Financhill
Sell
50

FRT Quote, Financials, Valuation and Earnings

Last price:
$97.45
Seasonality move :
2.29%
Day range:
$97.20 - $98.72
52-week range:
$94.58 - $118.34
Dividend yield:
4.48%
P/E ratio:
28.49x
P/S ratio:
6.80x
P/B ratio:
2.78x
Volume:
909.5K
Avg. volume:
836K
1-year change:
-1.31%
Market cap:
$8.4B
Revenue:
$1.2B
EPS (TTM):
$3.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $835.5M $951.2M $1.1B $1.1B $1.2B
Revenue Growth (YoY) -10.72% 13.85% 12.95% 5.38% 6.21%
 
Cost of Revenues $290.2M $316.6M $356.8M $363.1M $391.8M
Gross Profit $545.3M $634.6M $717.6M $769.1M $810.7M
Gross Profit Margin 65.27% 66.72% 66.79% 67.93% 67.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.7M $49.9M $52.6M $50.7M $49.7M
Other Inc / (Exp) $21.7M $91.2M $169M $13.8M $57.2M
Operating Expenses $296.7M $329.8M $355M $372.5M $392.3M
Operating Income $248.6M $304.8M $362.6M $396.6M $418.3M
 
Net Interest Expenses $134.4M $126.9M $135.9M $163.1M $171.2M
EBT. Incl. Unusual Items $135.9M $269.1M $395.7M $247.2M $304.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $135.9M $269.1M $395.7M $247.2M $304.3M
 
Minority Interest in Earnings -$4.2M -$7.6M -$10.2M -$10.2M -$9.1M
Net Income to Common Excl Extra Items $131.7M $261.5M $385.5M $237M $295.2M
 
Basic EPS (Cont. Ops) $1.62 $3.26 $4.71 $2.80 $3.42
Diluted EPS (Cont. Ops) $1.62 $3.26 $4.71 $2.80 $3.42
Weighted Average Basic Share $75.5M $77.3M $79.9M $81.3M $83.6M
Weighted Average Diluted Share $75.5M $77.4M $80.5M $81.3M $83.6M
 
EBITDA $527.2M $676.8M $835.1M $736.8M $822.4M
EBIT $272.2M $396.8M $532.7M $415M $479.8M
 
Revenue (Reported) $835.5M $951.2M $1.1B $1.1B $1.2B
Operating Income (Reported) $248.6M $304.8M $362.6M $396.6M $418.3M
Operating Income (Adjusted) $272.2M $396.8M $532.7M $415M $479.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $219.5M $254.2M $280.1M $291.8M $311.4M
Revenue Growth (YoY) -8.21% 15.78% 10.19% 4.2% 6.73%
 
Cost of Revenues $77.4M $86.9M $96M $95.7M $101.9M
Gross Profit $142.1M $167.3M $184.1M $196.1M $209.5M
Gross Profit Margin 64.73% 65.82% 65.73% 67.21% 67.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $14.5M $13.6M $13.1M $14.8M
Other Inc / (Exp) $73.9M $73.9M $64.1M $8.6M $3.1M
Operating Expenses $76.7M $92.3M $92.8M $95.5M $101.9M
Operating Income $65.4M $75M $91.3M $100.6M $107.6M
 
Net Interest Expenses $37M $32.1M $37.7M $42.1M $42.5M
EBT. Incl. Unusual Items $102.2M $116.7M $117.7M $67.1M $68.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $102.2M $116.7M $117.7M $67.1M $68.2M
 
Minority Interest in Earnings -$7.5M -$1.8M -$2M -$3M -$2.7M
Net Income to Common Excl Extra Items $94.7M $114.9M $115.7M $64.1M $65.5M
 
Basic EPS (Cont. Ops) $1.22 $1.45 $1.40 $0.76 $0.75
Diluted EPS (Cont. Ops) $1.22 $1.44 $1.40 $0.76 $0.75
Weighted Average Basic Share $75.9M $77.5M $81M $81.6M $84.7M
Weighted Average Diluted Share $75.9M $77.6M $81.6M $81.6M $84.7M
 
EBITDA $204.2M $226.7M $235.1M $192.5M $198.6M
EBIT $139.8M $148.9M $156M $110.1M $111.4M
 
Revenue (Reported) $219.5M $254.2M $280.1M $291.8M $311.4M
Operating Income (Reported) $65.4M $75M $91.3M $100.6M $107.6M
Operating Income (Adjusted) $139.8M $148.9M $156M $110.1M $111.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $835.5M $951.2M $1.1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $290.2M $316.6M $356.8M $363.1M $391.8M
Gross Profit $545.3M $634.6M $717.6M $769.1M $810.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.7M $49.9M $52.6M $50.7M $49.7M
Other Inc / (Exp) $21.7M $91.2M $169M $13.8M $57.2M
Operating Expenses $296.7M $329.8M $355M $372.5M $392.3M
Operating Income $248.6M $304.8M $362.6M $396.6M $418.3M
 
Net Interest Expenses $134.4M $126.9M $135.9M $163.1M $171.2M
EBT. Incl. Unusual Items $135.9M $269.1M $395.7M $247.2M $304.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $135.9M $269.1M $395.7M $247.2M $304.3M
 
Minority Interest in Earnings -$4.2M -$7.6M -$10.2M -$10.2M -$9.1M
Net Income to Common Excl Extra Items $131.7M $261.5M $385.5M $237M $295.2M
 
Basic EPS (Cont. Ops) $1.62 $3.26 $4.68 $2.80 $3.43
Diluted EPS (Cont. Ops) $1.62 $3.25 $4.67 $2.80 $3.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $527.2M $676.8M $835.1M $736.8M $822.4M
EBIT $272.2M $396.8M $532.7M $415M $479.8M
 
Revenue (Reported) $835.5M $951.2M $1.1B $1.1B $1.2B
Operating Income (Reported) $248.6M $304.8M $362.6M $396.6M $418.3M
Operating Income (Adjusted) $272.2M $396.8M $532.7M $415M $479.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $951.2M $1.1B $1.1B $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $316.6M $356.8M $363.1M $391.8M --
Gross Profit $634.6M $717.6M $769.1M $810.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.9M $52.6M $50.7M $49.7M --
Other Inc / (Exp) $91.2M $169M $13.8M $57.2M --
Operating Expenses $329.8M $355M $372.5M $392.3M --
Operating Income $304.8M $362.6M $396.6M $418.3M --
 
Net Interest Expenses $126.9M $135.9M $163.1M $171.2M --
EBT. Incl. Unusual Items $269.1M $395.7M $247.2M $304.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $269.1M $395.7M $247.2M $304.3M --
 
Minority Interest in Earnings -$7.6M -$10.2M -$10.2M -$9.1M --
Net Income to Common Excl Extra Items $261.5M $385.5M $237M $295.2M --
 
Basic EPS (Cont. Ops) $3.26 $4.68 $2.80 $3.43 --
Diluted EPS (Cont. Ops) $3.25 $4.67 $2.80 $3.43 --
Weighted Average Basic Share $309.3M $319.4M $325.3M $334.2M --
Weighted Average Diluted Share $309.5M $320.9M $325.3M $334.9M --
 
EBITDA $676.8M $835.1M $736.8M $822.4M --
EBIT $396.8M $532.7M $415M $479.8M --
 
Revenue (Reported) $951.2M $1.1B $1.1B $1.2B --
Operating Income (Reported) $304.8M $362.6M $396.6M $418.3M --
Operating Income (Adjusted) $396.8M $532.7M $415M $479.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $798.3M $162.1M $85.6M $250.8M $123.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $159.8M $169M $197.6M $201.7M $229.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $998M $340.7M $292.7M $461.8M $361.6M
 
Property Plant And Equipment $143.4M $140.6M $140M $93.8M $92.4M
Long-Term Investments $22.1M $13M $145.2M $34.9M $33.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $219M $237.1M $267.4M $263.4M $286.3M
Total Assets $7.6B $7.6B $8.2B $8.4B $8.5B
 
Accounts Payable $228.6M $235.2M $190.3M $174.7M $183.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $332.9M $347M $309.1M $297.8M $311.2M
 
Long-Term Debt $4.3B $4B $4.3B $4.6B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $5B $5.2B $5.1B
 
Common Stock $160.8M $160.8M $160.6M $160.7M $160.7M
Other Common Equity Adj -$5.6M -$2M $5.8M $4.1M $4.7M
Common Equity $2.3B $2.4B $2.8B $2.8B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $222.3M $296.3M $258.4M $262M $252.8M
Total Equity $2.7B $2.9B $3.2B $3.2B $3.4B
 
Total Liabilities and Equity $7.6B $7.6B $8.2B $8.4B $8.5B
Cash and Short Terms $798.3M $162.1M $85.6M $250.8M $123.4M
Total Debt $4.3B $4B $4.3B $4.6B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $798.3M $162.1M $85.6M $250.8M $123.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $159.8M $169M $197.6M $201.7M $229.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $998M $340.7M $292.7M $461.8M $361.6M
 
Property Plant And Equipment $143.4M $140.6M $140M $93.8M $92.4M
Long-Term Investments $22.1M $13M $145.2M $34.9M $33.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $219M $237.1M $267.4M $263.4M $286.3M
Total Assets $7.6B $7.6B $8.2B $8.4B $8.5B
 
Accounts Payable $228.6M $235.2M $190.3M $174.7M $183.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $332.9M $347M $309.1M $297.8M $311.2M
 
Long-Term Debt $4.3B $4B $4.3B $4.6B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $5B $5.2B $5.1B
 
Common Stock $160.8M $160.8M $160.6M $160.7M $160.7M
Other Common Equity Adj -$5.6M -$2M $5.8M $4.1M $4.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $222.3M $296.3M $258.4M $262M $252.8M
Total Equity $2.7B $2.9B $3.2B $3.2B $3.4B
 
Total Liabilities and Equity $7.6B $7.6B $8.2B $8.4B $8.5B
Cash and Short Terms $798.3M $162.1M $85.6M $250.8M $123.4M
Total Debt $4.3B $4B $4.3B $4.6B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $135.9M $269.1M $395.7M $247.2M $304.3M
Depreciation & Amoritzation $255M $280M $302.4M $321.8M $342.6M
Stock-Based Compensation -- $13M $13.7M $14.3M $16.4M
Change in Accounts Receivable -$6M $1.2M -$12.1M $3.5M -$796K
Change in Inventories -- -- -- -- --
Cash From Operations $369.9M $471.4M $516.8M $555.8M $574.6M
 
Capital Expenditures $501.9M $440.5M $416.7M $311.1M $246.8M
Cash Acquisitions -$3.3M -$3.1M -$27.3M -- --
Cash From Investing -$368.4M -$660.1M -$786M -$358.3M -$446.8M
 
Dividends Paid (Ex Special Dividend) -$324.6M -$335.7M -$347.3M -$359.2M -$371.6M
Special Dividend Paid
Long-Term Debt Issued $1.5B -- $298.6M $544.9M $471.5M
Long-Term Debt Repaid -$580.6M -$277.6M -$19.4M -$333.5M -$604.4M
Repurchase of Common Stock -$4.1M -$3M -$4.9M -$5M -$6.7M
Other Financing Activities -$21.2M -$9.7M -$43.8M -$13M -$45.2M
Cash From Financing $661.7M -$453M $190.4M -$33.8M -$252.3M
 
Beginning Cash (CF) $153.6M $816.9M $175.2M $96.3M $260M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $663.3M -$641.7M -$78.8M $163.7M -$124.6M
Ending Cash (CF) $816.9M $175.2M $96.3M $260M $135.4M
 
Levered Free Cash Flow -$132M $30.8M $100.1M $244.7M $327.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $102.2M $116.7M $117.7M $67.1M $68.2M
Depreciation & Amoritzation $64.4M $77.8M $79.2M $82.4M $87.1M
Stock-Based Compensation -- $3.2M $3.4M $3.5M $5.2M
Change in Accounts Receivable $5.5M -$3.6M -$6.6M -$7M -$11.8M
Change in Inventories -- -- -- -- --
Cash From Operations $101.5M $105.3M $107.5M $112.6M $119.6M
 
Capital Expenditures $152.7M $109M $132.8M $75.2M $64.4M
Cash Acquisitions -$1.7M -$458K -$22.7M -- --
Cash From Investing $5.2M $1.7M -$115.8M -$69.7M -$71.4M
 
Dividends Paid (Ex Special Dividend) -$81.7M -$84.8M -$89.3M -$90.5M -$95M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $394.2M -- $31.6M $148.7M --
Long-Term Debt Repaid -$575.8M -$117.3M -$799K -$55.9M -$1.7M
Repurchase of Common Stock -$17K -$59K -$14K -$40K -$1.7M
Other Financing Activities -$13.9M -$3.3M -$10M -$3.8M -$1.5M
Cash From Financing -$178.2M -$119.8M -$53.9M $114.3M -$18.4M
 
Beginning Cash (CF) $888.4M $187.9M $158.6M $102.8M $105.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$71.5M -$12.7M -$62.3M $157.2M $29.8M
Ending Cash (CF) $816.9M $175.2M $96.3M $260M $135.4M
 
Levered Free Cash Flow -$51.2M -$3.7M -$25.3M $37.4M $55.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $135.9M $269.1M $395.7M $247.2M $304.3M
Depreciation & Amoritzation $255M $280M $302.4M $321.8M $342.6M
Stock-Based Compensation -- $13M $13.7M $14.3M $16.4M
Change in Accounts Receivable -$6M $1.2M -$12.1M $3.5M -$796K
Change in Inventories -- -- -- -- --
Cash From Operations $369.9M $471.4M $516.8M $555.8M $574.6M
 
Capital Expenditures $501.9M $440.5M $416.7M $311.1M $246.8M
Cash Acquisitions -$3.3M -$3.1M -$27.3M -- --
Cash From Investing -$368.4M -$660.1M -$786M -$358.3M -$446.8M
 
Dividends Paid (Ex Special Dividend) -$324.6M -$335.7M -$347.3M -$359.2M -$371.6M
Special Dividend Paid
Long-Term Debt Issued $1.5B -- $298.6M $544.9M $471.5M
Long-Term Debt Repaid -$580.6M -$277.6M -$19.4M -$333.5M -$604.4M
Repurchase of Common Stock -$4.1M -$3M -$4.9M -$5M -$6.7M
Other Financing Activities -$21.2M -$9.7M -$43.8M -$13M -$45.2M
Cash From Financing $661.7M -$453M $190.4M -$33.8M -$252.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $663.3M -$641.7M -$78.8M $163.7M -$124.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$132M $30.8M $100.1M $244.7M $327.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $269.1M $395.7M $247.2M $304.3M --
Depreciation & Amoritzation $280M $302.4M $321.8M $342.6M --
Stock-Based Compensation $13M $13.7M $14.3M $16.4M --
Change in Accounts Receivable $1.2M -$12.1M $3.5M -$796K --
Change in Inventories -- -- -- -- --
Cash From Operations $471.4M $516.8M $555.8M $574.6M --
 
Capital Expenditures $440.5M $416.7M $311.1M $246.8M --
Cash Acquisitions -$3.1M -$27.3M -- -- --
Cash From Investing -$660.1M -$786M -$358.3M -$446.8M --
 
Dividends Paid (Ex Special Dividend) -$335.7M -$347.3M -$359.2M -$371.6M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $298.6M $544.9M $471.5M --
Long-Term Debt Repaid -$277.6M -$19.4M -$333.5M -$604.4M --
Repurchase of Common Stock -$3M -$4.9M -$5M -$6.7M --
Other Financing Activities -$9.7M -$43.8M -$13M -$45.2M --
Cash From Financing -$453M $190.4M -$33.8M -$252.3M --
 
Beginning Cash (CF) $2.1B $706.5M $409.2M $584.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$641.7M -$78.8M $163.7M -$124.6M --
Ending Cash (CF) $1.5B $627.7M $572.8M $459.7M --
 
Levered Free Cash Flow $30.8M $100.1M $244.7M $327.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock