Financhill
Sell
43

FCN Quote, Financials, Valuation and Earnings

Last price:
$165.10
Seasonality move :
3.31%
Day range:
$161.26 - $165.31
52-week range:
$151.75 - $243.60
Dividend yield:
0%
P/E ratio:
22.61x
P/S ratio:
1.61x
P/B ratio:
2.64x
Volume:
392.9K
Avg. volume:
462.3K
1-year change:
-26.28%
Market cap:
$5.7B
Revenue:
$3.7B
EPS (TTM):
$7.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.8B $3B $3.5B $3.7B
Revenue Growth (YoY) 4.61% 12.8% 9.1% 15.2% 6%
 
Cost of Revenues $1.7B $1.9B $2.1B $2.4B $2.5B
Gross Profit $788.6M $860.7M $962.9M $1.1B $1.2B
Gross Profit Margin 32.04% 31% 31.79% 32.53% 31.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $488.4M $537.8M $641.1M $751.3M $822.2M
Other Inc / (Exp) -$8.5M $2.7M -$9M -$10.1M -$6.3M
Operating Expenses $501.6M $548.7M $650.7M $757.5M $826.3M
Operating Income $287M $312M $312.2M $377.6M $355.6M
 
Net Interest Expenses $16.1M $16.8M $5.4M $9.1M --
EBT. Incl. Unusual Items $262.4M $297.9M $297.7M $358.4M $350.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.8M $63M $62.2M $83.5M $70.7M
Net Income to Company $210.7M $235M $235.5M $274.9M $280.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $210.7M $235M $235.5M $274.9M $280.1M
 
Basic EPS (Cont. Ops) $5.92 $7.02 $6.99 $8.10 $7.96
Diluted EPS (Cont. Ops) $5.67 $6.65 $6.58 $7.71 $7.81
Weighted Average Basic Share $35.6M $33.5M $33.7M $33.9M $35.2M
Weighted Average Diluted Share $37.1M $35.3M $35.8M $35.6M $35.8M
 
EBITDA $325.3M $363.3M $353.3M $419.9M $405.8M
EBIT $282.3M $318.2M $307.8M $372.7M $357.7M
 
Revenue (Reported) $2.5B $2.8B $3B $3.5B $3.7B
Operating Income (Reported) $287M $312M $312.2M $377.6M $355.6M
Operating Income (Adjusted) $282.3M $318.2M $307.8M $372.7M $357.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $686.3M $723.6M $806.7M $928.6M $898.3M
Revenue Growth (YoY) 13.51% 5.44% 11.48% 15.1% -3.26%
 
Cost of Revenues $468.4M $493.1M $553.5M $626M $608.9M
Gross Profit $217.9M $230.5M $253.2M $302.5M $289.4M
Gross Profit Margin 31.74% 31.86% 31.39% 32.58% 32.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.5M $149M $184.2M $201.9M $184.3M
Other Inc / (Exp) -- -- -- -- -$25.3M
Operating Expenses $129.3M $151.2M $186.4M $202.9M $185.4M
Operating Income $88.5M $79.3M $66.8M $99.6M $104M
 
Net Interest Expenses $3.8M $3M $4.3M $138K --
EBT. Incl. Unusual Items $84.7M $76.3M $62.5M $99.5M $80.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $17M $15M $19.5M $18.8M
Net Income to Company $64.5M $59.3M $47.5M $80M $61.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.5M $59.3M $47.5M $80M $61.8M
 
Basic EPS (Cont. Ops) $1.93 $1.76 $1.43 $2.29 $1.76
Diluted EPS (Cont. Ops) $1.84 $1.66 $1.34 $2.23 $1.74
Weighted Average Basic Share $33.5M $33.6M $33.3M $35M $35.1M
Weighted Average Diluted Share $35.1M $35.6M $35.5M $35.8M $35.5M
 
EBITDA $100.5M $90.5M $78.4M $112.7M $92.7M
EBIT $89.5M $79.3M $66.8M $101.2M $81.5M
 
Revenue (Reported) $686.3M $723.6M $806.7M $928.6M $898.3M
Operating Income (Reported) $88.5M $79.3M $66.8M $99.6M $104M
Operating Income (Adjusted) $89.5M $79.3M $66.8M $101.2M $81.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $2.8B $3.1B $3.6B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.9B $2.1B $2.4B $2.5B
Gross Profit $804.1M $873.4M $985.6M $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $488M $560.3M $676.3M $769M $804.6M
Other Inc / (Exp) -$11.3M -- -- -- -$25.3M
Operating Expenses $498.9M $570.6M $685.9M $774M $808.8M
Operating Income $305.2M $302.8M $299.7M $410.4M $360M
 
Net Interest Expenses $20M $16M $6.7M $5M --
EBT. Incl. Unusual Items $274M $289.5M $284M $395.3M $331.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55.5M $59.7M $60.2M $88M $69.9M
Net Income to Company $218.4M $229.8M $223.7M $307.3M $261.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $218.4M $229.8M $223.7M $307.3M $261.9M
 
Basic EPS (Cont. Ops) $6.30 $6.85 $6.66 $8.95 $7.43
Diluted EPS (Cont. Ops) $6.03 $6.46 $6.25 $8.60 $7.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $340.9M $354.2M $341.7M $456.1M $386.8M
EBIT $297.1M $308.9M $295.7M $409M $339M
 
Revenue (Reported) $2.5B $2.8B $3.1B $3.6B $3.7B
Operating Income (Reported) $305.2M $302.8M $299.7M $410.4M $360M
Operating Income (Adjusted) $297.1M $308.9M $295.7M $409M $339M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $686.3M $723.6M $806.7M $928.6M $898.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $468.4M $493.1M $553.5M $626M $608.9M
Gross Profit $217.9M $230.5M $253.2M $302.5M $289.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.5M $149M $184.2M $201.9M $184.3M
Other Inc / (Exp) -- -- -- -- -$25.3M
Operating Expenses $129.3M $151.2M $186.4M $202.9M $185.4M
Operating Income $88.5M $79.3M $66.8M $99.6M $104M
 
Net Interest Expenses $3.8M $3M $4.3M $138K --
EBT. Incl. Unusual Items $84.7M $76.3M $62.5M $99.5M $80.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.2M $17M $15M $19.5M $18.8M
Net Income to Company $64.5M $59.3M $47.5M $80M $61.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $64.5M $59.3M $47.5M $80M $61.8M
 
Basic EPS (Cont. Ops) $1.93 $1.76 $1.43 $2.29 $1.76
Diluted EPS (Cont. Ops) $1.84 $1.66 $1.34 $2.23 $1.74
Weighted Average Basic Share $33.5M $33.6M $33.3M $35M $35.1M
Weighted Average Diluted Share $35.1M $35.6M $35.5M $35.8M $35.5M
 
EBITDA $100.5M $90.5M $78.4M $112.7M $92.7M
EBIT $89.5M $79.3M $66.8M $101.2M $81.5M
 
Revenue (Reported) $686.3M $723.6M $806.7M $928.6M $898.3M
Operating Income (Reported) $88.5M $79.3M $66.8M $99.6M $104M
Operating Income (Adjusted) $89.5M $79.3M $66.8M $101.2M $81.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $295M $494.5M $491.7M $303.2M $660.5M
Short Term Investments -- -- -- $25.5M --
Accounts Receivable, Net $513.5M $542.1M $633.1M $745.4M $742.5M
Inventory -- -- -- -- --
Prepaid Expenses $48.2M $52.8M $46.9M $51.1M $57M
Other Current Assets $29.6M $31.2M $37.6M $27.4M $30.3M
Total Current Assets $1.1B $1.4B $1.5B $1.6B $1.8B
 
Property Plant And Equipment $258.3M $358.2M $357.2M $368.6M $348.6M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles $41.6M $32M $25.5M $18.3M $16.8M
Other Long-Term Assets $51.8M $54.4M $64.5M $73.6M $76.3M
Total Assets $2.8B $3.1B $3.2B $3.3B $3.6B
 
Accounts Payable $13.1M $16.2M $20.3M $21.7M $26M
Accrued Expenses $68M $63.8M $67.3M $74.7M $82.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.7M $30.8M $31.9M $33.9M $34.1M
Other Current Liabilities $31.5M $35.3M $34.1M $34.7M $37.7M
Total Current Liabilities $670.2M $718.1M $769.5M $892.8M $931.8M
 
Long-Term Debt $286.1M $297.2M $315.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.5B $1.6B $1.3B $1.3B
 
Common Stock $345K $343K $340K $355K $359K
Other Common Equity Adj -$106.4M -$128.8M -$176.7M -$150.5M -$176.6M
Common Equity $1.4B $1.6B $1.7B $2B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.7B $2B $2.3B
 
Total Liabilities and Equity $2.8B $3.1B $3.2B $3.3B $3.6B
Cash and Short Terms $295M $494.5M $491.7M $328.7M $660.5M
Total Debt $286.1M $297.2M $315.2M -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $233.4M $271.1M $238.5M $244M $151.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $542.2M $565.1M $728.8M $804.9M $763.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $83.7M $97M $97.7M $98.1M $105.4M
Total Current Assets $1.2B $1.2B $1.4B $1.5B $1.4B
 
Property Plant And Equipment $249M $347.9M $371.9M $352.5M $354.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles $38.2M $29.6M $22.2M $19.5M $15.8M
Other Long-Term Assets $47.5M $53.3M $62.1M $80.4M $86.4M
Total Assets $2.8B $2.9B $3.1B $3.3B $3.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $495.8M $509.9M $538.5M $627.7M $637.3M
 
Long-Term Debt $458.8M $328.9M $360.6M $205M $160M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.3B $1.4B $1.3B $1.2B
 
Common Stock $342K $345K $340K $357K $349K
Other Common Equity Adj -$111.7M -$135M -$166.9M -$161.9M -$162M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.7B $2.1B $2.1B
 
Total Liabilities and Equity $2.8B $2.9B $3.1B $3.3B $3.3B
Cash and Short Terms $233.4M $271.1M $238.5M $244M $151.1M
Total Debt $458.8M $328.9M $360.6M $205M $160M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $210.7M $235M $235.5M $274.9M $280.1M
Depreciation & Amoritzation $43M $45.1M $45.5M $47.2M $48.1M
Stock-Based Compensation $22.9M $23.1M $25.4M $29.5M $38.4M
Change in Accounts Receivable -$18.8M -$48.6M -$213.9M -$280M -$81.6M
Change in Inventories -- -- -- -- --
Cash From Operations $327.1M $355.5M $188.8M $224.5M $395.1M
 
Capital Expenditures $34.8M $68.7M $53.3M $49.5M $35.4M
Cash Acquisitions -$25.3M -$10.4M -$6.7M -- --
Cash From Investing -$60.1M -$79.1M -$60.1M -$73.8M -$10.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $289.5M $402.5M $165M $835M $600M
Long-Term Debt Repaid -$289.5M -$402.5M -$165M -$1.2B -$600M
Repurchase of Common Stock -$353.6M -$46.1M -$85.4M -$21M -$10.2M
Other Financing Activities -$6.5M -$15.5M -$23.2M -$19.2M -$16.1M
Cash From Financing -$360.1M -$61.7M -$106M -$354.7M -$15.4M
 
Beginning Cash (CF) $369.4M $295M $494.5M $491.7M $303.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$93.1M $214.7M $22.7M -$204M $369.6M
Ending Cash (CF) $295M $494.5M $491.7M $303.2M $660.5M
 
Levered Free Cash Flow $292.2M $286.8M $135.5M $175M $359.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $64.5M $59.3M $47.5M $80M $61.8M
Depreciation & Amoritzation $11M $11.2M $11.6M $11.4M $11.2M
Stock-Based Compensation $7.2M $6M $6.4M $8.8M $9.8M
Change in Accounts Receivable -$91.5M -$65.1M -$100.6M -$121.5M -$236.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$166.6M -$203.8M -$254.2M -$274.8M -$465.2M
 
Capital Expenditures $8M $12.6M $18M $4.6M $17.8M
Cash Acquisitions -- -$6.7M -- -- --
Cash From Investing -$8M -$19.3M -$18M $20.6M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $197.5M $155M $90M $280M $235M
Long-Term Debt Repaid -$27.5M -$140M -$45M -$75M -$75M
Repurchase of Common Stock -$46.1M -$3.1M -$21M -- -$182.6M
Other Financing Activities -$7.5M -$7.7M -$8.3M -$8.8M -$9.7M
Cash From Financing $116.4M $4.2M $15.8M $198.6M -$32.3M
 
Beginning Cash (CF) $295M $494.5M $491.7M $303.2M $660.5M
Foreign Exchange Rate Adjustment -$3.4M -$4.4M $3.3M -$3.6M $5.9M
Additions / Reductions -$58.1M -$218.9M -$256.5M -$55.6M -$515.3M
Ending Cash (CF) $233.4M $271.1M $238.5M $244M $151.1M
 
Levered Free Cash Flow -$174.6M -$216.4M -$272.2M -$279.5M -$483M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $218.4M $229.8M $223.7M $307.3M $261.9M
Depreciation & Amoritzation $43.9M $45.3M $46M $47.1M $47.8M
Stock-Based Compensation $22.7M $21.8M $25.8M $32M $39.4M
Change in Accounts Receivable -$56.4M -$22.3M -$249.3M -$300.9M -$196.9M
Change in Inventories -- -- -- -- --
Cash From Operations $284M $318.3M $138.4M $203.8M $204.7M
 
Capital Expenditures $34.6M $73.3M $58.7M $36.1M $48.6M
Cash Acquisitions -$25.3M -$17.1M -$44K -- --
Cash From Investing -$59.9M -$90.4M -$58.8M -$35.2M -$48.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $432M $360M $100M $1B $555M
Long-Term Debt Repaid -$312M -$515M -$70M -$1.2B -$600M
Repurchase of Common Stock -$350.6M -$3.1M -$103.3M -- -$192.9M
Other Financing Activities -$17.8M -$15.8M -$23.7M -$19.8M -$17M
Cash From Financing -$242.8M -$173.9M -$94.4M -$171.8M -$246.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18.6M $53.9M -$14.8M -$3.2M -$90.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $249.5M $245M $79.6M $167.7M $156.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $64.5M $59.3M $47.5M $80M $61.8M
Depreciation & Amoritzation $11M $11.2M $11.6M $11.4M $11.2M
Stock-Based Compensation $7.2M $6M $6.4M $8.8M $9.8M
Change in Accounts Receivable -$91.5M -$65.1M -$100.6M -$121.5M -$236.9M
Change in Inventories -- -- -- -- --
Cash From Operations -$166.6M -$203.8M -$254.2M -$274.8M -$465.2M
 
Capital Expenditures $8M $12.6M $18M $4.6M $17.8M
Cash Acquisitions -- -$6.7M -- -- --
Cash From Investing -$8M -$19.3M -$18M $20.6M -$17.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $197.5M $155M $90M $280M $235M
Long-Term Debt Repaid -$27.5M -$140M -$45M -$75M -$75M
Repurchase of Common Stock -$46.1M -$3.1M -$21M -- -$182.6M
Other Financing Activities -$7.5M -$7.7M -$8.3M -$8.8M -$9.7M
Cash From Financing $116.4M $4.2M $15.8M $198.6M -$32.3M
 
Beginning Cash (CF) $295M $494.5M $491.7M $303.2M $660.5M
Foreign Exchange Rate Adjustment -$3.4M -$4.4M $3.3M -$3.6M $5.9M
Additions / Reductions -$58.1M -$218.9M -$256.5M -$55.6M -$515.3M
Ending Cash (CF) $233.4M $271.1M $238.5M $244M $151.1M
 
Levered Free Cash Flow -$174.6M -$216.4M -$272.2M -$279.5M -$483M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

Buy
76
SMCI alert for May 16

Super Micro Computer [SMCI] is down 2.38% over the past day.

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

Show me the best stock