Financhill
Buy
52

FCNCA Quote, Financials, Valuation and Earnings

Last price:
$2,138.19
Seasonality move :
2.02%
Day range:
$2,116.89 - $2,159.61
52-week range:
$1,363.97 - $2,388.78
Dividend yield:
0.32%
P/E ratio:
12.33x
P/S ratio:
3.27x
P/B ratio:
1.37x
Volume:
30.6K
Avg. volume:
89.5K
1-year change:
50.43%
Market cap:
$30.1B
Revenue:
$8.8B
EPS (TTM):
$174.55
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.7B $1.8B $1.8B $4.5B $8.8B
Revenue Growth (YoY) 9.35% 7.21% 0.99% 146.25% 93.46%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $703.1M $745M $783M $1.7B $3.1B
Other Inc / (Exp) $27.7M $89M $67M -$3M -$37M
Operating Expenses $702.3M $743M $766M $2.3B $12.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $592M $618M $701M $1.4B $12.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $134.7M $126M $154M $264M $611M
Net Income to Company $457.4M $492M $547M $1.1B $11.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $457.4M $492M $547M $1.1B $11.5B
 
Basic EPS (Cont. Ops) $41.05 $47.50 $53.88 $67.47 $785.14
Diluted EPS (Cont. Ops) $41.05 $47.50 $53.88 $67.40 $784.51
Weighted Average Basic Share $11.1M $10.1M $9.8M $15.5M $14.5M
Weighted Average Diluted Share $11.1M $10.1M $9.8M $15.5M $14.5M
 
EBITDA -- -- -- -- --
EBIT $684.7M $714M $762M $1.8B $15.8B
 
Revenue (Reported) $1.7B $1.8B $1.8B $4.5B $8.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $684.7M $714M $762M $1.8B $15.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $462.3M $455M $1.2B $2.6B $2.4B
Revenue Growth (YoY) 7.49% -1.58% 163.3% 115.61% -5.5%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $181.3M $200M $425M $836M $898M
Other Inc / (Exp) $18.7M $11M -$2M -$13M $13M
Operating Expenses $177.7M $196M $487M $849M $971M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $178.5M $158M $408M $997M $873M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.8M $34M $93M $245M $234M
Net Income to Company $142.7M $124M $315M $752M $639M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $142.7M $124M $315M $752M $639M
 
Basic EPS (Cont. Ops) $14.03 $12.17 $19.27 $50.71 $43.42
Diluted EPS (Cont. Ops) $14.03 $12.17 $19.25 $50.67 $43.42
Weighted Average Basic Share $9.8M $9.8M $15.7M $14.5M $14.4M
Weighted Average Diluted Share $9.8M $9.8M $15.7M $14.5M $14.4M
 
EBITDA -- -- -- -- --
EBIT $199.2M $174M $519M $2.1B $2.2B
 
Revenue (Reported) $462.3M $455M $1.2B $2.6B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $199.2M $174M $519M $2.1B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.8B $1.9B $3.8B $7.5B $9.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $746.6M $776.8M $1.5B $2.7B $3.5B
Other Inc / (Exp) $72.8M $87.6M -$2M -$44M $16M
Operating Expenses $727M $760.9M $2B $12.6B $3.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $574.7M $722.8M $1.1B $11.8B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $119.2M $160.5M $159M $547M $978M
Net Income to Company $455.5M $562.4M $964M $11.2B $2.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $455.5M $562.4M $964M $11.2B $2.6B
 
Basic EPS (Cont. Ops) $43.78 $55.38 $62.93 $767.54 $174.59
Diluted EPS (Cont. Ops) $43.78 $55.38 $62.90 $766.88 $174.55
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $679.3M $788.1M $1.4B $14.5B $8.7B
 
Revenue (Reported) $1.8B $1.9B $3.8B $7.5B $9.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $679.3M $788.1M $1.4B $14.5B $8.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.4B $3.3B $6.3B $7.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $549.2M $581M $1.3B $2.2B $2.6B
Other Inc / (Exp) $65.4M $64M -$5M -$46M $7M
Operating Expenses $537.1M $570M $1.8B $12.1B $2.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $443.2M $548M $970M $11.4B $2.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $89.5M $124M $129M $412M $779M
Net Income to Company $353.6M $424M $841M $11B $2.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $353.6M $424M $841M $11B $2.1B
 
Basic EPS (Cont. Ops) $34.23 $41.79 $50.84 $750.83 $140.23
Diluted EPS (Cont. Ops) $34.23 $41.79 $50.81 $750.18 $140.22
Weighted Average Basic Share $30.4M $29.4M $47.5M $43.6M $43.4M
Weighted Average Diluted Share $30.4M $29.4M $47.5M $43.6M $43.4M
 
EBITDA -- -- -- -- --
EBIT $520.9M $595M $1.2B $13.8B $6.8B
 
Revenue (Reported) $1.3B $1.4B $3.3B $6.3B $7.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $520.9M $595M $1.2B $13.8B $6.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $376.7M $362M $9.5B $5.5B $34.5B
Short Term Investments $8.2B $11.4B $9.2B $9B $19.9B
Accounts Receivable, Net -- -- $134M $329M $832M
Inventory -- -- -- -- --
Prepaid Expenses -- $40.5M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.7B $12B $19.9B $17.6B $58.8B
 
Property Plant And Equipment $1.2B $1.3B $1.3B $10B $11B
Long-Term Investments $8.3B $14.4B $13.3B $20.2B $32.2B
Goodwill $349.4M $350.3M $346M $346M $346M
Other Intangibles $68.3M $50.8M $42M $165M $337M
Other Long-Term Assets -- -- -- -- --
Total Assets $39.8B $50B $58.3B $109.3B $213.8B
 
Accounts Payable -- -- -- $57M $137M
Accrued Expenses -- -- -- $275M $397M
Current Portion Of Long-Term Debt -- -- -- $1.8B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $555.4M $657.1M $589M $2.5B $1B
 
Long-Term Debt $883.9M $1.2B $1.2B $4.5B $37.2B
Capital Leases -- -- -- -- --
Total Liabilities $36.2B $45.7B $53.6B $99.6B $192.5B
 
Common Stock $10.6M $349.8M $350M $896M $896M
Other Common Equity Adj -$126.7M $12.3M $10M -$735M -$491M
Common Equity $3.6B $3.9B $4.4B $8.8B $20.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.6B $4.2B $4.7B $9.7B $21.3B
 
Total Liabilities and Equity $39.8B $50B $58.3B $109.3B $213.8B
Cash and Short Terms $8.5B $11.7B $18.7B $14.5B $54.5B
Total Debt $883.9M $1.2B $1.2B $6.2B $37.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $352.4M $337.5M $6.7B $37.5B $26.5B
Short Term Investments $12.2B $17.2B $9.1B $16.7B $28.2B
Accounts Receivable, Net -- -- -- $833M $904M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12.7B $17.7B $17.9B $59.1B $59.1B
 
Property Plant And Equipment $1.3B $1.2B $9.4B $10.8B $11.5B
Long-Term Investments $13B $20.8B $18.8B $28.9B $41B
Goodwill $350.3M $350.3M $346M $346M $346M
Other Intangibles $54.2M $44.1M $145M $354M $292M
Other Long-Term Assets -- -- -- -- --
Total Assets $48.7B $56.9B $109.3B $213.8B $220.6B
 
Accounts Payable -- -- -- $146M $149M
Accrued Expenses -- -- -- $462M $265M
Current Portion Of Long-Term Debt -- -- $2.6B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $709.2M $663.6M $3.1B $1.1B $805M
 
Long-Term Debt $1.3B $1.2B $5.2B $37.3B $36.8B
Capital Leases -- -- -- -- --
Total Liabilities $44.6B $52.3B $99.5B $193.4B $197.7B
 
Common Stock $349.8M $349.8M $896M $896M $895M
Other Common Equity Adj -$13.8M -$32.1M -$729M -$880M -$159M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.1B $4.6B $9.8B $20.4B $22.8B
 
Total Liabilities and Equity $48.7B $56.9B $109.3B $213.8B $220.6B
Cash and Short Terms $12.5B $17.6B $15.7B $54.2B $54.7B
Total Debt $1.3B $1.2B $7.8B $37.3B $36.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $457.4M $492M $547M $1.1B $11.5B
Depreciation & Amoritzation $127.7M $133M $143M $533M -$57M
Stock-Based Compensation -- -- -- $19M $5M
Change in Accounts Receivable -$4.2M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $578.2M $376M -$284M $2.8B $2.7B
 
Capital Expenditures $121.1M $133M $107M $926M $1.4B
Cash Acquisitions -$236.7M -$60M -- $134M $810M
Cash From Investing -$1.6B -$9.9B -$7.6B $75M $2.4B
 
Dividends Paid (Ex Special Dividend) -$18.1M -$30M -$42M -$83M -$117M
Special Dividend Paid
Long-Term Debt Issued $200M $746M -- $7B $10.5B
Long-Term Debt Repaid -$101M -$184M -$106M -$6.6B -$15.4B
Repurchase of Common Stock -$453.1M -$334M -- -$1.2B --
Other Financing Activities -- -- -- -$24M -$7M
Cash From Financing $1.1B $9.5B $7.8B -$2.7B -$4.7B
 
Beginning Cash (CF) $327.4M $377M $362M $338M $518M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $49.3M -$15M -$24M $180M $390M
Ending Cash (CF) $376.7M $362M $338M $518M $908M
 
Levered Free Cash Flow $457.2M $243M -$391M $1.9B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $142.7M $124M $315M $752M $639M
Depreciation & Amoritzation $33.5M $35M $136M -$102M $42M
Stock-Based Compensation -- -- $3M $1M --
Change in Accounts Receivable $23.8M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $115.5M $154M $506M $1.2B $991M
 
Capital Expenditures $35.8M $21M $167M $298M $471M
Cash Acquisitions -- -- -- -$69M --
Cash From Investing -$811.6M -$1.8B -$1.9B -$3.8B -$301M
 
Dividends Paid (Ex Special Dividend) -$8.6M -$9M -$20M -$26M -$38M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1K -$51M $4.6B -- --
Long-Term Debt Repaid -$6.8M -$5M -$653M -$2.4B -$316M
Repurchase of Common Stock -$50.8M -- -$792M -- -$700M
Other Financing Activities -- -- -$3M $1M -$4M
Cash From Financing $659.3M $1.6B $1.3B $2.4B -$592M
 
Beginning Cash (CF) $389.2M $395M $583M $917M $764M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36.8M -$57M -$102M -$125M $98M
Ending Cash (CF) $352.4M $338M $481M $791M $862M
 
Levered Free Cash Flow $79.7M $133M $339M $907M $520M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $455.5M $562.4M $964M $11.2B $2.6B
Depreciation & Amoritzation $132.5M $135.2M $440M $122M -$9M
Stock-Based Compensation -- -- $17M $6M $1M
Change in Accounts Receivable $4.8M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $395.3M -$251.3M $1.9B $2.8B $2.8B
 
Capital Expenditures $130.3M $106.5M $580M $1.4B $1.5B
Cash Acquisitions -$222.9M -$1K $134M $810M --
Cash From Investing -$9.1B -$7.5B -$554M $2.1B -$6.8B
 
Dividends Paid (Ex Special Dividend) -$26.2M -$40.2M -$68M -$103M -$155M
Special Dividend Paid
Long-Term Debt Issued $845.8M $151K $6.3B $11.2B $1M
Long-Term Debt Repaid -$1.4M -$130.3M -$4.3B -$17.7B -$452M
Repurchase of Common Stock -$465.6M -- -- -- --
Other Financing Activities -- -- -- -$6M -$15M
Cash From Financing $8.8B $7.7B -$1.2B -$4.6B $4.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $63.5M -$14.7M $143M $310M $71M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $265M -$357.8M $1.3B $1.4B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $353.6M $424M $841M $11B $2.1B
Depreciation & Amoritzation $99.8M $102M $399M -$12M $36M
Stock-Based Compensation -- -- $17M $4M --
Change in Accounts Receivable -$28M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $216.3M -$411M $1.7B $1.8B $1.9B
 
Capital Expenditures $98.5M $72M $545M $1B $1.1B
Cash Acquisitions -$60M -- $134M $810M --
Cash From Investing -$8.6B -$6.2B $805M $2.8B -$6.4B
 
Dividends Paid (Ex Special Dividend) -$21.8M -$32M -$58M -$78M -$116M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $745.8M -- $6.3B $10.5B --
Long-Term Debt Repaid -$82.7M -$29M -$4.2B -$15.3B -$348M
Repurchase of Common Stock -$333.8M -- -$792M -- -$700M
Other Financing Activities -- -- -$24M -$6M -$14M
Cash From Financing $8.4B $6.6B -$2.4B -$4.3B $4.5B
 
Beginning Cash (CF) $1.2B $1.2B $1.4B $3B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.3M -$24M $143M $273M -$46M
Ending Cash (CF) $1.2B $1.1B $1.6B $3.3B $2.3B
 
Levered Free Cash Flow $117.8M -$483M $1.2B $747M $775M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 1.59% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.8% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 0.67% over the past day.

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

Show me the best stock