Financhill
Buy
70

FINMF Quote, Financials, Valuation and Earnings

Last price:
$56.80
Seasonality move :
13.64%
Day range:
$54.46 - $57.91
52-week range:
$25.36 - $68.10
Dividend yield:
1.07%
P/E ratio:
28.59x
P/S ratio:
1.60x
P/B ratio:
7.55x
Volume:
895
Avg. volume:
4.7K
1-year change:
97.88%
Market cap:
$32.6B
Revenue:
$19.2B
EPS (TTM):
$1.98
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.3B $16.7B $15.5B $16.5B $19.2B
Revenue Growth (YoY) -0.91% 9.29% -7.45% 6.91% 16.23%
 
Cost of Revenues $14.1B $15.5B $14.2B $15.2B $17.6B
Gross Profit $1.2B $1.2B $1.3B $1.3B $1.6B
Gross Profit Margin 7.7% 7.45% 8.28% 7.97% 8.18%
 
R&D Expenses $155M $176.1M $172.4M $191.4M $238M
Selling, General & Admin $76.4M $130M $86.2M $74.6M $71.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $441.2M $267.1M $377.3M $369.7M $328.8M
Operating Income $735.3M $977.5M $902.8M $947.1M $1.2B
 
Net Interest Expenses $266.8M $230.5M $281.7M $342.7M $288.8M
EBT. Incl. Unusual Items $258.8M $726.9M $883.9M $730.8M $1.4B
Earnings of Discontinued Ops. $2.3M -- -- -- $2.2M
Income Tax Expense $13.7M $196.2M $53.6M $139.5M $312.6M
Net Income to Company $277M $693.8M $979.5M $751.4M $1.3B
 
Minority Interest in Earnings $2.3M $1.2M $5.3M $40M $91.9M
Net Income to Common Excl Extra Items $274.7M $693.8M $979.5M $751.4M $1.3B
 
Basic EPS (Cont. Ops) $0.48 $1.20 $1.69 $1.24 $2.02
Diluted EPS (Cont. Ops) $0.48 $1.20 $1.69 $1.24 $2.02
Weighted Average Basic Share $574.9M $575.2M $575.3M $575.3M $575.8M
Weighted Average Diluted Share $574.9M $575.2M $575.3M $575.3M $575.8M
 
EBITDA $1.3B $1.6B $1.5B $1.6B $2B
EBIT $735.3M $977.5M $902.8M $947.1M $1.2B
 
Revenue (Reported) $15.3B $16.7B $15.5B $16.5B $19.2B
Operating Income (Reported) $735.3M $977.5M $902.8M $947.1M $1.2B
Operating Income (Adjusted) $735.3M $977.5M $902.8M $947.1M $1.2B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $4.3B $3.8B $4.2B $4.7B $5.4B
Revenue Growth (YoY) 18.35% -11.24% 10.69% 10.54% 16.01%
 
Cost of Revenues $3.9B $3.4B $3.8B $4.2B $4.9B
Gross Profit $417M $399.4M $411.1M $439.3M $536.4M
Gross Profit Margin 9.73% 10.5% 9.77% 9.44% 9.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $122.9M $95.9M $137.4M $175.5M -$52.2M
Operating Income $294.1M $303.6M $273.7M $263.8M $588.5M
 
Net Interest Expenses $54.2M $38.3M $37.1M -- $31.8M
EBT. Incl. Unusual Items $277.2M $236.5M $250.8M $583.6M $553.4M
Earnings of Discontinued Ops. -- -- -- -$394.1M -$318.6M
Income Tax Expense $61.5M $30.9M $67.6M $86.1M $69.2M
Net Income to Company $213.3M $284.4M $226.8M $597.6M $614.6M
 
Minority Interest in Earnings -$1.2M -$1.1M -$8.7M -$18.3M -$24.9M
Net Income to Common Excl Extra Items $214.5M $204.5M $174.5M $85.1M $140.6M
 
Basic EPS (Cont. Ops) $0.37 $0.36 $0.30 $0.15 $0.24
Diluted EPS (Cont. Ops) $0.37 $0.36 $0.30 $0.15 $0.24
Weighted Average Basic Share $575.2M $575.3M $575.3M $575.3M $576.4M
Weighted Average Diluted Share $575.2M $575.3M $575.3M $575.3M $576.4M
 
EBITDA $454.4M $400.5M $424.2M $804.3M $781.3M
EBIT $321.8M $266.3M $280.2M $642.8M $595.3M
 
Revenue (Reported) $4.3B $3.8B $4.2B $4.7B $5.4B
Operating Income (Reported) $294.1M $303.6M $273.7M $263.8M $588.5M
Operating Income (Adjusted) $321.8M $266.3M $280.2M $642.8M $595.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $16.5B $16.2B $15.7B $17.7B $20.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.3B $15.1B $14.5B $16.4B $18.7B
Gross Profit $1.2B $1.1B $1.2B $1.3B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.9M $69.4M $59.2M $61.6M $59.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $317.1M $114.4M $343.3M $320.1M $312.2M
Operating Income $915.1M $1B $865.2M $973.2M $1.3B
 
Net Interest Expenses $264.5M $203.2M $315M $353.6M $255.3M
EBT. Incl. Unusual Items $402.1M $754.2M $856.6M $1.1B $1.4B
Earnings of Discontinued Ops. $1.2M -- -- -- $2.2M
Income Tax Expense $78.8M $149.9M $83M $179.5M $301.9M
Net Income to Company $429.3M $767.5M $898.6M $1.1B $1.2B
 
Minority Interest in Earnings $2.4M $1.1M $17M $58.4M $105.4M
Net Income to Common Excl Extra Items $428.1M $767.5M $898.6M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $0.74 $1.33 $1.53 $1.86 $1.98
Diluted EPS (Cont. Ops) $0.74 $1.33 $1.53 $1.86 $1.98
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.6B $1.5B $1.6B $2B
EBIT $915.1M $1B $865.2M $973.2M $1.3B
 
Revenue (Reported) $16.5B $16.2B $15.7B $17.7B $20.3B
Operating Income (Reported) $915.1M $1B $865.2M $973.2M $1.3B
Operating Income (Adjusted) $915.1M $1B $865.2M $973.2M $1.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $7.6B $7.2B $7.5B $8.6B $9.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7B $6.5B $6.8B $7.8B $8.9B
Gross Profit $661.6M $646.3M $688.2M $814.1M $922.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $260.3M $215.9M $295.3M $361.2M $130.9M
Operating Income $401.3M $430.4M $392.9M $452.8M $791.6M
 
Net Interest Expenses $113.3M $82.1M $86.5M $41.3M $68.6M
EBT. Incl. Unusual Items $312.1M $340.8M $306.7M $718.3M $715.4M
Earnings of Discontinued Ops. -- -- -- $3.5M -$23M
Income Tax Expense $98.8M $52.2M $80.5M $119.8M $110.2M
Net Income to Company $213.3M $284.4M $226.8M $597.6M $614.6M
 
Minority Interest in Earnings -$1.2M -$1.1M -$13M -$31.3M -$44.9M
Net Income to Common Excl Extra Items $212.1M $287.5M $213.1M $570.6M $537.3M
 
Basic EPS (Cont. Ops) $0.37 $0.50 $0.37 $0.99 $0.93
Diluted EPS (Cont. Ops) $0.37 $0.50 $0.37 $0.99 $0.93
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $665.2M $677.7M $665.8M $1.1B $1.1B
EBIT $397.7M $403.2M $368.3M $796M $771M
 
Revenue (Reported) $7.6B $7.2B $7.5B $8.6B $9.8B
Operating Income (Reported) $401.3M $430.4M $392.9M $452.8M $791.6M
Operating Income (Adjusted) $397.7M $403.2M $368.3M $796M $771M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.7B $2.8B $1.6B $2.7B $2.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $7.5B $7.9B $7.5B $8.1B $8B
Inventory $7.2B $6.2B $5.7B $6.3B $6.8B
Prepaid Expenses $118.7M $118.3M $117.4M $154.7M $154.3M
Other Current Assets $141.4M $137M $108.3M $152.5M $190.4M
Total Current Assets $18.5B $17.7B $15.6B $18.1B $18.5B
 
Property Plant And Equipment $3.1B $3B $3.1B $3.4B $3.5B
Long-Term Investments $1.5B $1.6B $2.4B $2.4B $2B
Goodwill $4.5B $4.3B $4.2B $4.3B $4.7B
Other Intangibles $3.7B $3.7B $3.7B $4.1B $4.4B
Other Long-Term Assets $18.4M $17M $31.1M $32.1M $27.1M
Total Assets $33.1B $32.3B $30.5B $33.9B $34.9B
 
Accounts Payable $4.4B $3.8B $3.3B $3.6B $3.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $92.2M $92.8M $83.6M $87.3M $88.4M
Other Current Liabilities $687.5M $996.4M $442.9M $459.8M $532.8M
Total Current Liabilities $19.4B $17.7B $16.2B $18.7B $19.3B
 
Long-Term Debt $4.7B $4.7B $3.8B $3.2B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $26.2B $24.5B $21.9B $24B $23.8B
 
Common Stock $3.1B $2.8B $2.7B $2.8B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $6.4B $7.3B $7.7B $8.6B $9.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.5M $30.7M $550.7M $840.6M $1.3B
Total Equity $6.5B $7.3B $8.2B $9.5B $10.6B
 
Total Liabilities and Equity $32.7B $31.8B $30.1B $33.4B $34.4B
Cash and Short Terms $2.7B $2.8B $1.6B $2.7B $2.6B
Total Debt $5.9B $5.5B $4.9B $4B $3.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $460.5M $382.3M $1.2B $1.1B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.7B $3.6B $3.8B $4.1B $4.3B
Inventory $7B $5.9B $6.1B -- $8.3B
Prepaid Expenses $115.4M $107.6M $133.7M $166.1M $161.8M
Other Current Assets $141.6M $135.8M $156.5M -- $243.9M
Total Current Assets $16.4B $14.5B $16.2B $5.7B $20.8B
 
Property Plant And Equipment $3.1B $2.9B $3.2B -- $4B
Long-Term Investments -- -- -- -- --
Goodwill $4.4B $4B $4.3B $4.8B $5B
Other Intangibles $3.7B $3.5B $3.8B $4.3B $4.9B
Other Long-Term Assets $36.9M $23M $31.5M -- $32.8M
Total Assets $31B $28.6B $31.3B -- $38.3B
 
Accounts Payable $3.6B $10.8B $3B $3.5B $4.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $89.3M $82.5M $84.8M $84.7M $103.2M
Other Current Liabilities $671.2M $414.7M $365.1M -- $589.8M
Total Current Liabilities $17.6B $15B $16.4B $3.6B $21.4B
 
Long-Term Debt $3.4B $3.7B $3.1B -- $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $24.2B $21.6B $22.7B -- $26.5B
 
Common Stock $3B $2.6B $2.7B -- $2.9B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.7M $28.2M $565.1M -- $1.3B
Total Equity $6.9B $7B $8.6B -- $11.9B
 
Total Liabilities and Equity $31B $28.6B $31.3B -- $38.3B
Cash and Short Terms $460.5M $382.3M $1.2B $1.1B $2.1B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $277M $693.8M $979.5M $751.4M $1.3B
Depreciation & Amoritzation $584.8M $573.3M $579.1M $615.2M $717.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$190.4M $576.8M $217.6M -$418.4M -$937.8M
Cash From Operations $313.5M $951.5M $1.4B $1.3B $1.8B
 
Capital Expenditures $354.5M $726.9M $800.8M $845.4M $968.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$499.3M -$713.9M -$971.1M -$283.3M -$974.6M
 
Dividends Paid (Ex Special Dividend) $91.2M -- $83M $87.6M $174.2M
Special Dividend Paid
Long-Term Debt Issued $676.1M $946.5M -- -- --
Long-Term Debt Repaid -$58.2M -$874.4M -$1.5B -$20.6M -$690.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$36.7M $69.6M $97.4M $148.3M
Cash From Financing $524.4M $35.5M -$1.5B -$13M -$733.4M
 
Beginning Cash (CF) $2.7B $2.8B $1.6B $2.7B $2.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $286.1M $314.4M -$1B $968.7M $161.2M
Ending Cash (CF) $2.9B $3.2B $672M $3.6B $2.9B
 
Levered Free Cash Flow -$41M $224.6M $549.7M $436.8M $858.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $213.3M $284.4M $226.8M $597.6M $614.6M
Depreciation & Amoritzation $262.7M $322.7M $299.9M $341.3M $365.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$129M -$180M -$269.3M -$561M -$745M
Cash From Operations $199.8M $242.1M $219.9M $355.8M $298.5M
 
Capital Expenditures $325.4M $285.5M $322.8M $370.4M $424.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$149.5M -$711M -$88.5M -$201.2M $50.8M
 
Dividends Paid (Ex Special Dividend) -- -$83.1M -$89.4M -$188.4M -$364.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $70.3M $175.6M -$92.6M $127M
Cash From Financing -$554.4M -$605M $76.5M -$936.9M -$418.3M
 
Beginning Cash (CF) $491.6M $429.8M $2B $2B $2B
Foreign Exchange Rate Adjustment -$3.6M $26.1M -$37.6M -$20.8M -$55.6M
Additions / Reductions -$504M -$1.1B $207.9M -$782.3M -$78.2M
Ending Cash (CF) $466.4M $389.9M $1.2B $1.1B $2.1B
 
Levered Free Cash Flow -$125.6M -$43.4M -$102.9M -$14.6M -$125.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $429.3M $767.5M $898.6M $1.1B $1.2B
Depreciation & Amoritzation $579.1M $579.4M $601.1M $660.6M $726.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories $441.1M $506M $114.1M -$714.6M -$1.1B
Cash From Operations $1.2B $1.4B $1.7B $1.6B $2B
 
Capital Expenditures $606.3M $693.1M $820.4M $897.5M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$555.8M -$1.3B -$250.5M -$544.9M -$532.4M
 
Dividends Paid (Ex Special Dividend) -- $85.2M $89.6M $171.9M $324.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$660.6M -$51.7M -$759.7M -$1B -$584.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$94.8M $120M $702M -$20.6M $801.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $553.9M $694.1M $852.2M $655.9M $955.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $213.3M $284.4M $226.8M $597.6M $614.6M
Depreciation & Amoritzation $262.7M $322.7M $299.9M $341.3M $365.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$129M -$180M -$269.3M -$561M -$745M
Cash From Operations -$1.4B -$855.3M -$447.1M -$318.7M -$311.8M
 
Capital Expenditures $325.4M $285.5M $322.8M $370.4M $424.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$282M -$826.6M -$101.4M -$214.3M $353.8M
 
Dividends Paid (Ex Special Dividend) -- -$83.1M -$89.4M -$188.4M -$370.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $70.3M $175.6M -$92.6M $127M
Cash From Financing -$554.4M -$605M $86.1M -$927.1M -$810.8M
 
Beginning Cash (CF) $3.2B $3.2B $4.5B $4.6B $4.7B
Foreign Exchange Rate Adjustment $16.9M $36.2M -- $17.2M -$70.3M
Additions / Reductions -$2.2B -$2.3B -$462.3M -$1.5B -$777.9M
Ending Cash (CF) $958.1M $819.6M $3.1B $3.1B $4B
 
Levered Free Cash Flow -$1.7B -$1.1B -$769.8M -$689.1M -$735.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock