Financhill
Sell
42

FTS.TO Quote, Financials, Valuation and Earnings

Last price:
$60.09
Seasonality move :
0.54%
Day range:
$59.62 - $60.42
52-week range:
$51.02 - $63.75
Dividend yield:
3.97%
P/E ratio:
18.59x
P/S ratio:
2.59x
P/B ratio:
1.44x
Volume:
1M
Avg. volume:
1.5M
1-year change:
7.89%
Market cap:
$30B
Revenue:
$11.5B
EPS (TTM):
$3.23
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.8B $8.9B $9.4B $11B $11.5B
Revenue Growth (YoY) 4.68% 1.73% 5.74% 16.88% 4.29%
 
Cost of Revenues $2.5B $2.6B $3B $4B $3.8B
Gross Profit $6.3B $6.4B $6.5B $7.1B $7.7B
Gross Profit Margin 71.31% 71.33% 68.77% 64.21% 67.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $699M $141M $168M $154M $215M
Operating Expenses $3.8B $3.9B $4B $4.4B $4.7B
Operating Income $2.5B $2.5B $2.5B $2.7B $3.1B
 
Net Interest Expenses $1B $1B $998M $1.1B $1.2B
EBT. Incl. Unusual Items $2.1B $1.6B $1.6B $1.8B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $289M $231M $234M $289M $360M
Net Income to Company $1.9B $1.4B $1.4B $1.5B $1.7B
 
Minority Interest in Earnings -$130M -$115M -$111M -$120M -$137M
Net Income to Common Excl Extra Items $1.7B $1.3B $1.3B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $3.79 $2.60 $2.61 $2.78 $3.10
Diluted EPS (Cont. Ops) $3.78 $2.60 $2.61 $2.78 $3.10
Weighted Average Basic Share $436.8M $464.8M $470.9M $478.6M $486.3M
Weighted Average Diluted Share $437.5M $465.4M $471.4M $479M $486.5M
 
EBITDA $4.5B $4.1B $4.1B $4.6B $5.1B
EBIT $3.2B $2.7B $2.6B $2.9B $3.4B
 
Revenue (Reported) $8.8B $8.9B $9.4B $11B $11.5B
Operating Income (Reported) $2.5B $2.5B $2.5B $2.7B $3.1B
Operating Income (Adjusted) $3.2B $2.7B $2.6B $2.9B $3.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.2B $2.6B $2.7B $2.8B
Revenue Growth (YoY) 3.41% 3.54% 16.26% 6.5% 1.91%
 
Cost of Revenues $572M $624M $804M $773M $737M
Gross Profit $1.5B $1.6B $1.7B $1.9B $2B
Gross Profit Margin 73.03% 71.59% 68.51% 71.57% 73.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $57M $37M $16M $27M $85M
Operating Expenses $947M $974M $1.1B $1.1B $1.2B
Operating Income $602M $598M $697M $821M $814M
 
Net Interest Expenses $265M $244M $277M $311M $338M
EBT. Incl. Unusual Items $394M $391M $436M $537M $561M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58M $49M $65M $92M $83M
Net Income to Company $336M $342M $371M $445M $478M
 
Minority Interest in Earnings -$29M -$31M -$29M -$34M -$39M
Net Income to Common Excl Extra Items $307M $311M $342M $411M $439M
 
Basic EPS (Cont. Ops) $0.63 $0.63 $0.68 $0.81 $0.85
Diluted EPS (Cont. Ops) $0.63 $0.62 $0.68 $0.81 $0.85
Weighted Average Basic Share $464.9M $472M $479.4M $487.4M $496.2M
Weighted Average Diluted Share $465.5M $472.5M $479.9M $487.7M $496.4M
 
EBITDA $1B $1B $1.1B $1.3B $1.4B
EBIT $659M $635M $716M $868M $916M
 
Revenue (Reported) $2.1B $2.2B $2.6B $2.7B $2.8B
Operating Income (Reported) $602M $598M $697M $821M $814M
Operating Income (Adjusted) $659M $635M $716M $868M $916M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.9B $9.2B $10.5B $11.8B $11.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.8B $3.6B $4.1B $3.4B
Gross Profit $6.4B $6.4B $6.9B $7.7B $8.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $113M $157M $129M $190M $280M
Operating Expenses $3.9B $3.9B $4.3B $4.6B $4.9B
Operating Income $2.5B $2.5B $2.6B $3.1B $3.2B
 
Net Interest Expenses $1B $996M $1B $1.2B $1.3B
EBT. Incl. Unusual Items $1.7B $1.6B $1.7B $2B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $240M $224M $252M $345M $372M
Net Income to Company $1.4B $1.4B $1.5B $1.7B $1.8B
 
Minority Interest in Earnings -$131M -$111M -$114M -$134M -$149M
Net Income to Common Excl Extra Items $1.3B $1.3B $1.4B $1.6B $1.7B
 
Basic EPS (Cont. Ops) $2.66 $2.64 $2.70 $3.09 $3.23
Diluted EPS (Cont. Ops) $2.65 $2.63 $2.70 $3.09 $3.23
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.1B $4.1B $4.4B $5B $5.4B
EBIT $2.7B $2.6B $2.8B $3.3B $3.6B
 
Revenue (Reported) $8.9B $9.2B $10.5B $11.8B $11.4B
Operating Income (Reported) $2.5B $2.5B $2.6B $3.1B $3.2B
Operating Income (Adjusted) $2.7B $2.6B $2.8B $3.3B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.6B $6.9B $7.9B $8.6B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.1B $2.7B $2.9B $2.5B
Gross Profit $4.8B $4.8B $5.2B $5.8B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $105M $129M $90M $126M $191M
Operating Expenses $2.9B $3B $3.2B $3.5B $3.7B
Operating Income $1.9B $1.8B $2B $2.3B $2.4B
 
Net Interest Expenses $776M $751M $798M $915M $989M
EBT. Incl. Unusual Items $1.2B $1.2B $1.3B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $174M $167M $185M $241M $253M
Net Income to Company $1B $1B $1.1B $1.3B $1.4B
 
Minority Interest in Earnings -$87M -$83M -$86M -$100M -$112M
Net Income to Common Excl Extra Items $926M $951M $1B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $1.89 $1.93 $2.01 $2.32 $2.45
Diluted EPS (Cont. Ops) $1.89 $1.92 $2.01 $2.32 $2.45
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.5B $1.5B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.5B $1.5B
 
EBITDA $3.1B $3.1B $3.3B $3.8B $4.1B
EBIT $2B $2B $2.1B $2.5B $2.7B
 
Revenue (Reported) $6.6B $6.9B $7.9B $8.6B $8.6B
Operating Income (Reported) $1.9B $1.8B $2B $2.3B $2.4B
Operating Income (Adjusted) $2B $2B $2.1B $2.5B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $370M $249M $131M $209M $625M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $504M $595M $621M $930M $890M
Inventory $394M $422M $478M $661M $566M
Prepaid Expenses $88M $102M $116M $146M $150M
Other Current Assets $617M $665M $734M $1.5B $1.1B
Total Current Assets $2.6B $2.6B $2.7B $4.3B $4B
 
Property Plant And Equipment $34B $36B $37.9B $41.7B $43.4B
Long-Term Investments $126M $158M $178M $316M $370M
Goodwill $12B $11.8B $11.7B $12.5B $12.2B
Other Intangibles $1.3B $1.3B $1.3B $1.5B $1.5B
Other Long-Term Assets $210M $211M $231M $267M $340M
Total Assets $53.4B $55.5B $57.7B $64.3B $65.9B
 
Accounts Payable $754M $707M $774M $886M $990M
Accrued Expenses $212M $215M $218M $254M $274M
Current Portion Of Long-Term Debt $690M $1.3B $1.6B $2.5B $2.3B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $822M $668M $528M $884M $924M
Total Current Liabilities $4.2B $4.1B $4.8B $6.6B $6B
 
Long-Term Debt $21.5B $23.1B $23.7B $25.9B $27.2B
Capital Leases -- -- -- -- --
Total Liabilities $33.3B $35.2B $36.7B $41.4B $42.6B
 
Common Stock $15.3B $15.4B $15.9B $16.3B $16.7B
Other Common Equity Adj $336M $34M -$40M $1B $653M
Common Equity $16.9B $17.1B $17.7B $19.4B $19.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.6B $1.6B $1.8B $1.8B
Total Equity $20.1B $20.3B $20.9B $22.8B $23.3B
 
Total Liabilities and Equity $53.4B $55.5B $57.7B $64.3B $65.9B
Cash and Short Terms $370M $249M $131M $209M $625M
Total Debt $22.7B $24.5B $25.6B $28.7B $29.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $494M $225M $395M $765M $896M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.4B $1.8B $1.6B $1.7B
Inventory $458M $530M $690M $588M $607M
Prepaid Expenses $130M $159M $195M $207M $233M
Other Current Assets $436M $568M $739M $745M $787M
Total Current Assets $2.8B $2.9B $3.8B $4.5B $4.2B
 
Property Plant And Equipment $36.3B $37.2B $41.5B $43.2B $46.3B
Long-Term Investments -- -- -- -- --
Goodwill $12.3B $11.8B $12.7B $12.5B $12.4B
Other Intangibles $1.3B $1.3B $1.5B $1.5B $1.6B
Other Long-Term Assets $699M $765M $1.3B $1.2B $1.4B
Total Assets $56.4B $57.1B $64.1B $66.3B $69.6B
 
Accounts Payable $2.2B $2.5B $2.8B $2.9B $3.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $998M $630M $2.6B $2.8B $1.9B
Current Portion Of Capital Lease Obligations $91M -- -- -- --
Other Current Liabilities $438M $471M $509M $641M $666M
Total Current Liabilities $3.8B $3.8B $6.1B $6.4B $5.7B
 
Long-Term Debt $23.8B $24.4B $25.9B $27.2B $29.7B
Capital Leases -- -- -- -- --
Total Liabilities $35.7B $36.4B $41.1B $42.7B $45.2B
 
Common Stock $15.3B $15.8B $16.2B $16.6B $17.1B
Other Common Equity Adj $649M -$2M $1.3B $1B $969M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.6B $1.8B $1.9B $1.9B
Total Equity $20.8B $20.8B $23B $23.5B $24.4B
 
Total Liabilities and Equity $56.4B $57.1B $64.1B $66.3B $69.6B
Cash and Short Terms $494M $225M $395M $765M $896M
Total Debt $24.8B $25.3B $28.7B $30B $31.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.9B $1.4B $1.4B $1.5B $1.7B
Depreciation & Amoritzation $1.4B $1.4B $1.5B $1.7B $1.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1M -$84M -$88M -$479M $142M
Change in Inventories -$13M -$36M -$56M -$153M -$1M
Cash From Operations $2.7B $2.7B $2.9B $3.1B $3.5B
 
Capital Expenditures $3.7B $4B $3.4B $3.9B $4.2B
Cash Acquisitions $995M -- -- -$100M $430M
Cash From Investing -$2.8B -$4.1B -$3.5B -$4.1B -$3.7B
 
Dividends Paid (Ex Special Dividend) -$561M -$851M -$671M -$737M -$768M
Special Dividend Paid
Long-Term Debt Issued $7.3B $9.1B $6.4B $9.7B $10B
Long-Term Debt Repaid -$8B -$7B -$5.4B -$7.9B -$8.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$62M -$35M -$76M -$71M -$77M
Cash From Financing $154M $1.3B $451M $1B $613M
 
Beginning Cash (CF) $332M $370M $249M $131M $209M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49M -$104M -$130M $50M $416M
Ending Cash (CF) $370M $249M $131M $209M $625M
 
Levered Free Cash Flow -$1.1B -$1.3B -$479M -$791M -$624M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $336M $342M $371M $445M $478M
Depreciation & Amoritzation $358M $380M $422M $443M $480M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $18M $31M -$73M -$68M $20M
Change in Inventories -$55M -$108M -$129M -$69M -$17M
Cash From Operations $686M $711M $633M $940M $1.3B
 
Capital Expenditures $861M $818M $951M $983M $1.3B
Cash Acquisitions -- -- -$100M -$24M --
Cash From Investing -$900M -$845M -$1.1B -$1B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$227M -$168M -$184M -$192M -$205M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $1.3B $2.6B $1.5B $3.6B
Long-Term Debt Repaid -$1.4B -$1.3B -$1.7B -$1.2B -$3.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $11M -$37M -$21M -$10M -$25M
Cash From Financing $332M -$249M $471M $150M $316M
 
Beginning Cash (CF) $380M $599M $338M $690M $561M
Foreign Exchange Rate Adjustment -$4M $9M $26M $15M -$6M
Additions / Reductions $118M -$383M $31M $50M $341M
Ending Cash (CF) $494M $225M $395M $765M $896M
 
Levered Free Cash Flow -$175M -$107M -$318M -$43M $38M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.4B $1.5B $1.7B $1.8B
Depreciation & Amoritzation $1.4B $1.5B $1.6B $1.7B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$64M -$136M -$280M $61M -$196M
Change in Inventories -$69M -$88M -$122M $14M -$25M
Cash From Operations $2.6B $2.9B $2.9B $3.7B $3.7B
 
Capital Expenditures $3.9B $3.7B $3.7B $4B $4.8B
Cash Acquisitions -- -- -$100M -$24M $454M
Cash From Investing -$4B -$3.7B -$3.9B -$4.1B -$4.3B
 
Dividends Paid (Ex Special Dividend) -$836M -$664M -$714M -$764M -$805M
Special Dividend Paid
Long-Term Debt Issued $8.7B $7B $8.8B $9.8B $11.5B
Long-Term Debt Repaid -$7.1B -$5.7B -$7.1B -$8B -$9.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$71M -$47M -$51M -$48M -$147M
Cash From Financing $1.6B $585M $1.1B $850M $805M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $280M -$263M $136M $372M $124M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.3B -$763M -$803M -$365M -$1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1B $1B $1.1B $1.3B $1.4B
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $125M $73M -$119M $421M $83M
Change in Inventories -$56M -$108M -$174M -$7M -$31M
Cash From Operations $2B $2.2B $2.2B $2.8B $2.9B
 
Capital Expenditures $2.8B $2.4B $2.8B $2.9B $3.5B
Cash Acquisitions -- -- -$100M -$24M --
Cash From Investing -$2.9B -$2.5B -$2.9B -$3B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$684M -$497M -$540M -$567M -$604M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7B $4.8B $7.2B $7.3B $8.7B
Long-Term Debt Repaid -$5.3B -$4B -$5.7B -$5.8B -$7.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$58M -$70M -$45M -$22M -$92M
Cash From Financing $1B $277M $932M $747M $939M
 
Beginning Cash (CF) $1B $1.2B $834M $1.5B $1.8B
Foreign Exchange Rate Adjustment $1M $12M $34M $13M $11M
Additions / Reductions $123M -$36M $230M $552M $260M
Ending Cash (CF) $1.1B $1.1B $1.1B $2B $2B
 
Levered Free Cash Flow -$797M -$222M -$546M -$120M -$605M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 0.15% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 2.27% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 6.23% over the past day.

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

Show me the best stock