Financhill
Buy
64

FFH.TO Quote, Financials, Valuation and Earnings

Last price:
$2,568.71
Seasonality move :
1.89%
Day range:
$2,566.72 - $2,592.00
52-week range:
$1,836.92 - $2,592.00
Dividend yield:
0.83%
P/E ratio:
8.95x
P/S ratio:
0.94x
P/B ratio:
1.60x
Volume:
30.5K
Avg. volume:
83.2K
1-year change:
28.64%
Market cap:
$57.2B
Revenue:
$55.8B
EPS (TTM):
$288.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.6B $32B $41.2B $50B $55.8B
Revenue Growth (YoY) -5.3% 20.32% 28.64% 21.47% 11.57%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.3B $6.5B -- -- --
Operating Expenses -$1B -$5.4B -$4B -$6.1B -$6.5B
Operating Income $1B $5.4B $4B $6.1B $6.5B
 
Net Interest Expenses $638.3M $644.3M $589.5M $688.3M $889.1M
EBT. Incl. Unusual Items $478.7M $5B $5.1B $6.6B $6.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $277.2M $910.2M $1.4B $1.1B $1.9B
Net Income to Company $50.1M $4.6B $5B $6.9B $5.8B
 
Minority Interest in Earnings -$242.8M $332.9M $569.6M $962.5M $531.5M
Net Income to Common Excl Extra Items $50.2M $4.6B $5B $6.9B $5.8B
 
Basic EPS (Cont. Ops) $8.85 $162.15 $183.34 $252.21 $237.57
Diluted EPS (Cont. Ops) $8.44 $153.27 $171.03 $233.82 $219.97
Weighted Average Basic Share $26.4M $26M $23.6M $23.2M $22.4M
Weighted Average Diluted Share $27.7M $27.5M $25.3M $25M $24.2M
 
EBITDA -- -- -- -- --
EBIT $478.7M $5B $5.1B $6.6B $6.4B
 
Revenue (Reported) $26.6B $32B $41.2B $50B $55.8B
Operating Income (Reported) $1B $5.4B $4B $6.1B $6.5B
Operating Income (Adjusted) $478.7M $5B $5.1B $6.6B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.9B $10.6B $12.6B $15.9B $15.9B
Revenue Growth (YoY) 20.87% 33.27% 19.72% 25.75% 0.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.7B -- -- -- --
Operating Expenses -$555.9M -$670.4M -$1.8B -$1.9B -$2B
Operating Income $555.9M $670.4M $1.8B $1.9B $2B
 
Net Interest Expenses $138.2M $149.4M $167.4M $224.2M $293.5M
EBT. Incl. Unusual Items $594M $577.1M $1.6B $1.7B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.5M $230.9M $408.1M $510.8M $439.2M
Net Income to Company $791.1M $781.9M $1.6B $1.5B --
 
Minority Interest in Earnings $143.3M $108.8M $158.4M $121M $129.5M
Net Income to Common Excl Extra Items $725.9M $761.1M $1.6B $1.5B $1.7B
 
Basic EPS (Cont. Ops) $21.96 $27.67 $61.90 $63.57 $73.76
Diluted EPS (Cont. Ops) $20.71 $25.22 $56.68 $58.13 $71.68
Weighted Average Basic Share $25.9M $23.6M $23.2M $22.1M $21.5M
Weighted Average Diluted Share $27.5M $25.9M $25.3M $24.2M $22.1M
 
EBITDA -- -- -- -- --
EBIT $594M $577.1M $1.6B $1.7B $1.7B
 
Revenue (Reported) $7.9B $10.6B $12.6B $15.9B $15.9B
Operating Income (Reported) $555.9M $670.4M $1.8B $1.9B $2B
Operating Income (Adjusted) $594M $577.1M $1.6B $1.7B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $32B $37.5B $48.2B $56.7B $62.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $6.5B $1.8B -- -- --
Operating Expenses -$5.4B -$3.2B -$6.8B -$6.8B -$8.7B
Operating Income $5.4B $3.2B $6.8B $6.8B $8.7B
 
Net Interest Expenses $645.8M $571.6M $681.3M $825.8M $1.1B
EBT. Incl. Unusual Items $5.1B $2.8B $8.2B $6.7B $7.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $898.2M $1.8B $1.4B $1.7B
Net Income to Company $4.6B $3B $7.8B $6.3B --
 
Minority Interest in Earnings $325.3M $423.2M $714.9M $775.6M $600.3M
Net Income to Common Excl Extra Items $4.6B $3B $8B $6.3B $7.1B
 
Basic EPS (Cont. Ops) $161.94 $102.18 $311.57 $243.28 $302.09
Diluted EPS (Cont. Ops) $153.01 $94.62 $286.87 $222.58 $288.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $5.1B $2.8B $8.2B $6.7B $7.6B
 
Revenue (Reported) $32B $37.5B $48.2B $56.7B $62.4B
Operating Income (Reported) $5.4B $3.2B $6.8B $6.8B $8.7B
Operating Income (Adjusted) $5.1B $2.8B $8.2B $6.7B $7.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.4B $29B $35.9B $42.6B $48B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.7B -- -- -- --
Operating Expenses -$3.7B -$1.8B -$4.6B -$5.2B -$6.6B
Operating Income $3.7B $1.8B $4.6B $5.2B $6.6B
 
Net Interest Expenses $493.2M $420M $510.6M $648M $853.7M
EBT. Incl. Unusual Items $3.6B $1.4B $4.5B $4.6B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $709.2M $700.7M $1.1B $1.4B $1.2B
Net Income to Company $3.4B $1.7B $4.6B $4B $3.5B
 
Minority Interest in Earnings $261M $352.1M $493.9M $303.9M $368.6M
Net Income to Common Excl Extra Items $3.3B $1.7B $4.6B $4B $5.3B
 
Basic EPS (Cont. Ops) $117.27 $57.23 $177.01 $164.87 $228.61
Diluted EPS (Cont. Ops) $110.42 $52.22 $162.15 $150.57 $218.21
Weighted Average Basic Share $78M $71.2M $69.7M $67.6M $64.7M
Weighted Average Diluted Share $82.9M $75.6M $76.1M $74M $67.6M
 
EBITDA -- -- -- -- --
EBIT $3.6B $1.4B $4.5B $4.6B $5.7B
 
Revenue (Reported) $23.4B $29B $35.9B $42.6B $48B
Operating Income (Reported) $3.7B $1.8B $4.6B $5.2B $6.6B
Operating Income (Adjusted) $3.6B $1.4B $4.5B $4.6B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.7B $16.4B $9.5B $7.6B $10.8B
Short Term Investments $10.8B -- $4.5B $255.8M $74M
Accounts Receivable, Net $20.8B $828.5M $880.3M $1.2B $1.1B
Inventory -- -- -- -- --
Prepaid Expenses $464.4M $423.4M $561.9M $661.8M $770.9M
Other Current Assets -- -- -- -- --
Total Current Assets $27.3B $39.6B $30.6B $29.1B $32B
 
Property Plant And Equipment $3.5B $2.9B $3.9B $4.3B $5.2B
Long-Term Investments $9.4B $9.3B $11.5B $12.6B $15.4B
Goodwill $4B -- $4B $4.1B $5.9B
Other Intangibles $4B -- $3.7B $4.3B $6B
Other Long-Term Assets -- -- -- -- --
Total Assets $80.9B $94.2B $106.8B $121.3B $139.2B
 
Accounts Payable $2.6B $3.5B $18.1B $20.6B $20.9B
Accrued Expenses $2.1B -- $2.3B $2.9B $3.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $33.7B $38.2B $21.3B $24.2B $25.5B
 
Long-Term Debt $13.1B $11.2B $13.2B $14.2B $18.8B
Capital Leases -- -- -- -- --
Total Liabilities $58.6B $67.2B $75.6B $84.8B $98.4B
 
Common Stock $8.6B $7.8B $8.2B $7.9B $8.1B
Other Common Equity Adj -$1B -$1B -$1.3B -$1.3B -$2B
Common Equity $16B $19B $24.1B $28.5B $33B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.7B $6.2B $5.3B $6.3B $6.2B
Total Equity $22.3B $26.9B $31.2B $36.5B $40.8B
 
Total Liabilities and Equity $80.9B $94.2B $106.8B $121.3B $139.2B
Cash and Short Terms $17.5B $32.3B $13.9B $9.7B $10.3B
Total Debt $13.1B $11.2B $13.2B $14.2B $18.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $14.8B $8.3B $6.8B $10.4B $13.6B
Short Term Investments $125.8M $134.3M $2.6B $84.3M --
Accounts Receivable, Net $23.6B $29.1B $1.2B $1.1B --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $33.4B $23.1B $23.8B $28.2B $34.1B
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $7.7B $9.7B $10.6B $12B $13.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $92.2B $104B $114B $130.5B $148B
 
Accounts Payable $12.1B $13.9B $7.3B $6.7B $8.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $36.4B $43.5B -- -- --
 
Long-Term Debt $10.1B $11.6B $11.7B $14.5B $19.3B
Capital Leases -- -- -- -- --
Total Liabilities $66.7B $78.3B $79.4B $91.6B $105.7B
 
Common Stock $8.5B $8.4B $8.1B $7.8B $7.7B
Other Common Equity Adj -$1.1B -$1.5B -$1.5B -$1.2B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $5.4B $5.5B $5.4B $6.4B $5.9B
Total Equity $25.5B $25.7B $34.6B $38.9B $42.3B
 
Total Liabilities and Equity $92.2B $104B $114B $130.5B $148B
Cash and Short Terms $24.7B $11.8B $9.4B $9.4B --
Total Debt $10.1B $11.6B $11.7B $14.5B $19.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $50.1M $4.6B $5B $6.9B $5.8B
Depreciation & Amoritzation $1B $1.2B $881.9M $1.2B $1B
Stock-Based Compensation $113.1M $130.5M $190.2M $198.4M $225.9M
Change in Accounts Receivable -$1.7B -$3.5B -$454.1M -$746.8M $146.8M
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $5.6B -$14.5B -$2.5B $4.7B
 
Capital Expenditures $366.6M $443.7M $545.3M $693.9M $560M
Cash Acquisitions $467.6M $292.1M $2.1B $459.2M $2.7B
Cash From Investing -$107M $4.2B -$1.1B -$209.1M -$2.5B
 
Dividends Paid (Ex Special Dividend) $428.8M $396.9M $384.2M $398M $564M
Special Dividend Paid
Long-Term Debt Issued $2B $2.2B $1.4B $840.3M $5.2B
Long-Term Debt Repaid -$427.9M -$3.5B -$348.1M -$783M -$2.9B
Repurchase of Common Stock $320.3M $1.5B $452.8M $490.2M $2.7B
Other Financing Activities -$266.1M $1.7B -$1.9B -$609.3M -$1.1B
Cash From Financing $630.3M -$3.4B -$100.8M -$1.1B -$1.4B
 
Beginning Cash (CF) $6.7B $16.4B $9.5B $7.6B $10.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.2B $6.4B -$16B -$3.8B $626.6M
Ending Cash (CF) $11B $22.6B -$6.9B $3.8B $11.3B
 
Levered Free Cash Flow $3.2B $5.2B -$15.1B -$3.2B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $791.1M $781.9M $1.6B $1.5B --
Depreciation & Amoritzation $278.6M $167.8M $399.4M $307.4M $226.4M
Stock-Based Compensation $31.2M $75.4M $48.6M $60.9M $63.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.2B $2.6B $2.6B $3.2B
 
Capital Expenditures $115.6M $134.4M $115.3M $147.6M $366.4M
Cash Acquisitions $157.5M $1B $2.4M $11.6K $217.3M
Cash From Investing $2.4B -$1.1B -$63M -$542M -$760.2M
 
Dividends Paid (Ex Special Dividend) $16M $17.2M $16.3M $16.9M $4.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$10.6M $1.1B -$5.2M -$14.1M --
Long-Term Debt Repaid -$931.4M -$78.9M -$132.8M -$767.3M --
Repurchase of Common Stock $31M $155M $123.9M $365.8M $954.3M
Other Financing Activities $315M -$879.9M -$26.3M -$21M --
Cash From Financing -$996.2M $798.9M -$287.4M -$1.2B $61.2M
 
Beginning Cash (CF) $14.8B $8.3B $6.8B $10.4B $13.6B
Foreign Exchange Rate Adjustment -$88.8M -$145.8M -$46.3M $33.1M -$2.2M
Additions / Reductions $3B $1.8B $2.2B $882.3M $2.5B
Ending Cash (CF) $17.7B $9.9B $8.9B $11.3B $16B
 
Levered Free Cash Flow $1.6B $2.1B $2.5B $2.4B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.6B $3B $7.8B $6.3B --
Depreciation & Amoritzation $998.6M $1.1B $1.1B $1B $1.2B
Stock-Based Compensation $119.3M $181.6M $196.3M $208M $252.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.8B $6.3B -$13.8B -$2.9B $7.1B
 
Capital Expenditures $372.6M $494.7M $687M $586.1M $827.1M
Cash Acquisitions $391.8M $1.3B $1B $482.6M $3B
Cash From Investing $3B -$323.8M $789.5M -$1.4B -$3B
 
Dividends Paid (Ex Special Dividend) $395.4M $377.2M $400.5M $561.8M $529.3M
Special Dividend Paid
Long-Term Debt Issued $3.2B $1.4B $243.8M $3.7B --
Long-Term Debt Repaid -$3.3B -$621.2M -$383M -$2.3B --
Repurchase of Common Stock $239.8M $1.6B $429.7M $2B $3B
Other Financing Activities $734.4M -$40.2M -$986M -$655M --
Cash From Financing -$2B -$1.6B -$1.2B -$1.5B -$294.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.9B $4B -$14.1B -$5.8B $3.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.5B $5.9B -$14.4B -$3.5B $6.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.4B $1.7B $4.6B $4B $3.5B
Depreciation & Amoritzation $730.7M $642M $907.5M $728.9M $873.5M
Stock-Based Compensation $94.8M $145.9M $151.9M $161.5M $187.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4B $4.7B $5.5B $5.1B $7.5B
 
Capital Expenditures $311.6M $362.6M $504.3M $396.5M $663.5M
Cash Acquisitions $254.5M $1.3B $194.5M $217.9M $561.8M
Cash From Investing $2.8B -$1.7B $156.6M -$1.1B -$1.5B
 
Dividends Paid (Ex Special Dividend) $383.4M $363.6M $380M $543.7M $509M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.2B $1.3B $149.8M $3B $1.7B
Long-Term Debt Repaid -$3.2B -$281.2M -$316M -$1.9B -$396.3M
Repurchase of Common Stock $215.5M $347.3M $324.2M $1.8B $2.1B
Other Financing Activities $464.2M -$1.3B -$357.8M -$403.4M -$324.7M
Cash From Financing -$1.8B $25.4M -$1.1B -$1.4B -$316.7M
 
Beginning Cash (CF) $30.6B $31.5B $21.1B $29.2B $34.9B
Foreign Exchange Rate Adjustment -$66.2M -$363.7M -$29.5M -$33M $119.3M
Additions / Reductions $5B $2.7B $4.6B $2.6B $5.7B
Ending Cash (CF) $35.5B $33.8B $25.6B $31.7B $40.7B
 
Levered Free Cash Flow $3.7B $4.4B $5B $4.7B $6.8B

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
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

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
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock