Financhill
Sell
43

FNV.TO Quote, Financials, Valuation and Earnings

Last price:
$336.73
Seasonality move :
8.1%
Day range:
$320.95 - $336.77
52-week range:
$195.93 - $368.63
Dividend yield:
0.67%
P/E ratio:
47.66x
P/S ratio:
28.34x
P/B ratio:
6.28x
Volume:
262.9K
Avg. volume:
438.1K
1-year change:
56.66%
Market cap:
$61.2B
Revenue:
$1.5B
EPS (TTM):
$6.66
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.6B $1.7B $1.6B $1.5B
Revenue Growth (YoY) 21.48% 19.82% 5.19% -4.08% -7.26%
 
Cost of Revenues $536.3M $599.2M $602.9M $610.6M $485.4M
Gross Profit $824.4M $1B $1.1B $1B $1B
Gross Profit Margin 60.59% 63.25% 64.84% 62.88% 68.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.6M $24.6M $29.3M $33.1M $36.4M
Other Inc / (Exp) -$338.1M $83.2M $5.6M -$1.6B -$25.7M
Operating Expenses $38.6M $38.6M $42.4M $39M $47.4M
Operating Income $785.7M $992.5M $1.1B $995.3M $992.7M
 
Net Interest Expenses $4.7M $4.5M $4.2M $3.9M $3.6M
EBT. Incl. Unusual Items $455.4M $1.1B $1.1B -$491.6M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.8M $155.6M $173.3M $137.9M $290.2M
Net Income to Company $437.5M $919.9M $912.1M -$629.5M $756.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $437.5M $919.9M $912.1M -$629.5M $756.4M
 
Basic EPS (Cont. Ops) $2.30 $4.81 $4.76 -$3.28 $3.93
Diluted EPS (Cont. Ops) $2.29 $4.80 $4.75 -$3.28 $3.93
Weighted Average Basic Share $190.3M $191.1M $191.5M $192M $192.4M
Weighted Average Diluted Share $190.7M $191.5M $191.9M $192M $192.4M
 
EBITDA $1.1B $1.4B $1.4B $1.4B $1.3B
EBIT $785.7M $992.5M $1.1B $995.3M $992.7M
 
Revenue (Reported) $1.4B $1.6B $1.7B $1.6B $1.5B
Operating Income (Reported) $785.7M $992.5M $1.1B $995.3M $992.7M
Operating Income (Adjusted) $785.7M $992.5M $1.1B $995.3M $992.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $399.4M $398.4M $415.1M $376.7M $671.9M
Revenue Growth (YoY) 7.1% -0.27% 4.2% -9.25% 78.35%
 
Cost of Revenues $144.9M $144.3M $156.9M $117.4M $184.8M
Gross Profit $254.5M $254M $258.2M $259.3M $487.1M
Gross Profit Margin 63.72% 63.77% 62.2% 68.83% 72.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6M $6.1M $6.7M $10.6M $11.8M
Other Inc / (Exp) -$377.7K -$3.5M -$2.1M $1.8M --
Operating Expenses $5.8M $6.7M $7.6M $13.9M $22.4M
Operating Income $248.7M $247.4M $250.5M $245.4M $464.6M
 
Net Interest Expenses $1M $1M $938.9K $954.8K $1.1M
EBT. Incl. Unusual Items $247.2M $244.9M $268.3M $265.8M $499.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.1M $39.7M $33.4M $57.6M $103.1M
Net Income to Company $210.9M $205.8M $235.5M $207.5M $397M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $209.2M $205.2M $234.9M $208.3M $395.9M
 
Basic EPS (Cont. Ops) $1.09 $1.07 $1.22 $1.08 $2.05
Diluted EPS (Cont. Ops) $1.09 $1.07 $1.22 $1.08 $2.05
Weighted Average Basic Share $191.1M $191.6M $192.1M $192.3M $192.7M
Weighted Average Diluted Share $191.5M $191.9M $192.4M $192.5M $193M
 
EBITDA $340.7M $336.9M $341.9M $319.3M $584.5M
EBIT $248.7M $247.4M $250.5M $245.4M $464.6M
 
Revenue (Reported) $399.4M $398.4M $415.1M $376.7M $671.9M
Operating Income (Reported) $248.7M $247.4M $250.5M $245.4M $464.6M
Operating Income (Adjusted) $248.7M $247.4M $250.5M $245.4M $464.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.7B $1.7B $1.5B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $588.1M $600.6M $617.2M $508.7M $605.2M
Gross Profit $1B $1.1B $1B $982.9M $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $26.5M $27.2M $32.1M $39.5M $38.8M
Other Inc / (Exp) $6.7M $99.3M $10.5M -$1.6B --
Operating Expenses $32.4M $38.7M $47.9M $46.4M $62.9M
Operating Income $993.6M $1.1B $1B $936.5M $1.5B
 
Net Interest Expenses $4.4M $4.3M $3.8M $3.7M $4.2M
EBT. Incl. Unusual Items $999.1M $1.2B $1.1B -$570.3M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $127.2M $188.5M $147.7M $256M $349.4M
Net Income to Company $878.9M $963.8M $920M -$812.8M $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $871.8M $965.1M $918.3M -$826.2M $1.3B
 
Basic EPS (Cont. Ops) $4.56 $5.04 $4.79 -$4.30 $6.67
Diluted EPS (Cont. Ops) $4.56 $5.03 $4.78 -$4.30 $6.66
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.4B $1.4B $1.3B $1.9B
EBIT $993.6M $1.1B $1B $936.5M $1.5B
 
Revenue (Reported) $1.6B $1.7B $1.7B $1.5B $2.2B
Operating Income (Reported) $993.6M $1.1B $1B $936.5M $1.5B
Operating Income (Adjusted) $993.6M $1.1B $1B $936.5M $1.5B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.3B $1.2B $1.1B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $441M $455.2M $353.4M $473.2M --
Gross Profit $835.7M $776.1M $724.8M $1.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.6M $23.4M $29.8M $32.2M --
Other Inc / (Exp) $5.7M $10.9M -$13.1M $81.7M --
Operating Expenses $26.6M $31.9M $39.3M $54.9M --
Operating Income $809.1M $744.2M $685.5M $1.2B --
 
Net Interest Expenses $3.2M $2.8M $2.6M $3.2M --
EBT. Incl. Unusual Items $818.8M $801.3M $737M $1.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $132.2M $107M $225M $283.9M --
Net Income to Company $687.2M $695.1M $511.8M $1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $686.6M $694.3M $511.9M $1B --
 
Basic EPS (Cont. Ops) $3.59 $3.62 $2.66 $5.39 --
Diluted EPS (Cont. Ops) $3.58 $3.61 $2.66 $5.38 --
Weighted Average Basic Share $574.4M $575.9M $576.8M $578M --
Weighted Average Diluted Share $575.5M $576.8M $577.4M $578.9M --
 
EBITDA $1.1B $1B $910.3M $1.5B --
EBIT $809.1M $744.2M $685.5M $1.2B --
 
Revenue (Reported) $1.3B $1.2B $1.1B $1.7B --
Operating Income (Reported) $809.1M $744.2M $685.5M $1.2B --
Operating Income (Adjusted) $809.1M $744.2M $685.5M $1.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $680.6M $681.2M $1.6B $1.9B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $119M $151.3M $183.9M $146.4M $218.3M
Inventory $637K $631.6K $135.5K $659.3K $10.5M
Prepaid Expenses $20.9M $23.7M $29.9M $39.6M $15.2M
Other Current Assets $24.5M $1.1M $814K $795.7K $574K
Total Current Assets $844.8M $948M $1.9B $2.1B $2.5B
 
Property Plant And Equipment $5.9B $6.5B $6.7B $5.3B $5.9B
Long-Term Investments $303.7M $298M $307.8M $368.3M $617.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.7M $1.5M $2M $1.5M $2M
Total Assets $7.1B $7.8B $9B $7.9B $9.1B
 
Accounts Payable $4.5M $10.7M $9.5M $7.3M $7.3M
Accrued Expenses $47.6M $32M $49M $33.7M $33.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $67.8M $54.6M $68M $51.7M $97.1M
 
Long-Term Debt $5.6M $7.7M $8.1M $7.5M $12.2M
Capital Leases -- -- -- -- --
Total Liabilities $190M $233.3M $283.5M $296.7M $480.1M
 
Common Stock $7.1B $7.1B $7.7B $7.6B $8.3B
Other Common Equity Adj -$147.8M -$132.9M -$317M -$254.6M -$404.7M
Common Equity $6.9B $7.6B $8.7B $7.6B $8.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.9B $7.6B $8.7B $7.6B $8.6B
 
Total Liabilities and Equity $7.1B $7.8B $9B $7.9B $9.1B
Cash and Short Terms $680.6M $681.2M $1.6B $1.9B $2.1B
Total Debt $5.6M $7.7M $8.1M $7.5M $12.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $439.2M $1.5B $1.8B $1.8B $329.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $187.2M $206.1M $182.2M $180.9M $265.3M
Inventory $760.1K $961.8K $946.4K $675.5K $695.7K
Prepaid Expenses $24.3M $30.9M $25.1M $25.9M $5.1M
Other Current Assets $1.1M $820.5K $115M $134.8M --
Total Current Assets $739.8M $1.7B $2B $2.1B $754.3M
 
Property Plant And Equipment $6.5B $6.7B $7B $5.7B $8.5B
Long-Term Investments $273.3M $310.1M $324.1M $586M $1.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.8M $2.2M $47.4M $72.3M --
Total Assets $7.6B $8.9B $9.4B $8.5B $10.5B
 
Accounts Payable $37.4M $55M $47.3M $35.4M $92M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $54.6M $71.3M $54.4M $89.6M $162.7M
 
Long-Term Debt $5.1M $7.3M $7.7M $6.1M $11.8M
Capital Leases -- -- -- -- --
Total Liabilities $197M $264.2M $290.1M $422.6M $720.2M
 
Common Stock $7.1B $7.8B $7.7B $7.8B $8.1B
Other Common Equity Adj -$155.5M -$375.9M -$314.4M -$239.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.4B $8.6B $9.2B $8.1B $9.7B
 
Total Liabilities and Equity $7.6B $8.9B $9.4B $8.5B $10.5B
Cash and Short Terms $439.2M $1.5B $1.8B $1.8B $329.3M
Total Debt $5.1M $7.3M $7.7M $6.1M $11.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $437.5M $919.9M $912.1M -$629.5M $756.4M
Depreciation & Amoritzation $323.3M $375.6M $372.6M $368.6M $308.7M
Stock-Based Compensation $7.5M $10M $10.7M $7.4M $7.4M
Change in Accounts Receivable $5.9M -$33.1M -$20.7M $33.3M -$55.9M
Change in Inventories -- -- -- -$10.8M $21.3M
Cash From Operations $1.1B $1.2B $1.3B $1.3B $1.1B
 
Capital Expenditures $419.3M $953.5M $184.2M $704M $558.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$414.5M -$959.1M -$189.4M -$730.3M -$736.1M
 
Dividends Paid (Ex Special Dividend) $207.8M $225.2M $257.2M $314.5M $332.1M
Special Dividend Paid
Long-Term Debt Issued -- $188M -- -- --
Long-Term Debt Repaid -$107.2M -$188M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.3M -$1.2M -- -$1.1M
Cash From Financing -$123.1M -$225.9M -$246.1M -$310.6M -$329.3M
 
Beginning Cash (CF) $667.2M $669.1M $733.6M $753.4M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $539.3M $6.4M $855.6M $304.2M $40.3M
Ending Cash (CF) $1.2B $669.1M $1.6B $1.1B $1.1B
 
Levered Free Cash Flow $659M $244.4M $1.1B $633.8M $577.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $210.9M $205.8M $235.5M $207.5M $397M
Depreciation & Amoritzation $92.7M $89.5M $91.6M $73.6M $120.2M
Stock-Based Compensation $1.9M $2.1M $2M $1.8M $2.3M
Change in Accounts Receivable -$40.4M -$7.6M $12.9M -$17.4M -$61.6M
Change in Inventories -- -- -- -- --
Cash From Operations $263.1M $303.5M $317.4M $290.2M $478.8M
 
Capital Expenditures $14.5M $4.1M $222.5M $325.1M $388.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$14.4M -$39.8M -$233.7M -$379.1M -$270.3M
 
Dividends Paid (Ex Special Dividend) $58.9M $63M $76.4M $83M $92.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7M -- -- -- --
Long-Term Debt Repaid -$4.7M -- -- -$1.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.1M -$1.2M -- $1.1M --
Cash From Financing -$60M -$64.1M -$76.4M -$83M -$88.3M
 
Beginning Cash (CF) $427.1M $679.7M $558.8M $762.3M $287.5M
Foreign Exchange Rate Adjustment -$4.4M -$7.1M -$4.7M $6.5M $710.4K
Additions / Reductions $184.4M $192.5M $2.6M -$165.3M $120.9M
Ending Cash (CF) $607M $865.2M $556.7M $603.5M $409.1M
 
Levered Free Cash Flow $248.6M $299.4M $94.9M -$34.9M $90.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $878.9M $963.8M $920M -$812.8M $1.3B
Depreciation & Amoritzation $366.7M $370.8M $374.7M $318.1M $390.8M
Stock-Based Compensation $8M $10.3M $11.1M $6.8M $8.4M
Change in Accounts Receivable -$68.1M -$3.6M $19.3M $1.3M -$79.4M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $1.3B $1.3B $1.2B $1.8B
 
Capital Expenditures $1.1B $44.7M $751.6M $663.2M $3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$105.8M -$717.2M -$829.6M -$3B
 
Dividends Paid (Ex Special Dividend) $219.7M $249.8M $298.6M $326.2M $373.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$221M -$244.1M -$289M -$323.6M -$362.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$147.9M $906.3M $326.3M $26.6M -$1.5B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $60.2M $1.2B $578.7M $518.2M -$1.2B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $687.2M $695.1M $511.8M $1B --
Depreciation & Amoritzation $272.9M $275M $224.6M $306.8M --
Stock-Based Compensation $5.9M $6.3M $5.7M $6.7M --
Change in Accounts Receivable -$38.7M $1.2M -$30.8M -$54.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $924M $953.2M $796.9M $1.5B --
 
Capital Expenditures $21.2M $588.6M $547.8M $3B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$60.7M -$588.5M -$687.8M -$2.9B --
 
Dividends Paid (Ex Special Dividend) $191.9M $233.3M $245M $285.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$1.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.2M -- -- -- --
Cash From Financing -$186.4M -$229.4M -$242.4M -$275.6M --
 
Beginning Cash (CF) $2.3B $1.8B $2B $1.6B --
Foreign Exchange Rate Adjustment -$12.2M $134.7K -$8.8M $17.3M --
Additions / Reductions $664.7M $135.5M -$142.1M -$1.7B --
Ending Cash (CF) $2.9B $1.9B $1.9B -$61.8M --
 
Levered Free Cash Flow $902.9M $364.6M $249M -$1.5B --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock