Financhill
Buy
65

FI Quote, Financials, Valuation and Earnings

Last price:
$204.92
Seasonality move :
6.62%
Day range:
$205.40 - $208.99
52-week range:
$133.67 - $223.23
Dividend yield:
0%
P/E ratio:
39.54x
P/S ratio:
6.03x
P/B ratio:
4.22x
Volume:
1.8M
Avg. volume:
2.9M
1-year change:
55.11%
Market cap:
$117B
Revenue:
$19.1B
EPS (TTM):
$5.20
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.2B $14.9B $16.2B $17.7B $19.1B
Revenue Growth (YoY) 74.94% 45.79% 9.25% 9.31% 7.65%
 
Cost of Revenues $5.3B $7.8B $8.1B $8B $7.7B
Gross Profit $4.9B $7B $8.1B $9.7B $11.4B
Gross Profit Margin 47.89% 47.4% 49.91% 54.94% 59.83%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $5.7B $5.8B $6.1B $6.6B
Other Inc / (Exp) $9M $492M $71M -$40M $27M
Operating Expenses $3.3B $5.7B $5.8B $6.1B $6.6B
Operating Income $1.6B $1.4B $2.3B $3.7B $4.8B
 
Net Interest Expenses $520M $709M $693M $733M $976M
EBT. Incl. Unusual Items $1.1B $1.2B $1.7B $2.9B $3.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $198M $196M $363M $551M $754M
Net Income to Company $914M $975M $1.4B $2.6B $3.1B
 
Minority Interest in Earnings -$21M -$17M -$69M -$52M -$61M
Net Income to Common Excl Extra Items $893M $958M $1.3B $2.5B $3.1B
 
Basic EPS (Cont. Ops) $1.74 $1.42 $2.01 $3.94 $5.02
Diluted EPS (Cont. Ops) $1.71 $1.40 $1.99 $3.91 $4.98
Weighted Average Basic Share $512.3M $672.1M $662.6M $642.3M $611.7M
Weighted Average Diluted Share $522.6M $683.4M $671.6M $647.9M $615.9M
 
EBITDA $3.2B $5.1B $5.6B $6.8B $8B
EBIT $1.6B $1.9B $2.4B $3.7B $4.9B
 
Revenue (Reported) $10.2B $14.9B $16.2B $17.7B $19.1B
Operating Income (Reported) $1.6B $1.4B $2.3B $3.7B $4.8B
Operating Income (Adjusted) $1.6B $1.9B $2.4B $3.7B $4.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.8B $4.2B $4.5B $4.9B $5.2B
Revenue Growth (YoY) 21.04% 9.96% 8.53% 7.86% 7.02%
 
Cost of Revenues $1.9B $2.1B $2B $1.9B $2B
Gross Profit $1.9B $2.1B $2.5B $3B $3.2B
Gross Profit Margin 50.66% 50.73% 55.82% 61.13% 61.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $1.5B $1.7B $1.6B
Other Inc / (Exp) $49M $14M -$133M $141M -$5M
Operating Expenses $1.4B $1.5B $1.5B $1.7B $1.6B
Operating Income $506M $636M $975M $1.3B $1.6B
 
Net Interest Expenses $174M $172M $190M $258M $326M
EBT. Incl. Unusual Items $381M $478M $652M $1.2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $124M $54M $147M $239M $74M
Net Income to Company $276M $446M $493M $969M $571M
 
Minority Interest in Earnings -$12M -$18M -$12M -$17M -$7M
Net Income to Common Excl Extra Items $264M $428M $481M $952M $564M
 
Basic EPS (Cont. Ops) $0.39 $0.65 $0.75 $1.57 $0.98
Diluted EPS (Cont. Ops) $0.39 $0.64 $0.75 $1.56 $0.98
Weighted Average Basic Share $669.8M $661.4M $639.6M $606.2M $573.7M
Weighted Average Diluted Share $680.3M $669.7M $645M $610.3M $576.9M
 
EBITDA $1.3B $1.5B $1.6B $2.2B $2.4B
EBIT $557M $651M $845M $1.5B $1.6B
 
Revenue (Reported) $3.8B $4.2B $4.5B $4.9B $5.2B
Operating Income (Reported) $506M $636M $975M $1.3B $1.6B
Operating Income (Adjusted) $557M $651M $845M $1.5B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.1B $15.8B $17.4B $18.8B $20.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1B $7.8B $8.2B $7.8B $7.8B
Gross Profit $7B $8B $9.1B $11B $12.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7B $5.7B $6.1B $6.5B $6.6B
Other Inc / (Exp) $497M $30M -$21M $107M -$81M
Operating Expenses $5.7B $5.7B $6.1B $6.5B $6.6B
Operating Income $1.3B $2.3B $3.1B $4.5B $5.7B
 
Net Interest Expenses $729M $697M $704M $891M $1.2B
EBT. Incl. Unusual Items $1.1B $1.6B $2.3B $3.8B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $230M $320M $445M $713M $658M
Net Income to Company $903M $1.4B $2.1B $3B $3.1B
 
Minority Interest in Earnings $2M -$60M -$58M -$58M -$58M
Net Income to Common Excl Extra Items $905M $1.3B $2.1B $3B $3.1B
 
Basic EPS (Cont. Ops) $1.34 $1.96 $3.22 $4.82 $5.20
Diluted EPS (Cont. Ops) $1.32 $1.93 $3.19 $4.78 $5.20
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.1B $5.5B $6.2B $7.8B $8.7B
EBIT $1.9B $2.3B $3.1B $4.7B $5.6B
 
Revenue (Reported) $15.1B $15.8B $17.4B $18.8B $20.1B
Operating Income (Reported) $1.3B $2.3B $3.1B $4.5B $5.7B
Operating Income (Adjusted) $1.9B $2.3B $3.1B $4.7B $5.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11B $12B $13.1B $14.2B $15.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6B $5.9B $6B $5.8B $6B
Gross Profit $5.1B $6B $7.1B $8.3B $9.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2B $4.3B $4.6B $5B $5B
Other Inc / (Exp) $498M $36M -$56M $91M -$17M
Operating Expenses $4.2B $4.3B $4.6B $5B $5B
Operating Income $872M $1.8B $2.5B $3.4B $4.2B
 
Net Interest Expenses $535M $523M $534M $692M $872M
EBT. Incl. Unusual Items $835M $1.3B $1.9B $2.8B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176M $300M $382M $544M $448M
Net Income to Company $662M $1B $1.8B $2.2B $2.2B
 
Minority Interest in Earnings -$4M -$47M -$36M -$42M -$39M
Net Income to Common Excl Extra Items $658M $1B $1.7B $2.2B $2.2B
 
Basic EPS (Cont. Ops) $0.97 $1.51 $2.71 $3.58 $3.75
Diluted EPS (Cont. Ops) $0.96 $1.49 $2.69 $3.55 $3.75
Weighted Average Basic Share $2B $2B $1.9B $1.8B $1.7B
Weighted Average Diluted Share $2.1B $2B $2B $1.9B $1.8B
 
EBITDA $3.8B $4.2B $4.9B $5.9B $6.6B
EBIT $1.4B $1.8B $2.5B $3.5B $4.2B
 
Revenue (Reported) $11B $12B $13.1B $14.2B $15.2B
Operating Income (Reported) $872M $1.8B $2.5B $3.4B $4.2B
Operating Income (Adjusted) $1.4B $1.8B $2.5B $3.5B $4.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $893M $906M $835M $902M $1.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.8B $2.5B $2.9B $3.6B $3.6B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $13.4B $12.8B $15.2B $23.1B $30B
Total Current Assets $17B $16.2B $18.9B $27.5B $34.8B
 
Property Plant And Equipment $1.6B $1.6B $1.7B $2B $2.2B
Long-Term Investments $2.7B $2.8B $2.6B $2.4B $2.3B
Goodwill $36B $36.3B $36.4B $36.8B $37.2B
Other Intangibles $17.6B $15.4B $14B $12.4B $11.2B
Other Long-Term Assets $2B $1.6B $1.8B $1.8B $2.3B
Total Assets $77.5B $74.6B $76.2B $83.9B $90.9B
 
Accounts Payable $392M $437M $593M $652M $449M
Accrued Expenses $1.5B $1.5B $1.6B $1.5B $1.5B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $137M $240M $268M $394M $431M
Other Current Liabilities $11.9B $11.5B $13.7B $21.5B $27.7B
Total Current Liabilities $15.7B $15.6B $18.3B $26.5B $33.6B
 
Long-Term Debt $21.4B $19.8B $20.2B $20.4B $21.7B
Capital Leases -- -- -- -- --
Total Liabilities $42.7B $41.3B $44.3B $52.2B $60.2B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$180M -$387M -$745M -$1.2B -$783M
Common Equity $33B $32.3B $31B $30.8B $29.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $999M $998M $860M $812M
Total Equity $34.9B $33.3B $32B $31.7B $30.7B
 
Total Liabilities and Equity $77.5B $74.6B $76.2B $83.9B $90.9B
Cash and Short Terms $893M $906M $835M $902M $1.2B
Total Debt $21.5B $19.9B $20.4B $20.6B $22.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $937M $933M $893M $720M $617M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.8B $3.3B $3.5B $3.7B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- $1.9B
Other Current Assets $10.8B $14.7B $15.7B $23.8B $18.2B
Total Current Assets $14B $18.4B $19.9B $28.6B $25.1B
 
Property Plant And Equipment $1.6B $1.7B $1.9B $2.1B $2.4B
Long-Term Investments $2.8B $2.6B $2.4B $2.3B $1.6B
Goodwill $35.9B $36.3B $36.2B $36.8B $37.1B
Other Intangibles $15.6B $14.3B $12.5B $11.4B $10.3B
Other Long-Term Assets $1.7B $1.7B $1.9B $2B $2.3B
Total Assets $72.4B $75.8B $75.6B $84.2B $79.8B
 
Accounts Payable $373M $496M $469M $441M $483M
Accrued Expenses $1.5B $1.5B $1.6B $1.6B $1.6B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $244M $294M $271M $395M $441M
Other Current Liabilities $9.4B $13.2B $14.2B $21.8B $17.5B
Total Current Liabilities $13.3B $17.6B $18.7B $26.6B $23.6B
 
Long-Term Debt $20.4B $20B $20.3B $22B $23.4B
Capital Leases -- -- -- -- --
Total Liabilities $39.7B $43.2B $44.5B $53.8B $51.4B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$831M -$649M -$1.5B -$1.2B -$956M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $997M $988M $817M $813M $652M
Total Equity $32.7B $32.6B $31.1B $30.4B $28.4B
 
Total Liabilities and Equity $72.4B $75.8B $75.6B $84.2B $79.8B
Cash and Short Terms $937M $933M $893M $720M $617M
Total Debt $20.5B $20.1B $20.5B $22.3B $24.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $914M $975M $1.4B $2.6B $3.1B
Depreciation & Amoritzation $1.7B $3.2B $3.2B $3.2B $3.1B
Stock-Based Compensation $229M $369M $239M $323M $342M
Change in Accounts Receivable -$7M $320M -$358M -$770M $23M
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $4.1B $4B $4.6B $5.2B
 
Capital Expenditures $721M $900M $1.2B $1.5B $1.4B
Cash Acquisitions -$15B $440M -$848M -$742M $221M
Cash From Investing -$15.7B -$341M -$1.6B -$2.1B -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $20B $8.9B $6.4B $1.6B $5.6B
Long-Term Debt Repaid -$5B -$10.9B -$7.9B -$3.3B -$3B
Repurchase of Common Stock -$561M -$1.8B -$2.8B -$2.7B -$4.8B
Other Financing Activities -$209M $289M $610M -$96M -$726M
Cash From Financing $14.4B -$3.4B -$1.7B -$2.5B -$4.4B
 
Beginning Cash (CF) $556M $2.2B $2.6B $3.2B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B $375M $663M $28M -$262M
Ending Cash (CF) $2.2B $2.6B $3.2B $3.2B $3B
 
Levered Free Cash Flow $2.1B $3.2B $2.9B $3.1B $3.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $276M $446M $493M $969M $571M
Depreciation & Amoritzation $787M $805M $790M $769M $778M
Stock-Based Compensation $84M $63M $89M $76M $88M
Change in Accounts Receivable $182M -$144M -$158M -$12M $40M
Change in Inventories -- -- -- -- --
Cash From Operations $1B $678M $1.2B $1.6B $2.2B
 
Capital Expenditures $201M $320M $430M $355M $402M
Cash Acquisitions -$7M -$2M $29M $232M --
Cash From Investing -$180M -$267M -$374M -$97M -$533M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $2.2B $259M $2B $3B
Long-Term Debt Repaid -$3.1B -$1.1B -$1.3B -$674M -$3.2B
Repurchase of Common Stock -$38M -$407M -$831M -$1.2B -$1.3B
Other Financing Activities -$8M $192M $289M -$203M $612M
Cash From Financing -$826M -$95M -$443M -$1.3B -$1.1B
 
Beginning Cash (CF) $907M $2.7B $3.1B $2.9B $2.8B
Foreign Exchange Rate Adjustment $8M -$9M -$51M -$27M $37M
Additions / Reductions $36M $316M $363M $176M $634M
Ending Cash (CF) $951M $3B $3.4B $3B $3.5B
 
Levered Free Cash Flow $841M $358M $750M $1.2B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $903M $1.4B $2.1B $3B $3.1B
Depreciation & Amoritzation $3.2B $3.2B $3.2B $3.1B $3.1B
Stock-Based Compensation $394M $273M $293M $354M $340M
Change in Accounts Receivable $302M -$438M -$581M -$130M -$232M
Change in Inventories -- -- -- -- --
Cash From Operations $4.1B $3.9B $4.3B $5.2B $6B
 
Capital Expenditures $979M $1B $1.5B $1.4B $1.5B
Cash Acquisitions $1.4B -$496M -$817M -$46M -$11M
Cash From Investing $475M -$1.2B -$2.2B -$1.3B -$2.1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $9.3B $7.3B $1.3B $5.4B $6.5B
Long-Term Debt Repaid -$11.3B -$8.1B -$4.3B -$2B -$6B
Repurchase of Common Stock -$1.9B -$2B -$2.9B -$4.6B -$5.5B
Other Financing Activities $18M $667M $394M -$1B $498M
Cash From Financing -$3.8B -$2B -$1.6B -$4.3B -$3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $984M $773M $497M -$405M $402M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.2B $2.9B $2.8B $3.8B $4.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $662M $1B $1.8B $2.2B $2.2B
Depreciation & Amoritzation $2.4B $2.4B $2.4B $2.4B $2.3B
Stock-Based Compensation $286M $190M $244M $275M $273M
Change in Accounts Receivable $460M -$298M -$521M $119M -$136M
Change in Inventories -- -- -- -- --
Cash From Operations $3B $2.7B $3B $3.6B $4.4B
 
Capital Expenditures $689M $814M $1.1B $1B $1.2B
Cash Acquisitions $441M -$495M -$464M $232M --
Cash From Investing -$154M -$965M -$1.5B -$710M -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.1B $6.6B $1.5B $5.2B $6.1B
Long-Term Debt Repaid -$9.3B -$6.5B -$2.9B -$1.7B -$4.7B
Repurchase of Common Stock -$1.6B -$1.8B -$1.9B -$3.8B -$4.5B
Other Financing Activities -$71M $307M $91M -$818M $406M
Cash From Financing -$2.8B -$1.3B -$1.2B -$3B -$2.2B
 
Beginning Cash (CF) $2.8B $7.7B $9.1B $8.9B $9B
Foreign Exchange Rate Adjustment -$4M -$11M -$84M -$8M $25M
Additions / Reductions $22M $420M $254M -$179M $485M
Ending Cash (CF) $2.8B $8.1B $9.3B $8.7B $9.5B
 
Levered Free Cash Flow $2.3B $1.9B $1.8B $2.5B $3.2B

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

GET BETTER TRADE IDEAS

Popular

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,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

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

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.02% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 12.01% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.06% over the past day.

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

Show me the best stock