Financhill
Sell
46

FAST Quote, Financials, Valuation and Earnings

Last price:
$41.48
Seasonality move :
6.15%
Day range:
$41.38 - $41.98
52-week range:
$35.31 - $50.63
Dividend yield:
2.11%
P/E ratio:
31.29x
P/S ratio:
4.48x
P/B ratio:
12.23x
Volume:
7.1M
Avg. volume:
6.7M
1-year change:
1.52%
Market cap:
$47.6B
Revenue:
$7.5B
EPS (TTM):
$1.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $6B $7B $7.3B $7.5B
Revenue Growth (YoY) 5.88% 6.44% 16.13% 5.25% 2.71%
 
Cost of Revenues $3.2B $3.4B $3.9B $4.2B $4.3B
Gross Profit $2.4B $2.6B $3B $3.2B $3.2B
Gross Profit Margin 42.76% 43.54% 43.69% 43.39% 42.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.6B $1.8B $1.8B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.4B $1.6B $1.7B $1.7B
Operating Income $1.1B $1.2B $1.5B $1.5B $1.5B
 
Net Interest Expenses $9.7M $9.7M $14.3M $10.8M $7.3M
EBT. Incl. Unusual Items $1.1B $1.2B $1.4B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $273.6M $282.8M $353.1M $367M $357.5M
Net Income to Company $859.1M $925M $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $859.1M $925M $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $1.50 $1.61 $1.89 $2.02 $1.00
Diluted EPS (Cont. Ops) $1.49 $1.60 $1.89 $2.02 $1.00
Weighted Average Basic Share $573.8M $574.8M $573.8M $571.3M $572.7M
Weighted Average Diluted Share $575.7M $577.1M $575.6M $573M $574.3M
 
EBITDA $1.3B $1.4B $1.6B $1.7B $1.7B
EBIT $1.1B $1.2B $1.5B $1.5B $1.5B
 
Revenue (Reported) $5.6B $6B $7B $7.3B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.5B $1.5B $1.5B
Operating Income (Adjusted) $1.1B $1.2B $1.5B $1.5B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.8B $1.8B $1.9B $2.1B
Revenue Growth (YoY) 9.97% 15.97% 2.41% 3.48% 11.68%
 
Cost of Revenues $874.1M $1B $1B $1.1B $1.2B
Gross Profit $680.1M $785.1M $805.5M $816.8M $923.5M
Gross Profit Margin 43.76% 43.56% 43.64% 42.76% 43.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $401.8M $447.3M $460.9M $470.5M $524.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $361.7M $405.9M $418.8M $428.7M $482M
Operating Income $318.4M $379.2M $386.7M $388.1M $441.5M
 
Net Interest Expenses $2.4M $4.1M $2.1M $1.8M $1.6M
EBT. Incl. Unusual Items $316.1M $375.3M $385.4M $387.6M $440.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.6M $90.7M $89.9M $89.5M $105.1M
Net Income to Company $243.5M $284.6M $295.5M $298.1M $335.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $243.5M $284.6M $295.5M $298.1M $335.5M
 
Basic EPS (Cont. Ops) $0.42 $0.50 $0.52 $0.52 $0.29
Diluted EPS (Cont. Ops) $0.42 $0.50 $0.52 $0.52 $0.29
Weighted Average Basic Share $575M $573M $571.4M $572.7M $1.1B
Weighted Average Diluted Share $577.3M $574.7M $573.1M $574.2M $1.2B
 
EBITDA $361.2M $423.3M $431.4M $432.5M $486.5M
EBIT $318.4M $379.2M $386.7M $388.1M $441.5M
 
Revenue (Reported) $1.6B $1.8B $1.8B $1.9B $2.1B
Operating Income (Reported) $318.4M $379.2M $386.7M $388.1M $441.5M
Operating Income (Adjusted) $318.4M $379.2M $386.7M $388.1M $441.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.8B $6.8B $7.3B $7.5B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.3B $3.8B $4.1B $4.3B $4.6B
Gross Profit $2.5B $3B $3.2B $3.2B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $1.8B $1.9B $2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.6B $1.6B $1.7B $1.8B
Operating Income $1.2B $1.4B $1.5B $1.5B $1.6B
 
Net Interest Expenses $9.9M $11.7M $14M $7.6M $7.2M
EBT. Incl. Unusual Items $1.2B $1.4B $1.5B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $281.5M $337.7M $361.7M $363.1M $388M
Net Income to Company $889.9M $1.1B $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $889.9M $1.1B $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $1.55 $1.87 $1.99 $2.02 $1.33
Diluted EPS (Cont. Ops) $1.54 $1.86 $1.98 $2.01 $1.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.6B $1.7B $1.7B $1.8B
EBIT $1.2B $1.4B $1.5B $1.5B $1.6B
 
Revenue (Reported) $5.8B $6.8B $7.3B $7.5B $8B
Operating Income (Reported) $1.2B $1.4B $1.5B $1.5B $1.6B
Operating Income (Adjusted) $1.2B $1.4B $1.5B $1.5B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5B $5.3B $5.6B $5.7B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3B $3.2B $3.3B $3.5B
Gross Profit $1.9B $2.3B $2.4B $2.5B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.4B $1.4B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1B $1.2B $1.3B $1.3B $1.4B
Operating Income $916.5M $1.1B $1.2B $1.2B $1.3B
 
Net Interest Expenses $7.4M $9.3M $8.9M $5.6M $5.5M
EBT. Incl. Unusual Items $909.2M $1.1B $1.2B $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $215.4M $270.4M $279.1M $275.3M $305.8M
Net Income to Company $693.8M $841.3M $888.6M $888.5M $964.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $693.8M $841.3M $888.6M $888.5M $964.5M
 
Basic EPS (Cont. Ops) $1.21 $1.46 $1.56 $1.55 $1.10
Diluted EPS (Cont. Ops) $1.20 $1.46 $1.55 $1.55 $1.10
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B $2.9B
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B $2.9B
 
EBITDA $1B $1.3B $1.3B $1.3B $1.4B
EBIT $916.5M $1.1B $1.2B $1.2B $1.3B
 
Revenue (Reported) $4.5B $5.3B $5.6B $5.7B $6.2B
Operating Income (Reported) $916.5M $1.1B $1.2B $1.2B $1.3B
Operating Income (Adjusted) $916.5M $1.1B $1.2B $1.2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $245.7M $236.2M $230.1M $221.3M $255.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $769.4M $900.2M $1B $1.1B $1.1B
Inventory $1.3B $1.5B $1.7B $1.5B $1.6B
Prepaid Expenses $6.7M $8.5M $8.1M $17.5M $18.8M
Other Current Assets $140.3M $188.1M $165.4M $171.8M $183.7M
Total Current Assets $2.5B $2.9B $3.1B $3B $3.2B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $191.4M $180.9M $170.8M $160.7M $150.3M
Total Assets $4B $4.3B $4.5B $4.5B $4.7B
 
Accounts Payable $207M $233.1M $255M $264.1M $287.7M
Accrued Expenses $138.3M $116.8M $105.6M $109.4M $120.4M
Current Portion Of Long-Term Debt $40M $60M $201.8M $60M $75M
Current Portion Of Capital Lease Obligations $93.6M $90.8M $91.9M $96.2M $98.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $612.7M $682.2M $789.8M $661.3M $687.1M
 
Long-Term Debt $516.5M $486M $508.4M $378.8M $311.6M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.4B $1.1B $1.1B
 
Common Stock $2.9M $5.8M $5.7M $5.7M $5.7M
Other Common Equity Adj -$21.2M -$30.7M -$64.8M -$54.8M -$91.5M
Common Equity $2.7B $3B $3.2B $3.3B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $3B $3.2B $3.3B $3.6B
 
Total Liabilities and Equity $4B $4.3B $4.5B $4.5B $4.7B
Cash and Short Terms $245.7M $236.2M $230.1M $221.3M $255.8M
Total Debt $556.5M $546M $710.2M $438.8M $386.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $250.5M $231.5M $297.5M $292.2M $288.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $949.4M $1.1B $1.2B $1.2B $1.3B
Inventory $1.4B $1.7B $1.5B $1.6B $1.7B
Prepaid Expenses $6.7M $3.2M $15.3M $16.8M $9.4M
Other Current Assets $162.6M $172.2M $150M $191.4M --
Total Current Assets $2.8B $3.2B $3.1B $3.3B $3.5B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $183.3M $173.5M $163.3M $153M --
Total Assets $4.2B $4.6B $4.6B $4.7B $5.1B
 
Accounts Payable $256.9M $277.2M $275.1M $301.7M $344.8M
Accrued Expenses $278M $282.4M $235.8M $225.7M --
Current Portion Of Long-Term Debt $35M $150.3M $60M $115M --
Current Portion Of Capital Lease Obligations $92.6M $92.7M $97M $99.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $662.5M $802.6M $667.9M $741.6M $832.7M
 
Long-Term Debt $490.7M $565.9M $381.9M $312.6M $315.5M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.5B $1.1B $1.1B $1.2B
 
Common Stock $2.9M $5.8M $5.7M $5.7M $11.5M
Other Common Equity Adj -$29.6M -$87.1M -$71.5M -$57.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.2B $3.5B $3.6B $3.9B
 
Total Liabilities and Equity $4.2B $4.6B $4.6B $4.7B $5.1B
Cash and Short Terms $250.5M $231.5M $297.5M $292.2M $288.1M
Total Debt $525.7M $716.2M $441.9M $427.6M $410.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $859.1M $925M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $162.4M $170.7M $176.6M $177.3M $175.4M
Stock-Based Compensation $5.7M $5.6M $7.2M $7.3M $8M
Change in Accounts Receivable -$29.7M -$135.2M -$119.8M -$72.3M -$31.9M
Change in Inventories $36M -$189.5M -$198M $189.1M -$133.9M
Cash From Operations $1.1B $770.1M $941M $1.4B $1.2B
 
Capital Expenditures $168.1M $156.6M $173.8M $172.8M $226.5M
Cash Acquisitions $125M -- -- -- --
Cash From Investing -$281.7M -$148.5M -$163M -$161.2M -$214.5M
 
Dividends Paid (Ex Special Dividend) $803.4M $643.7M $711.3M $1B $893.3M
Special Dividend Paid
Long-Term Debt Issued $1B $525M $1.8B $880M $775M
Long-Term Debt Repaid -$940M -$540M -$1.6B -$1.2B -$835M
Repurchase of Common Stock $52M -- $237.8M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$754.4M -$627.1M -$774.9M -$1.3B -$913.7M
 
Beginning Cash (CF) $245.7M $236.2M $230.1M $221.3M $255.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.8M -$9.5M -$6.1M -$8.8M $34.5M
Ending Cash (CF) $321.6M $222.7M $214.8M $213.9M $279.7M
 
Levered Free Cash Flow $933.7M $613.5M $767.2M $1.3B $946.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $243.5M $284.6M $295.5M $298.1M $335.5M
Depreciation & Amoritzation $42.8M $44.1M $44.7M $44.4M $44.9M
Stock-Based Compensation $1.4M $1.4M $1.8M $2M $2.1M
Change in Accounts Receivable -$44.2M -$13.6M -$4.5M $7.4M -$26.8M
Change in Inventories -$77.1M -$26.3M $46.1M -$48.4M $1.4M
Cash From Operations $167.4M $257.9M $388.1M $296.9M $387M
 
Capital Expenditures $47.4M $48M $46.9M $59.4M $60.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$45.6M -$44.5M -$43M -$55.9M -$54.8M
 
Dividends Paid (Ex Special Dividend) $161M $177.5M $199.8M $223.4M $252.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $135M $695M $155M $205M --
Long-Term Debt Repaid -$175M -$645M -$245M -$200M --
Repurchase of Common Stock -- $95.3M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$190.2M -$220.8M -$286.9M -$210.7M -$280.9M
 
Beginning Cash (CF) $250.5M $231.5M $297.5M $292.2M $288.1M
Foreign Exchange Rate Adjustment -$2.9M -$9M -$4.3M $6.4M -$1M
Additions / Reductions -$71.3M -$16.4M $53.9M $36.7M $50.3M
Ending Cash (CF) $176.3M $206.1M $347.1M $335.3M $337.4M
 
Levered Free Cash Flow $120M $209.9M $341.2M $237.5M $326.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $889.9M $1.1B $1.1B $1.2B $1.2B
Depreciation & Amoritzation $169.1M $175.5M $178.8M $174.2M $179.1M
Stock-Based Compensation $5.7M $5.7M $8.4M $7.7M $8.2M
Change in Accounts Receivable -$113.1M -$175.9M -$56.4M -$26.3M -$151.6M
Change in Inventories -$53.3M -$299.9M $170.6M -$38.8M -$164M
Cash From Operations $934.7M $795.5M $1.4B $1.2B $1.2B
 
Capital Expenditures $159.3M $172.9M $179.3M $202.6M $245.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$149.9M -$163.1M -$169.6M -$190M -$230.6M
 
Dividends Paid (Ex Special Dividend) $855.8M $695.5M $776.4M $1.1B $975M
Special Dividend Paid
Long-Term Debt Issued $390M $1.6B $1.2B $680M --
Long-Term Debt Repaid -$430M -$1.4B -$1.5B -$700M --
Repurchase of Common Stock -- $144.6M $93.2M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$868.7M -$635.1M -$1.1B -$1.1B -$982.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$81.3M -$19M $66M -$5.3M -$4.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $775.4M $622.6M $1.2B $1B $965.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $693.8M $841.3M $888.6M $888.5M $964.4M
Depreciation & Amoritzation $127.1M $131.9M $134.1M $131M $134.7M
Stock-Based Compensation $4.3M $4.4M $5.6M $6M $6.2M
Change in Accounts Receivable -$182.2M -$222.9M -$159.5M -$113.5M -$233.2M
Change in Inventories -$66.5M -$176.9M $191.7M -$36.2M -$66.3M
Cash From Operations $613.7M $639.1M $1.1B $890.5M $927.8M
 
Capital Expenditures $114.7M $131M $136.5M $166.3M $185.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$107M -$121.6M -$128.2M -$157M -$173.1M
 
Dividends Paid (Ex Special Dividend) $482.6M $534.4M $599.5M $669.9M $751.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $300M $1.4B $790M $590M $675M
Long-Term Debt Repaid -$340M -$1.2B -$1.1B -$610M -$645M
Repurchase of Common Stock -- $144.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$498.2M -$506.2M -$879.1M -$663.6M -$732.7M
 
Beginning Cash (CF) $906.2M $713.6M $780.9M $784.8M $757.7M
Foreign Exchange Rate Adjustment -$3.7M -$16M -$4M $1M $10.3M
Additions / Reductions $4.8M -$4.7M $67.4M $70.9M $32.3M
Ending Cash (CF) $907.3M $692.9M $844.3M $856.7M $800.3M
 
Levered Free Cash Flow $499M $508.1M $942.2M $724.2M $742.5M

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 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock