Financhill
Sell
45

FPAFY Quote, Financials, Valuation and Earnings

Last price:
$3.99
Seasonality move :
-3.94%
Day range:
$3.85 - $4.06
52-week range:
$2.63 - $4.44
Dividend yield:
4.25%
P/E ratio:
4.76x
P/S ratio:
0.34x
P/B ratio:
0.90x
Volume:
35.6K
Avg. volume:
43.7K
1-year change:
40.74%
Market cap:
$3.4B
Revenue:
$10.1B
EPS (TTM):
$70.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.1B $9.1B $10.3B $10.5B $10.1B
Revenue Growth (YoY) -5.99% 27.67% 13.2% 2% -4.32%
 
Cost of Revenues $4.8B $6.3B $7.3B $7.2B $6.4B
Gross Profit $2.3B $2.8B $3B $3.4B $3.6B
Gross Profit Margin 32.37% 30.89% 29.52% 31.96% 36.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.3B $1.4B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.4B $1.3B $1.4B $1.4B
Operating Income $1.1B $1.4B $1.7B $2B $2.2B
 
Net Interest Expenses $373.8M $479.2M $483.6M $574.1M $607.4M
EBT. Incl. Unusual Items $940.1M $714.9M $1.1B $1.5B $1.5B
Earnings of Discontinued Ops. $69.1M $32.8M -- -- --
Income Tax Expense $341.6M $281.9M $323.3M $477.9M $423.8M
Net Income to Company $1B $1.1B $1.4B $1.8B $2B
 
Minority Interest in Earnings -$466M $506.4M $658M $840.2M $1B
Net Income to Common Excl Extra Items $201.6M $806.9M $1B $1.3B $1.6B
 
Basic EPS (Cont. Ops) $0.23 $0.31 $0.46 $0.59 $0.71
Diluted EPS (Cont. Ops) $0.23 $0.31 $0.46 $0.59 $0.71
Weighted Average Basic Share $867.8M $863.4M $851.1M $847.7M $848.4M
Weighted Average Diluted Share $869.1M $864.5M $852.2M $848.8M $849.4M
 
EBITDA $1.9B $1.9B $2.2B $2.5B $2.6B
EBIT $1.4B $1.4B $1.7B $2B $2.2B
 
Revenue (Reported) $7.1B $9.1B $10.3B $10.5B $10.1B
Operating Income (Reported) $1.1B $1.4B $1.7B $2B $2.2B
Operating Income (Adjusted) $1.4B $1.4B $1.7B $2B $2.2B
Period Ending 2009-12-31 2010-12-31 2011-12-31 2012-12-31 2013-12-31
Revenue $1.9B $2.5B $2.9B $3B $3.1B
Revenue Growth (YoY) -- -- 56.11% 21.08% 4.98%
 
Cost of Revenues $1.2B $1.6B $2.1B $2.1B $2.2B
Gross Profit $644.5M $870.7M $885.3M $918.9M $922.1M
Gross Profit Margin 34.27% 35.13% 30.15% 30.62% 29.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $297.1M $378.4M $414.6M $438.4M $505.8M
Other Inc / (Exp) -$49.9M $261.9M $231.5M $88.5M $105.1M
Operating Expenses $297.1M $375.4M $363.5M $429.3M $436.7M
Operating Income $447.4M $516.4M $731.7M $489.6M $485.4M
 
Net Interest Expenses -- -- -- $108.1M $113.1M
EBT. Incl. Unusual Items $397.5M $535.3M $776.6M $470M $477.4M
Earnings of Discontinued Ops. -$1.2M -- -- -- --
Income Tax Expense $40.4M $116.4M $107.7M $117.9M $110.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $111.1M -$539.9M -$782.1M -$219.6M -$274.4M
Net Income to Common Excl Extra Items $355.9M $418.9M $668.9M $352.1M $367M
 
Basic EPS (Cont. Ops) $0.34 $0.28 $0.49 $0.17 $0.11
Diluted EPS (Cont. Ops) $0.33 $0.28 $0.49 $0.17 $0.10
Weighted Average Basic Share $726.1M $779.2M $771M $783.3M $879.4M
Weighted Average Diluted Share $746.4M $779.2M $771M $801.4M $895.5M
 
EBITDA $447.4M $516.4M $731.7M $489.6M $485.4M
EBIT $447.4M $516.4M $731.7M $613.2M $623.6M
 
Revenue (Reported) $1.9B $2.5B $2.9B $3B $3.1B
Operating Income (Reported) $447.4M $516.4M $731.7M $489.6M $485.4M
Operating Income (Adjusted) $447.4M $516.4M $731.7M $613.2M $623.6M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $7.9B $10B $10.6B $10.1B $10.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.3B $7B $7.5B $6.6B $6.4B
Gross Profit $2.6B $3B $3.2B $3.5B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.4B $1.3B $1.4B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.4B $1.3B $1.4B $1.4B
Operating Income $1.2B $1.6B $1.9B $2.1B $2.3B
 
Net Interest Expenses $420.6M $474.8M $536.3M $584.2M $660.3M
EBT. Incl. Unusual Items $1.1B $931.8M $1.4B $1.3B $1.7B
Earnings of Discontinued Ops. $121.9M -$500.7K -- -- --
Income Tax Expense $330.4M $313.5M $393.5M $436.7M $451M
Net Income to Company $1.2B $1.3B $1.7B $1.7B $2.3B
 
Minority Interest in Earnings -$584.3M $595.4M $809.6M $809.8M $1.1B
Net Income to Common Excl Extra Items $282M $990.1M $1.3B $1.2B $1.8B
 
Basic EPS (Cont. Ops) $0.33 $0.46 $0.58 $0.51 $0.84
Diluted EPS (Cont. Ops) $0.32 $0.46 $0.58 $0.51 $0.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2B $2.4B $2.5B $2.7B
EBIT $1.5B $1.6B $1.9B $2.1B $2.3B
 
Revenue (Reported) $7.9B $10B $10.6B $10.1B $10.1B
Operating Income (Reported) $1.2B $1.6B $1.9B $2.1B $2.3B
Operating Income (Adjusted) $1.5B $1.6B $1.9B $2.1B $2.3B
Period Ending 2021-12-29 2022-12-29 2023-12-29 2024-12-29
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $3.5B $2.8B $3.7B $4B
Short Term Investments $1B $1.2B $596.3M $1B $1.1B
Accounts Receivable, Net $1.1B $732.6M $738.7M $706.7M $765.3M
Inventory $891.3M $1B $1.2B $1.1B $1.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6B $5.8B $5.2B $6.1B $6.7B
 
Property Plant And Equipment $4.2B $4.2B $3.9B $4B $3.9B
Long-Term Investments -- $5.7B $5.9B $5.9B $6.4B
Goodwill $4.4B $4.3B $3.9B $4B $3.8B
Other Intangibles $5.9B $6B $6B $6.8B $7.3B
Other Long-Term Assets $147.6M $159.5M $157.3M $108M $98.5M
Total Assets $26.9B $26.6B $25.5B $27.4B $28.7B
 
Accounts Payable $420.6M $563.7M $585.2M $578.4M $561.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- $13.5M $11.1M
Other Current Liabilities $593.9M $1.2B $412.5M $405.9M $331.8M
Total Current Liabilities $4.8B $4.6B $4.1B $4.6B $5B
 
Long-Term Debt $9B $9.5B $9.4B $9.4B $10B
Capital Leases -- -- -- -- --
Total Liabilities $16.3B $16B $15.1B $15.8B $16.7B
 
Common Stock $43.4M $42.8M $42.4M $42.4M $42.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.1B $3.3B $3.3B $3.7B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.5B $7.3B $7.1B $7.9B $8B
Total Equity $10.6B $10.6B $10.4B $11.6B $11.9B
 
Total Liabilities and Equity $26.9B $26.6B $25.5B $27.4B $28.7B
Cash and Short Terms $2.4B $3.5B $2.8B $3.7B $4B
Total Debt $10.6B $9.5B $9.4B $9.5B $10B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $2.6B $2.6B $2.8B $3.1B --
Short Term Investments $107.6M $165.3M $206.6M $600.6M --
Accounts Receivable, Net $1.3B $1.4B $1.4B $1.3B --
Inventory $980.4M $1.3B $1.3B $1.2B --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.1B $5.6B $5.8B $6.3B --
 
Property Plant And Equipment $4B $3.7B $3.8B $3.5B --
Long-Term Investments -- -- -- -- --
Goodwill $4.3B $4.1B $4.1B $3.7B --
Other Intangibles $6.1B $5.9B $6.4B $6.8B --
Other Long-Term Assets $655.8M $739.6M $662.5M $752.2M --
Total Assets $26.1B $25.7B $27.1B $27B --
 
Accounts Payable $1.7B $1.9B $2B $2.1B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $20.8M $13.3M $13.5M $12.4M --
Other Current Liabilities $1B $351.5M $386.7M $346.1M --
Total Current Liabilities $4.8B $4.2B $4.8B $5B --
 
Long-Term Debt $9B $9.3B $9.4B $9.1B --
Capital Leases -- -- -- -- --
Total Liabilities $15.6B $15.2B $15.9B $15.8B --
 
Common Stock $43.2M $42.7M $42.4M $42.4M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $7.3B $7.2B $7.5B $7.6B --
Total Equity $10.4B $10.4B $11.2B $11.2B --
 
Total Liabilities and Equity $26.1B $25.7B $27.1B $27B --
Cash and Short Terms $2.7B $2.8B $3B $3.7B --
Total Debt $10.9B -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1B $1.1B $1.4B $1.8B $2B
Depreciation & Amoritzation $552.9M $487.6M $468.5M $461.4M $430.5M
Stock-Based Compensation $3M $1.5M $2.2M $1.6M $600K
Change in Accounts Receivable -$125.5M -$179.3M -$40.4M -$152.8M -$127.9M
Change in Inventories -$48.8M -$113.4M -$248.3M $84.7M -$168.1M
Cash From Operations $1B $1.5B $1.7B $2.1B $2.1B
 
Capital Expenditures $1.1B $1.1B $1.1B $1.2B $1.4B
Cash Acquisitions -$2.3B $131.3M $92.8M $64.2M $131M
Cash From Investing -$2.9B -$1B -$2.3B -$1.2B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$78.4M $91.7M $111.2M $119M $133.2M
Special Dividend Paid
Long-Term Debt Issued $6B $5.9B $4.5B $3.8B $4.2B
Long-Term Debt Repaid -$4B -$5.1B -$3.8B -$3.5B -$2.9B
Repurchase of Common Stock -$69.2M $25.4M $15.5M $500K $1.6M
Other Financing Activities -$11.5M -$16.5M $13.4M -$37.6M -$118.1M
Cash From Financing $1.6B $352M $137.9M -$300.4M $562.7M
 
Beginning Cash (CF) $2.7B $3.2B $2.6B $3.1B $3.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$345.9M $749.7M -$604.8M $561.9M $282.8M
Ending Cash (CF) $2.4B $3.9B $1.8B $3.7B $3.6B
 
Levered Free Cash Flow -$29M $385M $635.7M $855.7M $716.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.2B $1.3B $1.7B $1.7B $2.3B
Depreciation & Amoritzation $540.6M $477.7M $469.4M $429M $449.6M
Stock-Based Compensation $2.3M $1.4M $2.3M $1.1M $798.2K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.4B $1.8B $2.2B $2.3B
 
Capital Expenditures $1.1B $1B $1.1B $1.3B $1.4B
Cash Acquisitions -$2.3B $98.1M $43.4M $61.5M $289.9M
Cash From Investing -$2.8B -$1.5B -$1.8B -$1.4B -$2.2B
 
Dividends Paid (Ex Special Dividend) -- $91.8M $111.3M $118.9M $132.9M
Special Dividend Paid
Long-Term Debt Issued $7.9B $5.1B $4.6B $3.4B --
Long-Term Debt Repaid -$6B -$4.2B -$4B -$3B --
Repurchase of Common Stock -$62.8M $22.9M $8.9M $2.1M -$3.2K
Other Financing Activities -$118M $8.3M $15.1M -$109.7M --
Cash From Financing $1.3B $442.6M $28.1M -$328.1M $427.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$235.4M $167.2M $113.4M $353.9M $484.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $84.7M $404M $692.8M $869.1M $844.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock