M
 
Capital Expenditures $136M $7.1M $3.1M $165.4M $239.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$117.6M -$7.1M -$30.9M -$173.7M -$279M
 
Dividends Paid (Ex Special Dividend) -$39.1M -$46.4M -$48.2M -$56.8M -$61.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$900K -$900K -- --
Cash From Financing -$9.4M -$47.3M -$49.1M -$56.8M -$61.1M
 
Beginning Cash (CF) $378.5M $197.7M $910.6M $1.3B $1.4B
Foreign Exchange Rate Adjustment $3.1M -$3.5M -$5.5M -$3.5M $4.8M
Additions / Reductions $85.2M $152.5M $152.3M $5.5M -$126.5M
Ending Cash (CF) $466.8M $346.7M $1.1B $1.3B $1.3B
 
Levered Free Cash Flow $76.2M $199.8M $229.2M $70.6M -$25.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $262.8M $689.5M $756.5M $681.1M -$605.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.8M $6.3M $8.1M $8.3M $5M
Change in Accounts Receivable -$7.9M -$54.3M -$2.2M $15.2M $1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $742.2M $922.7M $999.2M $987M $870M
 
Capital Expenditures $182.5M $879.4M $35.7M $562M $487.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$172.9M -$866.5M -$83.7M -$535.1M -$610.4M
 
Dividends Paid (Ex Special Dividend) -$150.4M -$173.2M -$195.8M -$221.2M -$240.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$245M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$194.7M -$173.8M -$191.4M -$214M -$238.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $374.6M -$117.6M $724.1M $237.9M $21.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $559.7M $43.3M $963.5M $425M $382.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $149.5M $512.8M $535.6M $516.1M $376.7M
Depreciation & Amoritzation -- $1.6M -- -- --
Stock-Based Compensation $3.8M $4.5M $4.6M $4.7M $4.2M
Change in Accounts Receivable $4.3M -$54.4M -$30.2M $900K -$22.7M
Change in Inventories -- -- -- -- --
Cash From Operations $557.6M $676.4M $720.2M $707.7M $586.5M
 
Capital Expenditures $174.5M $741.3M $16.5M $437M $403.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$171.1M -$728.6M -$47.3M -$436.9M -$506.2M
 
Dividends Paid (Ex Special Dividend) -$115.1M -$133.4M -$149.6M -$173.2M -$180.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $150M -- -- --
Long-Term Debt Repaid -$80M -$150M -- -- -$800K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1M -$900K -- --
Cash From Financing -$52.1M -$134.1M -$145.3M -$170.3M -$178.4M
 
Beginning Cash (CF) $720.4M $1.3B $2.2B $3.7B $4.2B
Foreign Exchange Rate Adjustment $300K -$1.2M -$9.5M $100K -$6.5M
Additions / Reductions $334.4M -$186.3M $527.6M $100.5M -$98.1M
Ending Cash (CF) $1.1B $1.1B $2.7B $3.8B $4.1B
 
Levered Free Cash Flow $383.1M -$64.9M $703.7M $270.7M $183.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock