Financhill
Buy
62

FCFS Quote, Financials, Valuation and Earnings

Last price:
$132.79
Seasonality move :
2.5%
Day range:
$132.38 - $134.52
52-week range:
$100.24 - $135.57
Dividend yield:
1.12%
P/E ratio:
21.24x
P/S ratio:
1.76x
P/B ratio:
2.86x
Volume:
282.8K
Avg. volume:
405.1K
1-year change:
10.16%
Market cap:
$5.9B
Revenue:
$3.4B
EPS (TTM):
$6.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $1.7B $2.7B $3.2B $3.4B
Revenue Growth (YoY) -12.51% 4.15% 60.62% 15.5% 7.51%
 
Cost of Revenues $720.1M $779.8M $1.5B $1.6B $1.8B
Gross Profit $911.1M $919.2M $1.3B $1.5B $1.6B
Gross Profit Margin 55.85% 54.1% 46.34% 47.82% 48.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $110.9M $111.3M $147.9M $176.3M $173.2M
Other Inc / (Exp) -$24.4M $1M $109.1M -$5M -$4.3M
Operating Expenses $715.2M $722M $980.7M $1.1B $1.2B
Operating Income $195.9M $197.2M $283.9M $389.6M $450.4M
 
Net Interest Expenses $27.8M $31.7M $69.4M $91.8M $103.3M
EBT. Incl. Unusual Items $143.7M $166.5M $323.6M $292.8M $342.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.1M $41.6M $70.1M $73.5M $84M
Net Income to Company $106.6M $124.9M $253.5M $219.3M $258.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.6M $124.9M $253.5M $219.3M $258.8M
 
Basic EPS (Cont. Ops) $2.57 $3.05 $5.37 $4.82 $5.76
Diluted EPS (Cont. Ops) $2.56 $3.04 $5.36 $4.80 $5.73
Weighted Average Basic Share $41.5M $41M $47.2M $45.5M $45M
Weighted Average Diluted Share $41.6M $41M $47.3M $45.7M $45.2M
 
EBITDA $215.1M $257.6M $851.7M $906.7M $986.2M
EBIT $173M $198.9M $394.3M $386.1M $448M
 
Revenue (Reported) $1.6B $1.7B $2.7B $3.2B $3.4B
Operating Income (Reported) $195.9M $197.2M $283.9M $389.6M $450.4M
Operating Income (Adjusted) $173M $198.9M $394.3M $386.1M $448M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $407.9M $659.8M $762.7M $836.4M $836.4M
Revenue Growth (YoY) -12.55% 61.75% 15.6% 9.65% 0.01%
 
Cost of Revenues $174.4M $368.7M $414.7M $440.5M $412.2M
Gross Profit $233.6M $291.2M $348.1M $395.8M $424.2M
Gross Profit Margin 57.26% 44.13% 45.63% 47.33% 50.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31M $36.9M $39M $44M $48.5M
Other Inc / (Exp) -$1.3M -$2.9M $726K $1.9M $1.9M
Operating Expenses $178.9M $235.7M $265.2M $291.2M $288.6M
Operating Income $54.7M $55.5M $82.9M $104.7M $135.6M
 
Net Interest Expenses $7.1M $15.5M $20.4M $24.7M $26.2M
EBT. Incl. Unusual Items $46.3M $37M $63.2M $81.9M $111.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $9M $15.8M $20.5M $27.6M
Net Income to Company $33.7M $28M $47.4M $61.4M $83.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.7M $28M $47.4M $61.4M $83.6M
 
Basic EPS (Cont. Ops) $0.82 $0.58 $1.03 $1.36 $1.87
Diluted EPS (Cont. Ops) $0.82 $0.58 $1.02 $1.35 $1.87
Weighted Average Basic Share $41M $48.2M $46.1M $45.2M $44.6M
Weighted Average Diluted Share $41.1M $48.3M $46.3M $45.4M $44.8M
 
EBITDA $64.1M $172.5M $212.8M $253.6M $253M
EBIT $53.5M $53.2M $84.1M $107.3M $138.7M
 
Revenue (Reported) $407.9M $659.8M $762.7M $836.4M $836.4M
Operating Income (Reported) $54.7M $55.5M $82.9M $104.7M $135.6M
Operating Income (Adjusted) $53.5M $53.2M $84.1M $107.3M $138.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.6B $2B $2.8B $3.2B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $687.3M $974.1M $1.5B $1.7B $1.7B
Gross Profit $885.4M $976.8M $1.3B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $109M $117.1M $150.1M $181.3M $178.7M
Other Inc / (Exp) -$17.5M -$584K $112.8M -$3.8M -$3.4M
Operating Expenses $697.1M $778.8M $1B $1.1B $1.2B
Operating Income $188.4M $198M $311.3M $411.4M $480.4M
 
Net Interest Expenses $26.6M $40.2M $74.2M $96.1M $104.9M
EBT. Incl. Unusual Items $144.3M $157.2M $349.8M $311.5M $372.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.9M $38M $77M $78.2M $91.1M
Net Income to Company $107.4M $119.2M $272.9M $233.3M $281M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $107.4M $119.2M $272.9M $233.3M $281M
 
Basic EPS (Cont. Ops) $2.59 $2.72 $5.84 $5.16 $6.28
Diluted EPS (Cont. Ops) $2.59 $2.71 $5.81 $5.13 $6.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $214.5M $366M $892M $947.5M $985.6M
EBIT $172.4M $198.6M $425.2M $409.3M $479.4M
 
Revenue (Reported) $1.6B $2B $2.8B $3.2B $3.4B
Operating Income (Reported) $188.4M $198M $311.3M $411.4M $480.4M
Operating Income (Adjusted) $172.4M $198.6M $425.2M $409.3M $479.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $407.9M $659.8M $762.7M $836.4M $836.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $174.4M $368.7M $414.7M $440.5M $412.2M
Gross Profit $233.6M $291.2M $348.1M $395.8M $424.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31M $36.9M $39M $44M $48.5M
Other Inc / (Exp) -$1.3M -$2.9M $726K $1.9M $1.9M
Operating Expenses $178.9M $235.7M $265.2M $291.2M $288.6M
Operating Income $54.7M $55.5M $82.9M $104.7M $135.6M
 
Net Interest Expenses $7.1M $15.5M $20.4M $24.7M $26.2M
EBT. Incl. Unusual Items $46.3M $37M $63.2M $81.9M $111.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.6M $9M $15.8M $20.5M $27.6M
Net Income to Company $33.7M $28M $47.4M $61.4M $83.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.7M $28M $47.4M $61.4M $83.6M
 
Basic EPS (Cont. Ops) $0.82 $0.58 $1.03 $1.36 $1.87
Diluted EPS (Cont. Ops) $0.82 $0.58 $1.02 $1.35 $1.87
Weighted Average Basic Share $41M $48.2M $46.1M $45.2M $44.6M
Weighted Average Diluted Share $41.1M $48.3M $46.3M $45.4M $44.8M
 
EBITDA $64.1M $172.5M $212.8M $253.6M $253M
EBIT $53.5M $53.2M $84.1M $107.3M $138.7M
 
Revenue (Reported) $407.9M $659.8M $762.7M $836.4M $836.4M
Operating Income (Reported) $54.7M $55.5M $82.9M $104.7M $135.6M
Operating Income (Adjusted) $53.5M $53.2M $84.1M $107.3M $138.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $65.9M $120M $117.3M $127M $175.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $41.1M $55.4M $57.8M $71.9M $73.3M
Inventory $190.4M $263.3M $288.3M $312.1M $334.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $9.4M $161.7M $173.1M $209.8M $155.4M
Total Current Assets $624.6M $1.1B $1.1B $1.3B $1.4B
 
Property Plant And Equipment $672.6M $768.6M $845.7M $961.2M $1B
Long-Term Investments -- -- -- -- --
Goodwill $977.4M $1.5B $1.6B $1.7B $1.8B
Other Intangibles $83.7M $388.2M $330.3M $277.7M $228.9M
Other Long-Term Assets $9.8M $8.5M $9.4M $10.2M $9.9M
Total Assets $2.4B $3.8B $3.9B $4.3B $4.5B
 
Accounts Payable $7.2M $23.1M $27.4M $26.5M $31.1M
Accrued Expenses $19.1M $25.3M $39M $44.2M $48M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $88.6M $90.6M $92.9M $102M $95.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $206.4M $392.2M $295.5M $335.6M $339.4M
 
Long-Term Debt $615.9M $1.3B $1.4B $1.6B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $2B $2B $2.3B $2.4B
 
Common Stock $493K $573K $573K $573K $575K
Other Common Equity Adj -- -- -$106.6M -$43M -$129.6M
Common Equity $1.3B $1.8B $1.9B $2B $2.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.8B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.4B $3.8B $3.9B $4.3B $4.5B
Cash and Short Terms $65.9M $120M $117.3M $127M $175.1M
Total Debt $615.9M $1.3B $1.4B $1.6B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $54.6M $113.3M $100.8M $135.1M $146M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.3M $52M $56.4M $69.7M $71.2M
Inventory $185.3M $247.3M $257.6M $302.4M $334.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $8.6M $141.7M $178.4M $188.2M $129.6M
Total Current Assets $557.6M $1B $1.1B $1.3B $1.3B
 
Property Plant And Equipment $672M $774.6M $872.3M $978.9M $1.1B
Long-Term Investments -- -- -- -- --
Goodwill $974.1M $1.5B $1.6B $1.7B $1.8B
Other Intangibles $83.2M $373.9M $315.9M $265.2M $216.7M
Other Long-Term Assets $9.4M $8.3M $9.2M $10.1M $10M
Total Assets $2.3B $3.7B $3.9B $4.2B $4.4B
 
Accounts Payable $79.6M -- -- -- $129.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $86.5M $92.1M $95.3M $100.9M $96.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $212M $387.1M $306.7M $315.1M $301.9M
 
Long-Term Debt $537.1M $1.3B $1.3B $1.5B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $1B $2B $2B $2.2B $2.4B
 
Common Stock $493K $573K $573K $573K $575K
Other Common Equity Adj -- -- -- -$36.7M -$130.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.8B $1.9B $2B $2.1B
 
Total Liabilities and Equity $2.3B $3.7B $3.9B $4.2B $4.4B
Cash and Short Terms $54.6M $113.3M $100.8M $135.1M $146M
Total Debt $537.1M $1.3B $1.3B $1.5B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $106.6M $124.9M $253.5M $219.3M $258.8M
Depreciation & Amoritzation $42.1M $58.7M $457.3M $520.6M $538.2M
Stock-Based Compensation $2.9M $5.2M $10.9M $13.7M $14.8M
Change in Accounts Receivable $5.5M -$2.5M -$1.2M -$8.7M -$3.4M
Change in Inventories $29.2M -$27M -$3.1M $1.8M -$9.7M
Cash From Operations $222.3M $223.3M $469.3M $416.1M $540M
 
Capital Expenditures $37.5M $42M $35.6M $60.1M $68.2M
Cash Acquisitions -$44.3M -$543.9M -$96.8M -$181.3M -$76M
Cash From Investing -$20.4M -$744.6M -$336.4M -$462.3M -$441.6M
 
Dividends Paid (Ex Special Dividend) -$44.8M -$47.5M -$59.6M -$61.9M -$65.8M
Special Dividend Paid
Long-Term Debt Issued $854.4M $1.1B $286M $646.3M $945M
Long-Term Debt Repaid -$878.7M -$424M -$206M -$416M -$815M
Repurchase of Common Stock -$107M -$49.6M -$157.9M -$114.4M -$85M
Other Financing Activities -$11.6M -$12.2M -$1.8M -$2.7M -$17.4M
Cash From Financing -$186.5M $577M -$139.3M $51.3M -$38.2M
 
Beginning Cash (CF) $46.5M $65.9M $120M $117.3M $127M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.4M $55.7M -$6.4M $5.1M $60.2M
Ending Cash (CF) $65.9M $120M $117.3M $127M $175.1M
 
Levered Free Cash Flow $184.7M $181.3M $433.7M $356M $471.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $33.7M $28M $47.4M $61.4M $83.6M
Depreciation & Amoritzation $10.6M $119.2M $128.7M $146.3M $114.3M
Stock-Based Compensation $3.6M $3.1M $3.4M $4.1M $4.5M
Change in Accounts Receivable $5.4M $3.7M $2.5M $2.5M $2.1M
Change in Inventories $1.4M $7.1M $12.8M $3.9M $812K
Cash From Operations $69.2M $120.1M $110.6M $122.5M $126.6M
 
Capital Expenditures $9.5M $7M $13.8M $26.4M $12.9M
Cash Acquisitions -$1.2M -- -$1.7M -$1.7M -$29.2M
Cash From Investing $17.3M $183K -$13.2M -$29.6M -$50.1M
 
Dividends Paid (Ex Special Dividend) -$11.1M -$14.5M -$15.3M -$15.8M -$16.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $39M $73M $550M $106M
Long-Term Debt Repaid -$124M -$80M -$104M -$603M -$129M
Repurchase of Common Stock -$5M -$72.2M -$67.2M -- -$59.6M
Other Financing Activities -$1.7M -$132K -$2.5M -$16.1M -$5.8M
Cash From Financing -$96.7M -$127.9M -$116M -$84.9M -$105.3M
 
Beginning Cash (CF) $65.9M $120M $117.3M $127M $175.1M
Foreign Exchange Rate Adjustment -$914K $838K $2.1M $88K -$237K
Additions / Reductions -$10.3M -$7.6M -$18.6M $8M -$28.8M
Ending Cash (CF) $54.6M $113.3M $100.8M $135.1M $146M
 
Levered Free Cash Flow $59.7M $113.1M $96.8M $96.1M $113.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $107.4M $119.2M $272.9M $233.3M $281M
Depreciation & Amoritzation $42M $167.4M $466.8M $538.2M $506.3M
Stock-Based Compensation $3.7M $4.6M $11.2M $14.4M $15.1M
Change in Accounts Receivable $7.2M -$4.1M -$2.5M -$8.7M -$3.8M
Change in Inventories $23.7M -$21.4M $2.6M -$7.1M -$12.8M
Cash From Operations $214.1M $274.3M $459.8M $428.1M $544.1M
 
Capital Expenditures $36.5M $39.6M $42.4M $72.7M $54.7M
Cash Acquisitions -$40M -$542.7M -$98.5M -$181.3M -$103.5M
Cash From Investing -$29.7M -$761.7M -$349.9M -$478.7M -$462.1M
 
Dividends Paid (Ex Special Dividend) -$44.6M -$51M -$60.3M -$62.4M -$66.9M
Special Dividend Paid
Long-Term Debt Issued $792.5M $1.1B $320M $1.1B $501M
Long-Term Debt Repaid -$914.7M -$380M -$230M -$915M -$341M
Repurchase of Common Stock -$31.6M -$116.9M -$152.9M -$47.2M -$144.6M
Other Financing Activities -$13.2M -$10.7M -$4.2M -$16.4M -$7.1M
Cash From Financing -$210.4M $545.8M -$127.4M $82.4M -$58.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.1M $58.4M -$17.5M $31.7M $23.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $177.6M $234.7M $417.4M $355.3M $489.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $33.7M $28M $47.4M $61.4M $83.6M
Depreciation & Amoritzation $10.6M $119.2M $128.7M $146.3M $114.3M
Stock-Based Compensation $3.6M $3.1M $3.4M $4.1M $4.5M
Change in Accounts Receivable $5.4M $3.7M $2.5M $2.5M $2.1M
Change in Inventories $1.4M $7.1M $12.8M $3.9M $812K
Cash From Operations $69.2M $120.1M $110.6M $122.5M $126.6M
 
Capital Expenditures $9.5M $7M $13.8M $26.4M $12.9M
Cash Acquisitions -$1.2M -- -$1.7M -$1.7M -$29.2M
Cash From Investing $17.3M $183K -$13.2M -$29.6M -$50.1M
 
Dividends Paid (Ex Special Dividend) -$11.1M -$14.5M -$15.3M -$15.8M -$16.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $39M $73M $550M $106M
Long-Term Debt Repaid -$124M -$80M -$104M -$603M -$129M
Repurchase of Common Stock -$5M -$72.2M -$67.2M -- -$59.6M
Other Financing Activities -$1.7M -$132K -$2.5M -$16.1M -$5.8M
Cash From Financing -$96.7M -$127.9M -$116M -$84.9M -$105.3M
 
Beginning Cash (CF) $65.9M $120M $117.3M $127M $175.1M
Foreign Exchange Rate Adjustment -$914K $838K $2.1M $88K -$237K
Additions / Reductions -$10.3M -$7.6M -$18.6M $8M -$28.8M
Ending Cash (CF) $54.6M $113.3M $100.8M $135.1M $146M
 
Levered Free Cash Flow $59.7M $113.1M $96.8M $96.1M $113.7M

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock