Financhill
Buy
56

FRT Quote, Financials, Valuation and Earnings

Last price:
$108.14
Seasonality move :
1.38%
Day range:
$106.65 - $107.46
52-week range:
$80.65 - $110.89
Dividend yield:
4.18%
P/E ratio:
23.00x
P/S ratio:
7.22x
P/B ratio:
3.00x
Volume:
787.3K
Avg. volume:
782.4K
1-year change:
23.69%
Market cap:
$9.3B
Revenue:
$1.3B
EPS (TTM):
$4.67
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $950.9M $1.1B $1.1B $1.2B $1.3B
Revenue Growth (YoY) 17.31% 12.95% 5.39% 6.21% 6.37%
 
Cost of Revenues $596.3M $658.9M $684.7M $734.2M $786.6M
Gross Profit $354.6M $415.2M $447.3M $468.1M $492.3M
Gross Profit Margin 37.29% 38.65% 39.52% 38.93% 38.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $91.2M $169M $13.8M $57.2M --
Operating Expenses $49.9M $52.6M $50.7M $49.7M $32.7M
Operating Income $304.8M $362.6M $396.6M $418.3M $459.5M
 
Net Interest Expenses $127M $136.9M $165.9M $171.4M $186.1M
EBT. Incl. Unusual Items $269.1M $395.7M $247.2M $304.3M $423.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $269.1M $395.7M $247.2M $304.3M $423.6M
 
Minority Interest in Earnings $7.6M $10.2M $10.2M $9.1M $12.6M
Net Income to Common Excl Extra Items $267.9M $394.3M $245.9M $303.1M $422.3M
 
Basic EPS (Cont. Ops) $3.26 $4.71 $2.80 $3.42 $4.68
Diluted EPS (Cont. Ops) $3.26 $4.71 $2.80 $3.42 $4.68
Weighted Average Basic Share $77.3M $79.9M $81.3M $83.6M $85.9M
Weighted Average Diluted Share $77.4M $80.5M $81.3M $83.6M $86.4M
 
EBITDA $584.8M $665M $718.4M $760.9M $827.4M
EBIT $304.8M $362.6M $396.6M $418.3M $459.5M
 
Revenue (Reported) $950.9M $1.1B $1.1B $1.2B $1.3B
Operating Income (Reported) $304.8M $362.6M $396.6M $418.3M $459.5M
Operating Income (Adjusted) $304.8M $362.6M $396.6M $418.3M $459.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $254.2M $280.1M $291.8M $311.4M $336M
Revenue Growth (YoY) 15.78% 10.19% 4.2% 6.73% 7.9%
 
Cost of Revenues $164.7M $175.1M $178.1M $189.1M $207.9M
Gross Profit $89.5M $104.9M $113.7M $122.4M $128.1M
Gross Profit Margin 35.2% 37.47% 38.96% 39.29% 38.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $73.9M $64.1M $8.6M $3.1M --
Operating Expenses $14.5M $13.6M $13.1M $14.8M $12.5M
Operating Income $75M $91.3M $100.6M $107.6M $115.6M
 
Net Interest Expenses $32.2M $38.5M $42.1M $42.5M $49.7M
EBT. Incl. Unusual Items $116.7M $117.7M $67.1M $68.2M $132.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $116.7M $117.7M $67.1M $68.2M $132.6M
 
Minority Interest in Earnings $1.8M $2M $3M $2.7M $2.9M
Net Income to Common Excl Extra Items $116.4M $117.3M $66.8M $67.9M $132.2M
 
Basic EPS (Cont. Ops) $1.45 $1.40 $0.76 $0.75 $1.48
Diluted EPS (Cont. Ops) $1.43 $1.40 $0.76 $0.75 $1.48
Weighted Average Basic Share $77.5M $81M $81.6M $84.7M $86M
Weighted Average Diluted Share $78.6M $81M $81.6M $84.7M $86M
 
EBITDA $152.8M $170.5M $183M $194.7M $213M
EBIT $75M $91.3M $100.6M $107.6M $115.6M
 
Revenue (Reported) $254.2M $280.1M $291.8M $311.4M $336M
Operating Income (Reported) $75M $91.3M $100.6M $107.6M $115.6M
Operating Income (Adjusted) $75M $91.3M $100.6M $107.6M $115.6M
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 $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $596.6M $659.2M $684.9M $734.4M $786.7M
Gross Profit $354.6M $415.2M $447.3M $468.1M $492.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $91.2M $169M $13.8M $57.2M --
Operating Expenses $49.9M $52.6M $50.7M $49.7M $32.7M
Operating Income $304.8M $362.6M $396.6M $418.3M $459.5M
 
Net Interest Expenses $127M $131.9M $165.9M $173.7M $182.7M
EBT. Incl. Unusual Items $269.1M $395.7M $247.2M $304.3M $423.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $269.1M $395.7M $247.2M $304.3M $423.6M
 
Minority Interest in Earnings $7.6M $10.2M $10.2M $9.1M $12.6M
Net Income to Common Excl Extra Items $267.9M $394.1M $245.9M $303M $422.1M
 
Basic EPS (Cont. Ops) $3.26 $4.68 $2.80 $3.42 $4.67
Diluted EPS (Cont. Ops) $3.24 $4.67 $2.80 $3.42 $4.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $584.8M $665M $718.4M $760.9M $827.4M
EBIT $304.8M $362.6M $396.6M $418.3M $459.5M
 
Revenue (Reported) $951.2M $1.1B $1.1B $1.2B $1.3B
Operating Income (Reported) $304.8M $362.6M $396.6M $418.3M $459.5M
Operating Income (Adjusted) $304.8M $362.6M $396.6M $418.3M $459.5M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.1B $1.1B $1.2B $1.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $659.2M $684.9M $734.4M $786.7M --
Gross Profit $415.2M $447.3M $468.1M $492.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $169M $13.8M $57.2M $78.8M --
Operating Expenses $52.6M $50.7M $49.7M $32.7M --
Operating Income $362.6M $396.6M $418.3M $459.5M --
 
Net Interest Expenses $131.9M $165.9M $173.7M $182.7M --
EBT. Incl. Unusual Items $395.7M $247.2M $304.3M $423.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $395.7M $247.2M $304.3M $423.6M --
 
Minority Interest in Earnings $10.2M $10.2M $9.1M $12.6M --
Net Income to Common Excl Extra Items $394.1M $245.9M $303M $422.1M --
 
Basic EPS (Cont. Ops) $4.68 $2.80 $3.42 $4.67 --
Diluted EPS (Cont. Ops) $4.67 $2.80 $3.42 $4.67 --
Weighted Average Basic Share $319.4M $325.2M $334.2M $343.4M --
Weighted Average Diluted Share $320.2M $325.2M $334.9M $344M --
 
EBITDA $665M $718.4M $760.9M $827.4M --
EBIT $362.6M $396.6M $418.3M $459.5M --
 
Revenue (Reported) $1.1B $1.1B $1.2B $1.3B --
Operating Income (Reported) $362.6M $396.6M $418.3M $459.5M --
Operating Income (Adjusted) $362.6M $396.6M $418.3M $459.5M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $162.1M $85.6M $250.8M $123.4M $107.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $169M $197.6M $201.7M $229.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $340.7M $292.7M $461.8M $361.6M $366.3M
 
Property Plant And Equipment $140.6M $140M $93.8M $92.4M $89.5M
Long-Term Investments $26.1M $162.1M $48.7M $50.7M $45.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $237.1M $267.4M $263.4M $286.3M --
Total Assets $7.6B $8.2B $8.4B $8.5B $9.1B
 
Accounts Payable $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 $351.1M $647.7M $1.5B $1.2B $1B
 
Long-Term Debt $4.4B $4.3B $3.6B $3.9B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $5B $5.2B $5.1B $5.6B
 
Common Stock $790K $818K $833K $862K $869K
Other Common Equity Adj -$2M $5.8M $4.1M $4.7M --
Common Equity $2.4B $2.8B $2.8B $3B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $296.3M $258.4M $262M $252.8M $251.9M
Total Equity $2.9B $3.2B $3.2B $3.4B $3.5B
 
Total Liabilities and Equity $7.6B $8.2B $8.4B $8.5B $9.1B
Cash and Short Terms $162.1M $85.6M $250.8M $123.4M $107.4M
Total Debt $4.4B $4.6B $4.9B $4.7B $5.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $162.1M $85.6M $250.8M $123.4M $107.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $169M $197.6M $201.7M $229.1M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $340.7M $292.7M $461.8M $361.6M $366.3M
 
Property Plant And Equipment $140.6M $140M $93.8M $92.4M $89.5M
Long-Term Investments $26.1M $162.1M $48.7M $50.7M $45.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $237.1M $267.4M $263.4M $286.3M --
Total Assets $7.6B $8.2B $8.4B $8.5B $9.1B
 
Accounts Payable $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 $351.1M $647.7M $1.5B $1.2B $1B
 
Long-Term Debt $4.4B $4.3B $3.6B $3.9B $4.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $5B $5.2B $5.1B $5.6B
 
Common Stock $790K $818K $833K $862K $869K
Other Common Equity Adj -$2M $5.8M $4.1M $4.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $296.3M $258.4M $262M $252.8M $251.9M
Total Equity $2.9B $3.2B $3.2B $3.4B $3.5B
 
Total Liabilities and Equity $7.6B $8.2B $8.4B $8.5B $9.1B
Cash and Short Terms $162.1M $85.6M $250.8M $123.4M $107.4M
Total Debt $4.4B $4.6B $4.9B $4.7B $5.2B
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 $423.6M
Depreciation & Amoritzation $280M $302.4M $321.8M $342.6M $367.8M
Stock-Based Compensation $13M $13.7M $14.3M $16.4M $14.6M
Change in Accounts Receivable $1.2M -$12.1M $3.5M -$796K $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $474.3M $523.6M $565.7M $579.3M $626.5M
 
Capital Expenditures $440.5M $416.7M $311.1M $246.8M $291.3M
Cash Acquisitions -- $4.2M -- -- --
Cash From Investing -$663M -$792.9M -$367.1M -$450.8M -$744.5M
 
Dividends Paid (Ex Special Dividend) $335.7M $347.3M $359.2M $371.6M $388.1M
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 -- -- -- -- --
Other Financing Activities -$9.7M -$43.8M -$13M -$45.2M --
Cash From Financing -$453.1M $190.4M -$34.9M -$253M $100.3M
 
Beginning Cash (CF) $162.1M $85.6M $250.8M $123.4M $107.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$641.7M -$78.8M $163.7M -$124.6M -$17.7M
Ending Cash (CF) -$479.6M $6.7M $414.5M -$1.2M $89.7M
 
Levered Free Cash Flow $33.8M $106.9M $254.6M $332.5M $335.1M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $54.7M $57.7M $58M $66.6M --
Depreciation & Amoritzation $71.7M $78.6M $83.4M $86.9M --
Stock-Based Compensation $3.8M $4.1M $4.2M $3.9M --
Change in Accounts Receivable -$11.3M -$466K -$500K $16.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $103.6M $145.2M $142.6M $179.7M --
 
Capital Expenditures $85M $76.5M $63.7M $59M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.7M -$103M -$67.7M -$181M --
 
Dividends Paid (Ex Special Dividend) $85.7M $89.4M $91.9M $96M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $60M $484.1M $44.6M --
Long-Term Debt Repaid -$869K -$819K -$600.8M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -$2.6M -$22.5M -$6.5M --
Cash From Financing -$11.8M -$31.3M -$230.1M -$11.4M --
 
Beginning Cash (CF) $157.9M $99.4M $95.9M $109.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $10.9M -$155.2M -$12.7M --
Ending Cash (CF) $161M $110.4M -$59.2M $96.5M --
 
Levered Free Cash Flow $18.6M $68.7M $78.9M $120.7M --
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 $423.6M
Depreciation & Amoritzation $280M $302.4M $321.8M $342.6M $367.8M
Stock-Based Compensation $13M $13.7M $14.3M $16.4M $14.6M
Change in Accounts Receivable $1.2M -$12.1M $3.5M -$796K $2.4M
Change in Inventories -- -- -- -- --
Cash From Operations $474.3M $523.6M $565.7M $579.3M $626.5M
 
Capital Expenditures $440.5M $416.7M $311.1M $246.8M $291.3M
Cash Acquisitions -- $4.2M -- -- --
Cash From Investing -$663M -$792.9M -$367.1M -$450.8M -$744.5M
 
Dividends Paid (Ex Special Dividend) $335.7M $347.3M $359.2M $371.6M $388.1M
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 -- -- -- -- --
Other Financing Activities -$9.7M -$43.8M -$13M -$45.2M --
Cash From Financing -$453.1M $190.4M -$34.9M -$253M $100.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$641.7M -$78.8M $163.7M -$124.6M -$17.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $33.8M $106.9M $254.6M $332.5M $335.1M
Period Ending 2022-03-31 2023-03-31 2024-03-31 2025-03-31 2026-03-31
Net Income to Stockholders $54.7M $57.7M $58M $66.6M --
Depreciation & Amoritzation $71.7M $78.6M $83.4M $86.9M --
Stock-Based Compensation $3.8M $4.1M $4.2M $3.9M --
Change in Accounts Receivable -$11.3M -$466K -$500K $16.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $103.6M $145.2M $142.6M $179.7M --
 
Capital Expenditures $85M $76.5M $63.7M $59M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$88.7M -$103M -$67.7M -$181M --
 
Dividends Paid (Ex Special Dividend) $85.7M $89.4M $91.9M $96M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $60M $484.1M $44.6M --
Long-Term Debt Repaid -$869K -$819K -$600.8M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.5M -$2.6M -$22.5M -$6.5M --
Cash From Financing -$11.8M -$31.3M -$230.1M -$11.4M --
 
Beginning Cash (CF) $157.9M $99.4M $95.9M $109.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3M $10.9M -$155.2M -$12.7M --
Ending Cash (CF) $161M $110.4M -$59.2M $96.5M --
 
Levered Free Cash Flow $18.6M $68.7M $78.9M $120.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
46
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 36x

Sell
42
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
75
CAR alert for Apr 8

Avis Budget Group, Inc. [CAR] is down 4.98% over the past day.

Buy
100
BETR alert for Apr 8

Better Home & Finance Holding Co. [BETR] is down 21.88% over the past day.

Sell
40
ELVN alert for Apr 8

Enliven Therapeutics, Inc. [ELVN] is up 0.86% over the past day.

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

Show me the best stock