Financhill
Buy
55

FLS Quote, Financials, Valuation and Earnings

Last price:
$48.98
Seasonality move :
9.04%
Day range:
$48.28 - $49.64
52-week range:
$43.66 - $65.08
Dividend yield:
1.71%
P/E ratio:
22.90x
P/S ratio:
1.42x
P/B ratio:
3.22x
Volume:
1.5M
Avg. volume:
1.7M
1-year change:
10.99%
Market cap:
$6.5B
Revenue:
$4.6B
EPS (TTM):
$2.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $3.5B $3.6B $4.3B $4.6B
Revenue Growth (YoY) -5.37% -5.02% 2.09% 19.51% 5.49%
 
Cost of Revenues $2.6B $2.5B $2.6B $3B $3.1B
Gross Profit $1.1B $1B $994.3M $1.3B $1.4B
Gross Profit Margin 29.96% 29.64% 27.5% 29.55% 31.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $878.2M $797.1M $815.5M $961.2M $978M
Other Inc / (Exp) $15.8M -$64.2M $17.9M -$32M -$6.1M
Operating Expenses $878.2M $797.1M $815.5M $961.2M $978M
Operating Income $238.5M $252.6M $178.8M $315.7M $456.2M
 
Net Interest Expenses $52M $54.9M $42.3M $59.9M $63.9M
EBT. Incl. Unusual Items $202.3M $133.6M $154.4M $223.8M $386.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.4M -$2.6M -$43.6M $18.6M $84.9M
Net Income to Company $140.9M $136.2M $198M $205.2M $301.2M
 
Minority Interest in Earnings -$10.5M -$10.2M -$9.3M -$18.4M -$18.5M
Net Income to Common Excl Extra Items $130.4M $125.9M $188.7M $186.7M $282.8M
 
Basic EPS (Cont. Ops) $1.00 $0.97 $1.44 $1.42 $2.15
Diluted EPS (Cont. Ops) $1.00 $0.96 $1.44 $1.42 $2.14
Weighted Average Basic Share $130.4M $130.3M $130.6M $131.1M $131.5M
Weighted Average Diluted Share $131.1M $130.9M $131.3M $131.9M $132.4M
 
EBITDA $359.2M $291M $291.6M $374.4M $541.1M
EBIT $258.5M $191.2M $200.6M $290.7M $455.5M
 
Revenue (Reported) $3.7B $3.5B $3.6B $4.3B $4.6B
Operating Income (Reported) $238.5M $252.6M $178.8M $315.7M $456.2M
Operating Income (Adjusted) $258.5M $191.2M $200.6M $290.7M $455.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $985.3M $919.5M $1B $1.2B $1.2B
Revenue Growth (YoY) -7.76% -6.68% 13% 12.15% 1.3%
 
Cost of Revenues $689.9M $652.4M $743.7M $825.6M $808.2M
Gross Profit $295.4M $267.1M $295.2M $339.5M $372.1M
Gross Profit Margin 29.98% 29.05% 28.42% 29.14% 31.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202.7M $187.1M $193.6M $234.7M $252M
Other Inc / (Exp) -$16.1M -$48.3M -$25.1M -$17.9M $4.4M
Operating Expenses $202.7M $187.1M $193.6M $234.7M $252M
Operating Income $92.7M $80M $101.7M $104.8M $120.1M
 
Net Interest Expenses $16.2M $10.9M $11.9M $15.4M $18.9M
EBT. Incl. Unusual Items $60.4M $20.8M $64.7M $71.4M $105.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $767K $1.3M -$60.3M $4M $22.2M
Net Income to Company $59.6M $19.5M $125M $67.4M $83.5M
 
Minority Interest in Earnings -$3.6M -$2.7M -$3.6M -$4.8M -$6M
Net Income to Common Excl Extra Items $56.1M $16.7M $121.3M $62.6M $77.5M
 
Basic EPS (Cont. Ops) $0.44 $0.13 $0.93 $0.48 $0.59
Diluted EPS (Cont. Ops) $0.43 $0.13 $0.92 $0.47 $0.59
Weighted Average Basic Share $130.3M $130.2M $130.7M $131.2M $131.4M
Weighted Average Diluted Share $131M $130.8M $131.6M $132.1M $132.4M
 
EBITDA $105.2M $55.4M $99.3M $109M $148.5M
EBIT $77.2M $32.6M $77.6M $88.3M $126.2M
 
Revenue (Reported) $985.3M $919.5M $1B $1.2B $1.2B
Operating Income (Reported) $92.7M $80M $101.7M $104.8M $120.1M
Operating Income (Adjusted) $77.2M $32.6M $77.6M $88.3M $126.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $3.5B $3.6B $4.3B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.5B $2.6B $3B $3.1B
Gross Profit $1.1B $1B $994.3M $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $878.2M $797.1M $815.5M $961.2M $978M
Other Inc / (Exp) $15.8M -$64.2M $17.8M -$32M -$6.1M
Operating Expenses $878.2M $797.1M $815.5M $961.2M $978M
Operating Income $238.5M $252.6M $178.8M $315.7M $456.2M
 
Net Interest Expenses $52M $54.9M $42.3M $59.9M $63.9M
EBT. Incl. Unusual Items $202.3M $133.6M $154.4M $223.7M $386.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.4M -$2.6M -$43.6M $18.6M $84.9M
Net Income to Company $140.9M $136.2M $198M $205.2M $301.2M
 
Minority Interest in Earnings -$10.5M -$10.2M -$9.3M -$18.4M -$18.5M
Net Income to Common Excl Extra Items $130.4M $126M $188.7M $186.7M $282.8M
 
Basic EPS (Cont. Ops) $1.01 $0.97 $1.44 $1.42 $2.14
Diluted EPS (Cont. Ops) $1.00 $0.97 $1.43 $1.41 $2.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $359.2M $291M $291.6M $374.4M $541.1M
EBIT $258.5M $191.2M $200.6M $290.7M $455.5M
 
Revenue (Reported) $3.7B $3.5B $3.6B $4.3B $4.6B
Operating Income (Reported) $238.5M $252.6M $178.8M $315.7M $456.2M
Operating Income (Adjusted) $258.5M $191.2M $200.6M $290.7M $455.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.5B $3.6B $4.3B $4.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.6B $3B $3.1B --
Gross Profit $1B $994.3M $1.3B $1.4B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $797.1M $815.5M $961.2M $978M --
Other Inc / (Exp) -$64.2M $17.8M -$32M -$6.1M --
Operating Expenses $797.1M $815.5M $961.2M $978M --
Operating Income $252.6M $178.8M $315.7M $456.2M --
 
Net Interest Expenses $54.9M $42.3M $59.9M $63.9M --
EBT. Incl. Unusual Items $133.6M $154.4M $223.7M $386.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.6M -$43.6M $18.6M $84.9M --
Net Income to Company $136.2M $198M $205.2M $301.2M --
 
Minority Interest in Earnings -$10.2M -$9.3M -$18.4M -$18.5M --
Net Income to Common Excl Extra Items $126M $188.7M $186.7M $282.8M --
 
Basic EPS (Cont. Ops) $0.97 $1.44 $1.42 $2.14 --
Diluted EPS (Cont. Ops) $0.97 $1.43 $1.41 $2.14 --
Weighted Average Basic Share $521.2M $522.5M $524.5M $526M --
Weighted Average Diluted Share $523.4M $524.6M $527.7M $529.4M --
 
EBITDA $291M $291.6M $374.4M $541.1M --
EBIT $191.2M $200.6M $290.7M $455.5M --
 
Revenue (Reported) $3.5B $3.6B $4.3B $4.6B --
Operating Income (Reported) $252.6M $178.8M $315.7M $456.2M --
Operating Income (Adjusted) $191.2M $200.6M $290.7M $455.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $658.5M $435M $545.7M $675.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $749.2M $715M $852.6M $867.8M $956.5M
Inventory $667.2M $678.3M $803.2M $879.9M $837.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $110.6M $117.1M $110.7M $116.1M $116.2M
Total Current Assets $2.9B $2.4B $2.5B $2.7B $2.9B
 
Property Plant And Equipment $765M $709.8M $675.9M $662.6M $699.1M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.3B
Other Intangibles $168.5M $152.5M $134.5M $122.2M $188.6M
Other Long-Term Assets $221.4M $258.3M $211.8M $219.5M $200.6M
Total Assets $5.3B $4.7B $4.8B $5.1B $5.5B
 
Accounts Payable $440.2M $410.1M $476.7M $547.8M $545.3M
Accrued Expenses $177.6M $172.8M $365.5M $453.9M $504.2M
Current Portion Of Long-Term Debt $9M $41.1M $49.3M $66.2M $44.1M
Current Portion Of Capital Lease Obligations $35M $32.6M $32.5M $32.4M $33.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.1B $1.2B $1.4B $1.5B
 
Long-Term Debt $1.7B $1.3B $1.2B $1.2B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $2.9B $2.9B $3.1B $3.4B
 
Common Stock $221M $221M $221M $221M $221M
Other Common Equity Adj -$609.6M -$563.6M -$647.8M -$639.6M -$741.4M
Common Equity $1.7B $1.8B $1.8B $1.9B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.3M $33M $33.6M $39M $44M
Total Equity $1.8B $1.8B $1.9B $2B $2.1B
 
Total Liabilities and Equity $5.3B $4.7B $4.8B $5.1B $5.5B
Cash and Short Terms $1.1B $658.5M $435M $545.7M $675.4M
Total Debt $1.7B $1.3B $1.3B $1.2B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.1B $658.5M $435M $545.7M $675.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $749.2M $715M $852.6M $867.8M $956.5M
Inventory $667.2M $678.3M $803.2M $879.9M $837.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $110.6M $117.1M $110.7M $116.1M $116.2M
Total Current Assets $2.9B $2.4B $2.5B $2.7B $2.9B
 
Property Plant And Equipment $765M $709.8M $675.9M $662.6M $699.1M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.3B
Other Intangibles $168.5M $152.5M $134.5M $122.2M $188.6M
Other Long-Term Assets $221.4M $258.3M $211.8M $219.5M $200.6M
Total Assets $5.3B $4.7B $4.8B $5.1B $5.5B
 
Accounts Payable $440.2M $410.1M $476.7M $547.8M $545.3M
Accrued Expenses $177.6M $172.8M $365.5M $453.9M $504.2M
Current Portion Of Long-Term Debt $9M $41.1M $49.3M $66.2M $44.1M
Current Portion Of Capital Lease Obligations $35M $32.6M $32.5M $32.4M $33.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.1B $1.1B $1.2B $1.4B $1.5B
 
Long-Term Debt $1.7B $1.3B $1.2B $1.2B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $3.6B $2.9B $2.9B $3.1B $3.4B
 
Common Stock $221M $221M $221M $221M $221M
Other Common Equity Adj -$609.6M -$563.6M -$647.8M -$639.6M -$741.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30.3M $33M $33.6M $39M $44M
Total Equity $1.8B $1.8B $1.9B $2B $2.1B
 
Total Liabilities and Equity $5.3B $4.7B $4.8B $5.1B $5.5B
Cash and Short Terms $1.1B $658.5M $435M $545.7M $675.4M
Total Debt $1.7B $1.3B $1.3B $1.2B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $140.9M $136.2M $198M $205.2M $301.2M
Depreciation & Amoritzation $100.8M $99.8M $91M $83.7M $85.6M
Stock-Based Compensation $27.3M $29.5M $25.5M $27.8M $30.5M
Change in Accounts Receivable $49.9M $65.7M -$193.8M -$36.4M -$100.7M
Change in Inventories $15.3M -$32.1M -$147.5M -$59.8M $38.9M
Cash From Operations $310.5M $250.1M -$40M $325.8M $425.3M
 
Capital Expenditures $57.4M $54.9M $76.3M $67.4M $81M
Cash Acquisitions -- -$7.2M -$225K -$3.3M -$308.4M
Cash From Investing -$41.7M -$59.5M -$6.1M -$68.6M -$387.2M
 
Dividends Paid (Ex Special Dividend) -$104.2M -$104.6M -$104.5M -$105M -$110.4M
Special Dividend Paid
Long-Term Debt Issued $498.3M $798.3M $45M $280M $466M
Long-Term Debt Repaid -$191.3M -$1.3B -$77.5M -$320M -$195.4M
Repurchase of Common Stock -$32.1M -$17.5M -- -- -$20.1M
Other Financing Activities -$23.2M -$24.8M -$13M -$8.1M -$22.6M
Cash From Financing $147.6M -$599.7M -$150M -$153M $117.5M
 
Beginning Cash (CF) $671M $1.1B $658.5M $435M $545.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $416.4M -$409.1M -$196.1M $104.2M $155.6M
Ending Cash (CF) $1.1B $658.5M $435M $545.7M $675.4M
 
Levered Free Cash Flow $253.1M $195.2M -$116.3M $258.4M $344.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.6M $19.5M $125M $67.4M $83.5M
Depreciation & Amoritzation $28.1M $22.9M $21.7M $20.7M $22.4M
Stock-Based Compensation $3.1M $5.9M $1.8M $5.7M $5.9M
Change in Accounts Receivable $62.9M $5.9M -$93.5M -$27.7M $19M
Change in Inventories $67.3M $15.4M $4.4M $54.8M $35.9M
Cash From Operations $196.3M $99M $69.5M $194.6M $197.3M
 
Capital Expenditures $11M $20.9M $30.5M $19.8M $28.9M
Cash Acquisitions -- -- -- -$3.3M -$305.9M
Cash From Investing -$9M -$20.8M $39.6M -$20.2M -$333.1M
 
Dividends Paid (Ex Special Dividend) -$26.1M -$26.1M -$26.1M -$26.2M -$27.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $45M $50M $366M
Long-Term Debt Repaid -- -$843.6M -$53.3M -$145M -$100.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.2M -$2.4M -$3.8M $320K -$13.2M
Cash From Financing -$31.3M -$872.1M -$38.2M -$120.9M $224.9M
 
Beginning Cash (CF) $921.2M $1.5B $351.9M $480.5M $611.7M
Foreign Exchange Rate Adjustment $18.1M -$5M $12.3M $11.7M -$25.4M
Additions / Reductions $156M -$793.8M $70.8M $53.5M $89.1M
Ending Cash (CF) $1.1B $658.5M $435M $545.7M $675.4M
 
Levered Free Cash Flow $185.3M $78.1M $39M $174.8M $168.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $140.9M $136.2M $198M $205.2M $301.2M
Depreciation & Amoritzation $100.8M $99.8M $91M $83.7M $85.6M
Stock-Based Compensation $27.3M $29.5M $25.5M $27.8M $30.5M
Change in Accounts Receivable $49.9M $65.7M -$193.8M -$36.4M -$100.7M
Change in Inventories $15.3M -$32.1M -$147.5M -$59.8M $38.9M
Cash From Operations $310.5M $250.1M -$40M $325.8M $425.3M
 
Capital Expenditures $57.4M $54.9M $76.3M $67.4M $81M
Cash Acquisitions -- -- -- -$3.3M -$308.4M
Cash From Investing -$41.7M -$59.5M -$6.1M -$68.6M -$387.2M
 
Dividends Paid (Ex Special Dividend) -$104.2M -$104.6M -$104.5M -$105M -$110.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$191.3M -$1.3B -$77.5M -$320M -$195.4M
Repurchase of Common Stock -$32.1M -$17.5M -- -- -$20.1M
Other Financing Activities -$23.2M -$24.8M -$13M -$8.1M -$22.6M
Cash From Financing $147.6M -$599.7M -$150M -$153M $117.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $416.4M -$409.1M -$196.1M $104.2M $155.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $253.1M $195.2M -$116.3M $258.4M $344.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $136.2M $198M $205.2M $301.2M --
Depreciation & Amoritzation $99.8M $91M $83.7M $85.6M --
Stock-Based Compensation $29.5M $25.5M $27.8M $30.5M --
Change in Accounts Receivable $65.7M -$193.8M -$36.4M -$100.7M --
Change in Inventories -$32.1M -$147.5M -$59.8M $38.9M --
Cash From Operations $250.1M -$40M $325.8M $425.3M --
 
Capital Expenditures $54.9M $76.3M $67.4M $81M --
Cash Acquisitions -- -- -$3.3M -$308.4M --
Cash From Investing -$59.5M -$6.1M -$68.6M -$387.2M --
 
Dividends Paid (Ex Special Dividend) -$104.6M -$104.5M -$105M -$110.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $798.3M $45M $280M $466M --
Long-Term Debt Repaid -$1.3B -$77.5M -$320M -$195.4M --
Repurchase of Common Stock -$17.5M -- -- -$20.1M --
Other Financing Activities -$24.8M -$13M -$8.1M -$22.6M --
Cash From Financing -$599.7M -$150M -$153M $117.5M --
 
Beginning Cash (CF) $3.8B $2B $1.7B $2.2B --
Foreign Exchange Rate Adjustment -$27.8M -$27.4M $6.5M -$25.8M --
Additions / Reductions -$409.1M -$196.1M $104.2M $155.6M --
Ending Cash (CF) $3.4B $1.8B $1.9B $2.3B --
 
Levered Free Cash Flow $195.2M -$116.3M $258.4M $344.3M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock