Financhill
Buy
76

FLUIF Quote, Financials, Valuation and Earnings

Last price:
$29.05
Seasonality move :
-7.27%
Day range:
$29.05 - $29.05
52-week range:
$21.14 - $29.05
Dividend yield:
2.4%
P/E ratio:
33.25x
P/S ratio:
2.28x
P/B ratio:
3.04x
Volume:
--
Avg. volume:
108
1-year change:
15.69%
Market cap:
$5.5B
Revenue:
$2.3B
EPS (TTM):
$0.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2.6B $2.6B $2.3B $2.3B
Revenue Growth (YoY) 10.69% 52.25% -2.67% -11.74% 2.59%
 
Cost of Revenues $784.8M $1.8B $1.8B $1.6B $1.6B
Gross Profit $940.6M $846.3M $744.2M $650.5M $724.1M
Gross Profit Margin 54.52% 32.27% 29.16% 28.88% 31.33%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $144.2M $272.9M $301.6M $259.7M $285.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $724.2M $389.6M $412.4M $392.6M $439.6M
Operating Income $216.4M $456.7M $331.8M $257.9M $284.5M
 
Net Interest Expenses $41.6M $48.1M $75.3M $81M $77M
EBT. Incl. Unusual Items $158.8M $398.9M $236.5M $170.9M $208.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.7M $96.4M $63.8M $44.6M $55.2M
Net Income to Company $158.8M $398.9M $236.6M $171M $208.9M
 
Minority Interest in Earnings -$4M $4.3M $4.7M $3.3M $4.3M
Net Income to Common Excl Extra Items $110.1M $302.5M $172.8M $126.3M $153.7M
 
Basic EPS (Cont. Ops) $0.57 $1.57 $0.89 $0.65 $0.79
Diluted EPS (Cont. Ops) $0.57 $1.57 $0.89 $0.65 $0.79
Weighted Average Basic Share $193.9M $190.6M $188.6M $189.6M $189.8M
Weighted Average Diluted Share $193.9M $190.6M $188.6M $189.6M $189.8M
 
EBITDA $337.3M $601.6M $496.8M $427.8M $458.4M
EBIT $202.6M $456.7M $331.8M $257.9M $284.5M
 
Revenue (Reported) $1.7B $2.6B $2.6B $2.3B $2.3B
Operating Income (Reported) $216.4M $456.7M $331.8M $257.9M $284.5M
Operating Income (Adjusted) $202.6M $456.7M $331.8M $257.9M $284.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $609.5M $524.9M $475.8M $511.9M $581.1M
Revenue Growth (YoY) 40.31% -13.88% -9.35% 7.59% 13.52%
 
Cost of Revenues $330.9M $295.5M $270.7M $269.8M $308M
Gross Profit $278.5M $229.4M $205.2M $242.2M $273.1M
Gross Profit Margin 45.7% 43.7% 43.12% 47.3% 47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $185.6M $181.5M $175M $202.3M $209.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $185.5M $181.5M $175M $202.3M $209.9M
Operating Income $93M $47.9M $30.1M $39.8M $63.2M
 
Net Interest Expenses $14M $26.3M $26.6M $22.1M $15.7M
EBT. Incl. Unusual Items $79.1M $21.6M $4.6M $17.8M $45.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.1M $7.7M $157.7K $4.9M $11.5M
Net Income to Company -- -- -- $20.5M --
 
Minority Interest in Earnings $1.4M $876.9K $1.3M $681.1K $1.5M
Net Income to Common Excl Extra Items $57M $13.9M $5.5M $12.9M $33.6M
 
Basic EPS (Cont. Ops) $0.29 $0.07 $0.02 $0.06 $0.17
Diluted EPS (Cont. Ops) -- $0.07 $0.02 $0.06 --
Weighted Average Basic Share $189.8M $189.8M $189.8M $189.8M --
Weighted Average Diluted Share $189.8M $189.8M $189.8M $189.8M --
 
EBITDA $131M $88.3M $72.9M $85.5M $111.1M
EBIT $93M $47.9M $30.1M $39.8M $63.2M
 
Revenue (Reported) $609.5M $524.9M $475.8M $511.9M $581.1M
Operating Income (Reported) $93M $47.9M $30.1M $39.8M $63.2M
Operating Income (Adjusted) $93M $47.9M $30.1M $39.8M $63.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.5B $2.7B $2.2B $2.2B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3B $1.4B $1.2B $1.2B $1.2B
Gross Profit $1.2B $1.2B $961.6M $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $722.4M $795.9M $752.2M $804M $852.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $721.7M $796M $752.2M $804M $852.8M
Operating Income $432.9M $414.4M $209.4M $273.8M $341.9M
 
Net Interest Expenses $49.8M $91.7M $73.3M $79.1M $65.8M
EBT. Incl. Unusual Items $383.3M $322.5M $137.2M $193.6M $273.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90.1M $87.7M $37.8M $50M $71.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $4.6M $4.9M $3.5M $3.3M $4.5M
Net Income to Common Excl Extra Items $293.3M $234.8M $100.6M $143.6M $202.5M
 
Basic EPS (Cont. Ops) $1.51 $1.21 $0.51 $0.73 $1.04
Diluted EPS (Cont. Ops) -- $1.21 $0.51 $0.73 $0.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $577.2M $574.7M $387.2M $447.1M $521M
EBIT $432.9M $414.4M $209.4M $273.8M $341.9M
 
Revenue (Reported) $2.5B $2.7B $2.2B $2.2B $2.4B
Operating Income (Reported) $432.9M $414.4M $209.4M $273.8M $341.9M
Operating Income (Adjusted) $432.9M $414.4M $209.4M $273.8M $341.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $609.5M $2.1B $1.8B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $330.9M $1.1B $963.8M $913.3M $979.6M
Gross Profit $278.5M $952M $793.8M $863.9M $946.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $185.6M $604.6M $566.4M $618.2M $639.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $185.5M $604.6M $566.4M $618.2M $639.8M
Operating Income $93M $347.4M $227.4M $245.7M $307M
 
Net Interest Expenses $14M $75.8M $65M $59.8M $53.4M
EBT. Incl. Unusual Items $79.1M $271.7M $163.5M $186M $251.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.1M $72.7M $44.4M $49.7M $65.9M
Net Income to Company -- -- -- $188.3M $211.3M
 
Minority Interest in Earnings $1.4M $4.4M $3.2M $3.3M $3.4M
Net Income to Common Excl Extra Items $57M $199M $120.2M $136.2M $185.4M
 
Basic EPS (Cont. Ops) $0.29 $1.02 $0.62 $0.70 $0.96
Diluted EPS (Cont. Ops) -- $1.02 $0.62 $0.70 $0.79
Weighted Average Basic Share $189.8M $569.5M $566M $569.5M $379.7M
Weighted Average Diluted Share $189.8M $569.5M $566M $569.5M $379.7M
 
EBITDA $131M $469.9M $354.1M $375.1M $441.2M
EBIT $93M $347.4M $227.4M $245.7M $307M
 
Revenue (Reported) $609.5M $2.1B $1.8B $1.8B $1.9B
Operating Income (Reported) $93M $347.4M $227.4M $245.7M $307M
Operating Income (Adjusted) $93M $347.4M $227.4M $245.7M $307M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $277.5M $99.9M $80.2M $123M $168M
Short Term Investments $13.4M $12.2M -- -- --
Accounts Receivable, Net $291M $211.1M $218.6M $236.5M $214.5M
Inventory $346.6M $564.1M $639.4M $471.8M $482.7M
Prepaid Expenses -- -- $6.6M $7M $1.7M
Other Current Assets -- -- -- -- --
Total Current Assets $944.2M $974.3M $1B $910.6M $953.8M
 
Property Plant And Equipment $270.2M $355.1M $381.7M $403.3M $368.5M
Long-Term Investments -- $7.8M $65.4M $42.4M $30M
Goodwill $1.3B $1.4B $1.4B $1.4B $1.4B
Other Intangibles $789.3M $1.1B $1B $969M $904.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $3.5B $4B $4B $3.9B $3.8B
 
Accounts Payable $257.6M $327.9M $221.2M $232M $274.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $27.6M $35.3M $43.3M $50.3M $49.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $493.6M $907.5M $599.4M $518.7M $531.9M
 
Long-Term Debt $825.4M $946.8M $1.4B $1.4B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $2.1B $2.2B $2.1B $2.1B
 
Common Stock $240.6M $222.5M $205M $212.2M $198.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.7B $1.8B $1.8B $1.7B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.3M $9.5M $9.4M $10M $10.4M
Total Equity $1.8B $1.8B $1.8B $1.7B $1.7B
 
Total Liabilities and Equity $3.5B $4B $4B $3.9B $3.8B
Cash and Short Terms $290.9M $99.9M $80.2M $123M $168M
Total Debt $850M $988M $1.4B $1.4B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $136.9M $62.7M $90M $221M $203.3M
Short Term Investments -- -- -- $2.1M --
Accounts Receivable, Net $345.3M -- -- $286.8M $379.5M
Inventory $488.1M $686.7M $527.3M $520.1M $553.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $983.3M $1.1B $961.3M $1B $1.1B
 
Property Plant And Equipment $338.5M $353.7M $387.5M $401.8M $414.8M
Long-Term Investments -- -- $63.5M $24.6M $9.4M
Goodwill -- -- -- $1.4B --
Other Intangibles -- -- -- $925.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.9B $4B $3.9B $3.9B $4.1B
 
Accounts Payable $529.8M $434M $408.7M $442M $487.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $51.9M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $864M $603.5M $580.2M $585.9M $635.7M
 
Long-Term Debt $797.1M $1.2B $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $2.2B $2.2B $2.2B $2.2B
 
Common Stock $226.7M $192M $203.3M $214.3M $225.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.1M $10.8M $10.6M $11.2M $12.9M
Total Equity $1.8B $1.8B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $3.9B $4B $3.9B $3.9B $4.1B
Cash and Short Terms $136.9M $62.7M $90M $221M $203.3M
Total Debt $1B $1.2B $1.2B $1.2B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $158.8M $398.9M $236.6M $171M $208.9M
Depreciation & Amoritzation $132.8M $144.9M $165M $170M $174M
Stock-Based Compensation $10.4M $31.3M $15.7M -$25.4M $6.1M
Change in Accounts Receivable $63.8M $37.7M -$10M -$15M $15.1M
Change in Inventories -$22M -$202.9M -$122.5M $175.8M -$36.7M
Cash From Operations $333.5M $404.9M $126.4M $463.7M $336.1M
 
Capital Expenditures $47.2M $84.4M $82.4M $69.3M $79.1M
Cash Acquisitions -$21.8M $515.2M $27.9M $37M $6.2M
Cash From Investing -$69.3M -$595.8M -$99.2M -$101.9M -$80.5M
 
Dividends Paid (Ex Special Dividend) -$48.9M $89.8M $168M $143.7M $112.9M
Special Dividend Paid
Long-Term Debt Issued $49.1M $456M $1.2B -- --
Long-Term Debt Repaid -$230.8M -$209.9M -$941.3M -$128.9M -$42.6M
Repurchase of Common Stock -$43.1M $328.5M $249.5M $164.4M $117.8M
Other Financing Activities $16K $87.6K -- -- $11.9K
Cash From Financing -$272M $21.4M -$39.9M -$317.1M -$206.2M
 
Beginning Cash (CF) $276.6M $99.9M $80.2M $123M $168M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7M -$160.2M -$12M $37M $53.4M
Ending Cash (CF) $257.7M -$51M $68.8M $152.2M $225.2M
 
Levered Free Cash Flow $286.4M $320.5M $44M $394.4M $257M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $20.5M --
Depreciation & Amoritzation -- -- -- $47.5M --
Stock-Based Compensation -- -- -- $1.8M --
Change in Accounts Receivable -- -- -- $195.3M --
Change in Inventories -- -- -- -$153K --
Cash From Operations -- -- -- $173.4M --
 
Capital Expenditures -- -- -- $19.3M --
Cash Acquisitions -- -- -- -$549K --
Cash From Investing -- -- -- -$18.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -$62.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- $6.8M --
Repurchase of Common Stock -- -- -- -$30.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$68.1M --
 
Beginning Cash (CF) $136.9M $62.7M $90M $221M $166.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $86.8M --
Ending Cash (CF) -- -- -- $217.6M --
 
Levered Free Cash Flow -- -- -- $154.1M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $342.3M $371.9M $155.7M $180M $252.5M
Depreciation & Amoritzation $138.5M $153.8M $168.4M $169.1M $181.1M
Stock-Based Compensation $28.4M $16M -$27.3M $2.3M $5.7M
Change in Accounts Receivable $8.6M -$56.8M $3.9M $34.4M -$27M
Change in Inventories -$60.9M -$347.9M $136M $69.2M -$5.1M
Cash From Operations $496.4M $105.5M $264.8M $492.6M $267.7M
 
Capital Expenditures $62.1M $87M $74.4M $36.6M $74.4M
Cash Acquisitions -$220.9M -$299.1M -$32.7M -$1.8M -$35.6M
Cash From Investing -$282.1M -$373.1M -$106.7M -$96M -$137.8M
 
Dividends Paid (Ex Special Dividend) -$49.9M -$88.7M -$135.2K -$2.3M -$115.2M
Special Dividend Paid
Long-Term Debt Issued $48.3M $1.6B $8.9M -$12.3M --
Long-Term Debt Repaid -$145M -$1.2B $118.8M -$153.6M -$19M
Repurchase of Common Stock -$232.1M -$240.5M -$240.5M -$127.3M -$120.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$294.6M $233.1M -$135.6M -$359M -$127M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$89.6M -$29.4M $17.9M $35.2M $2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $434.4M $18.5M $190.4M $415.9M $193.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- $188.3M $211.3M
Depreciation & Amoritzation -- -- -- $130.9M $90.3M
Stock-Based Compensation -- -- -- $4.1M $1.9M
Change in Accounts Receivable -- -- -- $21.9M -$215.5M
Change in Inventories -- -- -- -$46.4M -$14.7M
Cash From Operations -- -- -- $276.9M $34.9M
 
Capital Expenditures -- -- -- $55.9M $31.8M
Cash Acquisitions -- -- -- -$2.4M -$31.3M
Cash From Investing -- -- -- -$52M -$90.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$65M -$948K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $57.9M
Long-Term Debt Repaid -- -- -- -$24.8M -$8.1M
Repurchase of Common Stock -- -- -- -$90.7M -$62.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -$125.2M $22.1M
 
Beginning Cash (CF) $136.9M $235.4M $313.4M $441.6M $370.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $99.7M -$33.7M
Ending Cash (CF) -- -- -- $441.4M $198M
 
Levered Free Cash Flow -- -- -- $221M $3.1M

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 48.08% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 6.66% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 6.48% over the past day.

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

Show me the best stock