Financhill
Buy
59

FRCOY Quote, Financials, Valuation and Earnings

Last price:
$36.47
Seasonality move :
-0.53%
Day range:
$36.46 - $36.62
52-week range:
$28.46 - $38.53
Dividend yield:
0%
P/E ratio:
38.51x
P/S ratio:
4.91x
P/B ratio:
7.23x
Volume:
60.7K
Avg. volume:
56.2K
1-year change:
8.32%
Market cap:
$111.9B
Revenue:
$22.9B
EPS (TTM):
$0.95
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $19.9B $18.9B $20B $20.6B $22.9B
Revenue Growth (YoY) 7.02% -5.09% 5.61% 3.18% 11%
 
Cost of Revenues $11.5B $10.5B $10.9B $10.8B $12B
Gross Profit $8.4B $8.4B $9B $9.8B $10.8B
Gross Profit Margin 42.01% 44.61% 45.16% 47.37% 47.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6B $7.4B $7.6B $7.9B $8.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6B $5.9B $6.3B $6.5B $7.1B
Operating Income $2.4B $2.5B $2.8B $3.2B $3.7B
 
Net Interest Expenses $65.3M $62.1M $71.3M $73.5M $86.3M
EBT. Incl. Unusual Items $2.5B $3.4B $3.2B $3.7B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $841.8M $1.1B $885.4M $1.1B $1.3B
Net Income to Company $2.5B $3.4B $3.2B $3.7B $4.4B
 
Minority Interest in Earnings $54.5M $93.7M $136.6M $143.3M $175.7M
Net Income to Common Excl Extra Items $1.6B $2.3B $2.3B $2.6B $3.1B
 
Basic EPS (Cont. Ops) $0.52 $0.73 $0.70 $0.80 $0.95
Diluted EPS (Cont. Ops) $0.52 $0.73 $0.70 $0.80 $0.95
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B $3.1B
 
EBITDA $4B $4B $4.1B $4.6B $5.2B
EBIT $2.4B $2.5B $2.8B $3.2B $3.7B
 
Revenue (Reported) $19.9B $18.9B $20B $20.6B $22.9B
Operating Income (Reported) $2.4B $2.5B $2.8B $3.2B $3.7B
Operating Income (Adjusted) $2.4B $2.5B $2.8B $3.2B $3.7B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $4B $4B $4.4B $4.8B $5.4B
Revenue Growth (YoY) -9.04% 0.28% 10.37% 9.59% 11.71%
 
Cost of Revenues $2.4B $2.2B $2.4B $2.6B $2.9B
Gross Profit $1.5B $1.7B $2B $2.2B $2.5B
Gross Profit Margin 39.04% 43.5% 45.44% 46.31% 46.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.8B $1.9B $2B $2.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.5B $1.6B $1.6B $1.8B
Operating Income $112.9M $253.4M $397.1M $599.6M $735M
 
Net Interest Expenses $15.8M $17.9M $17.1M $21M $23M
EBT. Incl. Unusual Items $183.9M $474.6M $552M $516M $891.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.8M $200.5M $129.5M $115.5M $208.5M
Net Income to Company $154.8M $401.8M $546.3M $432.6M $924.6M
 
Minority Interest in Earnings $2.8M $12.6M $17.9M $16.3M $38.5M
Net Income to Common Excl Extra Items $170.9M $275M $423M $400.8M $679.9M
 
Basic EPS (Cont. Ops) $0.05 $0.09 $0.13 $0.13 $0.21
Diluted EPS (Cont. Ops) $0.05 $0.09 $0.13 $0.13 $0.21
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B $3.1B
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B $3.1B
 
EBITDA $524.7M $591.5M $731.6M $943.2M $1.1B
EBIT $112.9M $253.4M $397.1M $599.6M $735M
 
Revenue (Reported) $4B $4B $4.4B $4.8B $5.4B
Operating Income (Reported) $112.9M $253.4M $397.1M $599.6M $735M
Operating Income (Adjusted) $112.9M $253.4M $397.1M $599.6M $735M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $20B $19.1B $20B $20.6B $22.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.6B $10.6B $11B $10.9B $12B
Gross Profit $8.4B $8.5B $9B $9.8B $10.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6B $7.4B $7.6B $7.9B $4.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6B $5.9B $6.3B $6.5B $7.1B
Operating Income $2.4B $2.6B $2.8B $3.2B $3.7B
 
Net Interest Expenses $65.4M $61.4M $71.4M $73.4M $86.3M
EBT. Incl. Unusual Items $2.5B $3.4B $3.2B $3.7B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $850.6M $1.1B $888.6M $1.1B $1.3B
Net Income to Company $2.5B $3.4B $3.2B $3.7B $4.4B
 
Minority Interest in Earnings $54.8M $96.5M $137.9M $144.1M $175.2M
Net Income to Common Excl Extra Items $1.7B $2.4B $2.3B $2.6B $3.1B
 
Basic EPS (Cont. Ops) $0.52 $0.75 $0.71 $0.81 $0.95
Diluted EPS (Cont. Ops) $0.52 $0.75 $0.70 $0.80 $0.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.1B $4.1B $4.1B $4.6B $5.2B
EBIT $2.4B $2.6B $2.8B $3.2B $3.7B
 
Revenue (Reported) $20B $19.1B $20B $20.6B $22.8B
Operating Income (Reported) $2.4B $2.6B $2.8B $3.2B $3.7B
Operating Income (Adjusted) $2.4B $2.6B $2.8B $3.2B $3.7B
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Revenue $19.1B $20B $20.6B $22.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.6B $11B $10.9B $12B --
Gross Profit $8.5B $9B $9.8B $10.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.4B $7.6B $7.9B $4.3B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.9B $6.3B $6.5B $7.1B --
Operating Income $2.6B $2.8B $3.2B $3.7B --
 
Net Interest Expenses $61.4M $71.4M $73.4M $86.3M --
EBT. Incl. Unusual Items $3.4B $3.2B $3.7B $4.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $888.6M $1.1B $1.3B --
Net Income to Company $3.4B $3.2B $3.7B $4.4B --
 
Minority Interest in Earnings $96.5M $137.9M $144.1M $175.2M --
Net Income to Common Excl Extra Items $2.4B $2.3B $2.6B $3.1B --
 
Basic EPS (Cont. Ops) $0.75 $0.71 $0.81 $0.95 --
Diluted EPS (Cont. Ops) $0.75 $0.70 $0.80 $0.95 --
Weighted Average Basic Share $12.3B $12.1B $12.3B $12.3B --
Weighted Average Diluted Share $12.3B $12.3B $12.3B $12.3B --
 
EBITDA $4.1B $4.1B $4.6B $5.2B --
EBIT $2.6B $2.8B $3.2B $3.7B --
 
Revenue (Reported) $19.1B $20B $20.6B $22.8B --
Operating Income (Reported) $2.6B $2.8B $3.2B $3.7B --
Operating Income (Adjusted) $2.6B $2.8B $3.2B $3.7B --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $10.7B $9.8B $6.2B $8.2B $6.1B
Short Term Investments $510.7M $889.7M $3.9B $3.2B --
Accounts Receivable, Net $369.8M $339M $380.2M $499.8M $586.9M
Inventory $3.6B $3.5B $3.1B $3.3B $3.5B
Prepaid Expenses -- -- -- -- $85M
Other Current Assets $138.9M $171.8M $173.7M $184M --
Total Current Assets $15.7B $15.7B $15B $16.2B $17.2B
 
Property Plant And Equipment $5.1B $4.3B $4.2B $4.5B $5.5B
Long-Term Investments $982.3M $2.3B $2.6B $2.9B $2.6B
Goodwill $73.6M $58.3M $55.4M $55.3M --
Other Intangibles $608.7M $552.2M $597.5M $633.1M --
Other Long-Term Assets $59.3M $26.6M $60.6M $40.3M --
Total Assets $22.8B $23B $22.7B $24.6B $26.3B
 
Accounts Payable $1.6B $2.2B $1.9B $2.3B $2.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $892.8M $869.1M $894.2M --
Other Current Liabilities $869.9M $803.7M $888.2M $1B --
Total Current Liabilities $5.3B $6.3B $5B $5.9B $6.2B
 
Long-Term Debt $6.5B $4.3B $4B $3.8B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.3B $11.3B $9.8B $10.4B $10.4B
 
Common Stock $93.5M $74.1M $70.6M $70.6M $70M
Other Common Equity Adj -- -- -- -- --
Common Equity $10.2B $11.3B $12.5B $13.8B $15.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $417M $387.7M $356.9M $355.2M $370.4M
Total Equity $10.6B $11.7B $12.9B $14.2B $15.9B
 
Total Liabilities and Equity $22.8B $23B $22.7B $24.6B $26.3B
Cash and Short Terms $10.7B $9.8B $6.2B $8.2B $6.1B
Total Debt $7.6B $5.2B $4.9B $4.7B $4.9B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $10.7B $9.8B $6.2B $8.2B $6.1B
Short Term Investments $510.7M $889.7M $3.9B $3.2B --
Accounts Receivable, Net $369.8M $339M $380.2M $499.8M $586.9M
Inventory $3.6B $3.5B $3.1B $3.3B $3.5B
Prepaid Expenses -- -- -- -- $85M
Other Current Assets $138.9M $171.8M $173.7M $184M --
Total Current Assets $15.7B $15.7B $15B $16.2B $17.2B
 
Property Plant And Equipment $5.1B $4.3B $4.2B $4.5B $5.5B
Long-Term Investments $982.3M $2.3B $2.6B $2.9B $2.6B
Goodwill $73.6M $58.3M $55.4M $55.3M --
Other Intangibles $608.7M $552.2M $597.5M $633.1M --
Other Long-Term Assets $59.3M $26.6M $60.6M $40.3M --
Total Assets $22.8B $23B $22.7B $24.6B $26.3B
 
Accounts Payable $1.6B $2.5B $2.3B $2.3B $2.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1.1B $892.8M $869.1M $894.2M --
Other Current Liabilities $869.9M $803.7M $888.2M $1B --
Total Current Liabilities $5.3B $6.3B $5B $5.9B $6.2B
 
Long-Term Debt $6.5B $4.3B $4B $3.8B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.3B $11.3B $9.8B $10.4B $10.4B
 
Common Stock $93.5M $74.1M $70.6M $70.6M $70M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $417M $387.7M $356.9M $355.2M $370.4M
Total Equity $10.6B $11.7B $12.9B $14.2B $15.9B
 
Total Liabilities and Equity $22.8B $23B $22.7B $24.6B $26.3B
Cash and Short Terms $10.7B $9.8B $6.2B $8.2B $6.1B
Total Debt $7.6B $5.2B $4.9B $4.7B $4.9B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $2.5B $3.4B $3.2B $3.7B $4.4B
Depreciation & Amoritzation $1.7B $1.5B $1.3B $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $143.1M -$21.8M -$54.3M -$115.4M -$85.5M
Change in Inventories $343M -$417.9M $338.3M -$156.1M -$200.6M
Cash From Operations $4B $3.5B $3.3B $4.3B $3.9B
 
Capital Expenditures $718.4M $660.2M $700.8M $703.2M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$770.9M -$1.7B -$4.1B -$545.5M -$3.9B
 
Dividends Paid (Ex Special Dividend) $457.3M $436M $527M $691.6M $958.5M
Special Dividend Paid
Long-Term Debt Issued $600M $116.2M $47.1M $32.1M --
Long-Term Debt Repaid -$1.6B -$216.6M -$992.8M -$32.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M $5.8M $3M $558.1K --
Cash From Financing -$2.8B -$1.7B -$2.6B -$1.8B -$2.3B
 
Beginning Cash (CF) $10.7B $9.8B $6.2B $8.2B $6.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $785.9M $1.5B -$3.3B $1.9B -$2B
Ending Cash (CF) $11.9B $12.7B $3.1B $10.1B $4.3B
 
Levered Free Cash Flow $3.3B $2.9B $2.6B $3.6B $2.7B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $154.8M $401.8M $546.3M $432.6M $924.6M
Depreciation & Amoritzation $404.9M $327.6M $336.5M $318.9M $388.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $217.3M $232.9M $253.6M $163.4M $286M
Change in Inventories -$485.6M -$1B -$387.3M -$557.5M -$366.9M
Cash From Operations $525.8M $635.5M $1B $1.2B $1.1B
 
Capital Expenditures $182.6M $125M $127.9M $170.7M $214.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$148M -$968.2M -$461.8M $37.2M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$6.8M -$19.6M -$3.5M -$19.2M $12.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $201.8M $10.9M $19.2M $13.9M --
Long-Term Debt Repaid -$248.1M -$15.8M -$594.9M -$9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $218.8K $1.5M $62.5K $127.1K --
Cash From Financing -$339M -$251M -$883M -$216.1M -$480.9M
 
Beginning Cash (CF) $10.7B $9.8B $6.2B $8.2B $6.1B
Foreign Exchange Rate Adjustment -$44.9M $425.7M $187.9M -$438.1M $151.5M
Additions / Reductions -$6.2M -$158M -$108.6M $593M -$683.6M
Ending Cash (CF) $10.7B $10.1B $6.3B $8.4B $5.6B
 
Levered Free Cash Flow $343.2M $510.5M $920.4M $1B $859.8M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $2.5B $3.4B $3.2B $3.7B $4.4B
Depreciation & Amoritzation $1.7B $1.5B $1.4B $1.3B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $143.2M -$21.9M -$54.8M -$114.3M -$86M
Change in Inventories $343.1M -$419.7M $341.1M -$154.6M -$201.8M
Cash From Operations $4B $3.6B $3.4B $4.3B $3.9B
 
Capital Expenditures $718.6M $663M $706.5M $696.3M $1.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$771.1M -$1.8B -$4.2B -$540.2M -$3.9B
 
Dividends Paid (Ex Special Dividend) $457.4M $437.8M $531.3M $684.9M $964.1M
Special Dividend Paid
Long-Term Debt Issued $600M $116.2M $47.1M $32.1M --
Long-Term Debt Repaid -$1.6B -$216.6M -$992.8M -$32.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.4M $5.8M $3M $558.1K --
Cash From Financing -$2.8B -$1.8B -$2.7B -$1.8B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $786.1M $1.5B -$3.3B $1.9B -$2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.3B $2.9B $2.7B $3.6B $2.7B
Period Ending 2022-08-31 2023-08-31 2024-08-31 2025-08-31 2026-08-31
Net Income to Stockholders $3.4B $3.2B $3.7B $4.4B --
Depreciation & Amoritzation $1.5B $1.4B $1.3B $1.5B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$21.9M -$54.8M -$114.3M -$86M --
Change in Inventories -$419.7M $341.1M -$154.6M -$201.8M --
Cash From Operations $3.6B $3.4B $4.3B $3.9B --
 
Capital Expenditures $663M $706.5M $696.3M $1.2B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.8B -$4.2B -$540.2M -$3.9B --
 
Dividends Paid (Ex Special Dividend) $437.8M $531.3M $684.9M $964.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $116.2M $47.1M $32.1M -- --
Long-Term Debt Repaid -$216.6M -$992.8M -$32.5M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $5.8M $3M $558.1K $323K --
Cash From Financing -$1.8B -$2.7B -$1.8B -$2.3B --
 
Beginning Cash (CF) $42.3B $25.9B $28.3B $27.4B --
Foreign Exchange Rate Adjustment $1.4B $150.8M -$65.7M $250.9M --
Additions / Reductions $1.5B -$3.3B $1.9B -$2B --
Ending Cash (CF) $45.2B $22.7B $30.1B $25.6B --
 
Levered Free Cash Flow $2.9B $2.7B $3.6B $2.7B --

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