Financhill
Sell
34

FRT Quote, Financials, Valuation and Earnings

Last price:
$111.67
Seasonality move :
4.66%
Day range:
$109.79 - $113.09
52-week range:
$95.98 - $118.34
Dividend yield:
3.91%
P/E ratio:
32.53x
P/S ratio:
7.85x
P/B ratio:
3.22x
Volume:
1.8M
Avg. volume:
682.8K
1-year change:
8.41%
Market cap:
$9.5B
Revenue:
$1.1B
EPS (TTM):
$3.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $935.8M $835.5M $951.2M $1.1B $1.1B
Revenue Growth (YoY) 2.22% -10.72% 13.85% 12.95% 5.38%
 
Cost of Revenues $298.8M $290.2M $316.6M $356.8M $363.1M
Gross Profit $637M $545.3M $634.6M $717.6M $769.1M
Gross Profit Margin 68.07% 65.27% 66.72% 66.79% 67.93%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.8M $41.7M $49.9M $52.6M $50.7M
Other Inc / (Exp) $114.4M $21.7M $91.2M $169M $13.8M
Operating Expenses $282.5M $296.7M $329.8M $355M $372.5M
Operating Income $354.5M $248.6M $304.8M $362.6M $396.6M
 
Net Interest Expenses $108.4M $134.4M $126.9M $135.9M $163.1M
EBT. Incl. Unusual Items $360.5M $135.9M $269.1M $395.7M $247.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $360.5M $135.9M $269.1M $395.7M $247.2M
 
Minority Interest in Earnings -$6.7M -$4.2M -$7.6M -$10.2M -$10.2M
Net Income to Common Excl Extra Items $353.9M $131.7M $261.5M $385.5M $237M
 
Basic EPS (Cont. Ops) $4.61 $1.62 $3.26 $4.71 $2.80
Diluted EPS (Cont. Ops) $4.61 $1.62 $3.26 $4.71 $2.80
Weighted Average Basic Share $74.8M $75.5M $77.3M $79.9M $81.3M
Weighted Average Diluted Share $74.8M $75.5M $77.4M $80.5M $81.3M
 
EBITDA $709.9M $527.2M $676.8M $835.1M $736.8M
EBIT $470.2M $272.2M $396.8M $532.7M $415M
 
Revenue (Reported) $935.8M $835.5M $951.2M $1.1B $1.1B
Operating Income (Reported) $354.5M $248.6M $304.8M $362.6M $396.6M
Operating Income (Adjusted) $470.2M $272.2M $396.8M $532.7M $415M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $208.2M $247.3M $273.5M $286.6M $303.6M
Revenue Growth (YoY) -11.01% 18.77% 10.58% 4.81% 5.94%
 
Cost of Revenues $72.4M $78.8M $91.6M $91.6M $100M
Gross Profit $135.8M $168.4M $181.8M $195M $203.7M
Gross Profit Margin 65.25% 68.12% 66.5% 68.03% 67.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.3M $12.3M $13.1M $13.1M $10.8M
Other Inc / (Exp) -$58.8M $1.1M $102M $1.3M $888K
Operating Expenses $74.9M $82.9M $90.2M $94.9M $97.9M
Operating Income $60.9M $85.6M $91.6M $100.1M $105.8M
 
Net Interest Expenses $35.7M $32.2M $34.8M $42M $43.3M
EBT. Incl. Unusual Items -$33.6M $54.5M $158.8M $59.4M $63.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$33.6M $54.5M $158.8M $59.4M $63.5M
 
Minority Interest in Earnings $5.3M -$2.4M -$2.6M -$2.3M -$2.5M
Net Income to Common Excl Extra Items -$28.3M $52.1M $156.1M $57M $61M
 
Basic EPS (Cont. Ops) -$0.41 $0.64 $1.90 $0.67 $0.70
Diluted EPS (Cont. Ops) -$0.41 $0.64 $1.89 $0.67 $0.70
Weighted Average Basic Share $75.4M $77.5M $80.8M $81.3M $84M
Weighted Average Diluted Share $75.4M $77.6M $81.5M $81.3M $84M
 
EBITDA $68.2M $157.4M $270.9M $183.8M $194.7M
EBIT $2.6M $86.8M $193.8M $102.1M $107.7M
 
Revenue (Reported) $208.2M $247.3M $273.5M $286.6M $303.6M
Operating Income (Reported) $60.9M $85.6M $91.6M $100.1M $105.8M
Operating Income (Adjusted) $2.6M $86.8M $193.8M $102.1M $107.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $855.1M $916.6M $1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $289.4M $307.2M $347.7M $363.4M $385.5M
Gross Profit $565.7M $609.4M $700.8M $757M $797.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.1M $47.7M $53.5M $51.2M $48M
Other Inc / (Exp) $33M $91.2M $178.8M $69.2M $62.7M
Operating Expenses $292.1M $314.2M $354.6M $369.7M $385.9M
Operating Income $273.6M $295.2M $346.2M $387.3M $411.4M
 
Net Interest Expenses $123.9M $131.8M $130.3M $158.8M $170.8M
EBT. Incl. Unusual Items $182.6M $254.6M $394.7M $297.8M $303.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $182.6M $254.6M $394.7M $297.8M $303.2M
 
Minority Interest in Earnings $1.7M -$13.3M -$10M -$9.2M -$9.4M
Net Income to Common Excl Extra Items $184.3M $241.3M $384.7M $288.6M $293.8M
 
Basic EPS (Cont. Ops) $2.32 $3.03 $4.73 $3.44 $3.44
Diluted EPS (Cont. Ops) $2.32 $3.03 $4.71 $3.44 $3.44
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $560.5M $654.2M $826.7M $779.4M $816.3M
EBIT $308.4M $387.6M $525.6M $460.9M $478.4M
 
Revenue (Reported) $855.1M $916.6M $1B $1.1B $1.2B
Operating Income (Reported) $273.6M $295.2M $346.2M $387.3M $411.4M
Operating Income (Adjusted) $308.4M $387.6M $525.6M $460.9M $478.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $616M $697.1M $794.3M $840.3M $891M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $212.7M $229.7M $260.8M $267.4M $289.9M
Gross Profit $403.2M $467.3M $533.5M $572.9M $601.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.4M $35.4M $39M $37.6M $34.9M
Other Inc / (Exp) -$52.2M $17.3M $105M $5.2M $54.1M
Operating Expenses $220M $237.5M $262.3M $276.9M $290.4M
Operating Income $183.3M $229.8M $271.2M $296M $310.8M
 
Net Interest Expenses $97.4M $94.8M $98.2M $121.1M $128.7M
EBT. Incl. Unusual Items $33.7M $152.3M $278M $180.1M $236.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $33.7M $152.3M $278M $180.1M $236.1M
 
Minority Interest in Earnings $3.3M -$5.8M -$8.2M -$7.2M -$6.5M
Net Income to Common Excl Extra Items $37M $146.6M $269.8M $172.9M $229.7M
 
Basic EPS (Cont. Ops) $0.40 $1.81 $3.28 $2.04 $2.68
Diluted EPS (Cont. Ops) $0.40 $1.81 $3.27 $2.04 $2.68
Weighted Average Basic Share $226.2M $231.8M $238.4M $243.6M $249.5M
Weighted Average Diluted Share $226.2M $231.9M $239.3M $243.6M $250.2M
 
EBITDA $323M $450M $599.9M $544.3M $623.9M
EBIT $132.4M $247.9M $376.7M $305M $368.4M
 
Revenue (Reported) $616M $697.1M $794.3M $840.3M $891M
Operating Income (Reported) $183.3M $229.8M $271.2M $296M $310.8M
Operating Income (Adjusted) $132.4M $247.9M $376.7M $305M $368.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $127.4M $798.3M $162.1M $85.6M $250.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $152.6M $159.8M $169M $197.6M $201.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $310.4M $998M $340.7M $292.7M $461.8M
 
Property Plant And Equipment $146.2M $143.4M $140.6M $140M $93.8M
Long-Term Investments $28.6M $22.1M $13M $145.2M $34.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $227.1M $219M $237.1M $267.4M $263.4M
Total Assets $6.8B $7.6B $7.6B $8.2B $8.4B
 
Accounts Payable $255.5M $228.6M $235.2M $190.3M $174.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $358.9M $332.9M $347M $309.1M $297.8M
 
Long-Term Debt $3.4B $4.3B $4B $4.3B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $4B $4.9B $4.7B $5B $5.2B
 
Common Stock $160.8M $160.8M $160.8M $160.6M $160.7M
Other Common Equity Adj -$813K -$5.6M -$2M $5.8M $4.1M
Common Equity $2.4B $2.3B $2.4B $2.8B $2.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $240.5M $222.3M $296.3M $258.4M $262M
Total Equity $2.8B $2.7B $2.9B $3.2B $3.2B
 
Total Liabilities and Equity $6.8B $7.6B $7.6B $8.2B $8.4B
Cash and Short Terms $127.4M $798.3M $162.1M $85.6M $250.8M
Total Debt $3.4B $4.3B $4B $4.3B $4.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $863.3M $177.6M $146.2M $98.2M $97M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $164.9M $159.8M $187.1M $192.1M $206.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $347M $342.8M $299.5M $312.7M
 
Property Plant And Equipment $144.3M $142M $140.9M $132.4M $93.1M
Long-Term Investments $22.1M $12.1M $122.8M $35.5M $33M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $229M $242.3M $266.2M $259.7M $276.3M
Total Assets $7.7B $7.6B $8.2B $8.3B $8.5B
 
Accounts Payable $276.4M $244.3M $245.6M $209.9M $201.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $378.8M $354.9M $363.8M $331.4M $327.2M
 
Long-Term Debt $4.5B $4.2B $4.3B $4.5B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $4.9B $5B $5.2B $5.1B
 
Common Stock $160.8M $160.8M $160.6M $160.6M $160.7M
Other Common Equity Adj -$7.3M -$2.7M $6.1M $6.8M $2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $249.9M $298M $266.7M $255.7M $255.1M
Total Equity $2.6B $2.8B $3.2B $3.1B $3.4B
 
Total Liabilities and Equity $7.7B $7.6B $8.2B $8.3B $8.5B
Cash and Short Terms $863.3M $177.6M $146.2M $98.2M $97M
Total Debt $4.5B $4.2B $4.3B $4.5B $4.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $360.5M $135.9M $269.1M $395.7M $247.2M
Depreciation & Amoritzation $239.8M $255M $280M $302.4M $321.8M
Stock-Based Compensation -- -- $13M $13.7M $14.3M
Change in Accounts Receivable -$16.1M -$6M $1.2M -$12.1M $3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $461.9M $369.9M $471.4M $516.8M $555.8M
 
Capital Expenditures $409.9M $501.9M $440.5M $416.7M $311.1M
Cash Acquisitions -$1.1M -$3.3M -$3.1M -$27.3M --
Cash From Investing -$316.5M -$368.4M -$660.1M -$786M -$358.3M
 
Dividends Paid (Ex Special Dividend) -$313.6M -$324.6M -$335.7M -$347.3M -$359.2M
Special Dividend Paid
Long-Term Debt Issued $399.9M $1.5B -- $298.6M $544.9M
Long-Term Debt Repaid -$301M -$580.6M -$277.6M -$19.4M -$333.5M
Repurchase of Common Stock -$4.6M -$4.1M -$3M -$4.9M -$5M
Other Financing Activities -$23.7M -$21.2M -$9.7M -$43.8M -$13M
Cash From Financing -$100.1M $661.7M -$453M $190.4M -$33.8M
 
Beginning Cash (CF) $108.3M $153.6M $816.9M $175.2M $96.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.3M $663.3M -$641.7M -$78.8M $163.7M
Ending Cash (CF) $153.6M $816.9M $175.2M $96.3M $260M
 
Levered Free Cash Flow $52M -$132M $30.8M $100.1M $244.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$33.6M $54.5M $158.8M $59.4M $63.5M
Depreciation & Amoritzation $65.6M $70.6M $77.1M $81.7M $87M
Stock-Based Compensation -- $9.8M $3.2M $3.4M $3.5M
Change in Accounts Receivable $5.6M $161K $4.7M $7.5M -$5.3M
Change in Inventories -- -- -- -- --
Cash From Operations $87M $118.8M $148.8M $150.9M $144.1M
 
Capital Expenditures $105.6M $113.9M $89.3M $80.3M $58.3M
Cash Acquisitions -$690K -- -$4.2M -- --
Cash From Investing -$116.4M -$151.9M -$370.1M -$84.4M -$122.8M
 
Dividends Paid (Ex Special Dividend) -$81M -$84M -$86.6M -$89.6M -$92.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$6K -- $267M $19M -$81.8M
Long-Term Debt Repaid -$1.6M -$9M -$846K -$892K $18.4M
Repurchase of Common Stock -$38K -$126K -$248K -$268K -$286K
Other Financing Activities -$932K -$2.9M -$27M -$4.5M -$24.6M
Cash From Financing -$83.5M -$96M $185.4M -$66.5M -$29.5M
 
Beginning Cash (CF) $1B $316.9M $194.6M $102.8M $113.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$112.8M -$129M -$35.9M $35K -$8.2M
Ending Cash (CF) $888.4M $187.9M $158.6M $102.8M $105.6M
 
Levered Free Cash Flow -$18.6M $4.9M $59.4M $70.6M $85.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $182.6M $254.6M $394.7M $297.8M $303.2M
Depreciation & Amoritzation $252M $266.6M $301.1M $318.5M $337.9M
Stock-Based Compensation -- $9.8M $13.5M $14.3M $14.6M
Change in Accounts Receivable -$18.8M $10.4M -$9.2M $3.9M $4M
Change in Inventories -- -- -- -- --
Cash From Operations $386M $467.5M $514.6M $550.7M $567.6M
 
Capital Expenditures $479M $484.3M $392.9M $368.7M $257.6M
Cash Acquisitions -$1.7M -$4.4M -$5.1M -$22.7M --
Cash From Investing -$462.8M -$656.7M -$668.4M -$404.5M -$445.1M
 
Dividends Paid (Ex Special Dividend) -$323.5M -$332.6M -$342.8M -$357.9M -$367.1M
Special Dividend Paid
Long-Term Debt Issued $1.1B -- $267M $427.8M $620.2M
Long-Term Debt Repaid -$6.4M -$736.1M -$136M -$278.3M -$658.6M
Repurchase of Common Stock -$4M -$3M -$4.9M -$5M -$5M
Other Financing Activities -$9.8M -$20.3M -$37.1M -$19.2M -$47.4M
Cash From Financing $758.3M -$511.4M $124.5M -$202.1M -$119.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $681.5M -$700.5M -$29.3M -$55.8M $2.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$92.9M -$16.7M $121.7M $182M $309.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.7M $152.3M $278M $180.1M $236.1M
Depreciation & Amoritzation $190.6M $202.2M $223.2M $239.3M $255.5M
Stock-Based Compensation -- $9.8M $10.3M $10.8M $11.2M
Change in Accounts Receivable -$11.5M $4.9M -$5.5M $10.5M $11M
Change in Inventories -- -- -- -- --
Cash From Operations $268.4M $366M $409.3M $443.2M $455M
 
Capital Expenditures $349.2M $331.5M $283.9M $235.9M $182.4M
Cash Acquisitions -$1.6M -$2.7M -$4.6M -- --
Cash From Investing -$373.6M -$661.8M -$670.2M -$288.6M -$375.5M
 
Dividends Paid (Ex Special Dividend) -$242.9M -$250.8M -$258M -$268.7M -$276.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B -- $267M $396.2M $471.5M
Long-Term Debt Repaid -$4.8M -$160.3M -$18.6M -$277.5M -$602.7M
Repurchase of Common Stock -$4M -$2.9M -$4.9M -$5M -$5M
Other Financing Activities -$7.3M -$6.4M -$33.8M -$9.2M -$43.6M
Cash From Financing $840M -$333.2M $244.3M -$148.1M -$233.9M
 
Beginning Cash (CF) $2.2B $1.9B $547.9M $306.4M $478.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $734.8M -$629M -$16.5M $6.4M -$154.4M
Ending Cash (CF) $2.9B $1.3B $531.4M $312.8M $324.2M
 
Levered Free Cash Flow -$80.8M $34.5M $125.4M $207.3M $272.6M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.92% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.25% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.97% over the past day.

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

Show me the best stock