Financhill
Sell
24

FLG Quote, Financials, Valuation and Earnings

Last price:
$9.12
Seasonality move :
0.87%
Day range:
$8.96 - $9.29
52-week range:
$5.10 - $31.65
Dividend yield:
2.19%
P/E ratio:
255.01x
P/S ratio:
0.89x
P/B ratio:
0.47x
Volume:
4.4M
Avg. volume:
6.2M
1-year change:
-71.29%
Market cap:
$3.8B
Revenue:
$3.6B
EPS (TTM):
-$4.36
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1B $1.2B $1.4B $1.5B $3.6B
Revenue Growth (YoY) -7.27% 11.53% 16.28% 9.78% 145.14%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $422M $425M $430M $512M $1.9B
Other Inc / (Exp) $8M $1M -- -$2M -$1M
Operating Expenses $422M $425M $407M $603M $1.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $523M $588M $806M $826M -$50M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128M $77M $210M $176M $29M
Net Income to Company $395M $511M $596M $650M -$79M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $395M $511M $596M $650M -$79M
 
Basic EPS (Cont. Ops) $2.31 $3.06 $3.60 $3.60 -$0.48
Diluted EPS (Cont. Ops) $2.31 $3.06 $3.60 $3.60 -$0.48
Weighted Average Basic Share $155.1M $154.2M $154.6M $161.2M $237.9M
Weighted Average Diluted Share $155.2M $154.4M $154.6M $161.2M $237.9M
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.2B $1.2B $1.5B $2.4B
 
Revenue (Reported) $1B $1.2B $1.4B $1.5B $3.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $1.2B $1.2B $1.5B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $296M $333M $343M $1B $623M
Revenue Growth (YoY) 17.27% 12.5% 3% 203.79% -40.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $105M $107M $110M $530M $602M
Other Inc / (Exp) -- -- -$1M -- --
Operating Expenses $105M $101M $106M $475M $621M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $154M $199M $205M $268M -$335M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38M $50M $53M $61M -$55M
Net Income to Company $116M $149M $152M $207M -$280M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $116M $149M $152M $207M -$280M
 
Basic EPS (Cont. Ops) $0.69 $0.90 $0.93 $0.82 -$0.79
Diluted EPS (Cont. Ops) $0.69 $0.90 $0.90 $0.81 -$0.79
Weighted Average Basic Share $153.9M $154.7M $155M $240.8M $366.6M
Weighted Average Diluted Share $154.2M $155M $155.4M $241.6M $366.6M
 
EBITDA -- -- -- -- --
EBIT $290M $296M $388M $898M $689M
 
Revenue (Reported) $296M $333M $343M $1B $623M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $290M $296M $388M $898M $689M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.3B $1.4B $3.2B $2.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $418.1M $435M $438M $1.5B $2.3B
Other Inc / (Exp) $1.8M -- -$2M -$1M --
Operating Expenses $420.6M $419M $416M $3.6B -$318M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $542.1M $786M $841M $3B -$4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $118.6M $150M $213M $153M -$322M
Net Income to Company $422.1M $636M $628M $2.8B -$3.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $422.5M $636M $628M $2.8B -$3.6B
 
Basic EPS (Cont. Ops) $2.52 $3.84 $3.78 $12.02 -$4.36
Diluted EPS (Cont. Ops) $2.52 $3.84 $3.75 $11.98 -$4.36
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.2B $1.3B $5B -$346M
 
Revenue (Reported) $1.1B $1.3B $1.4B $3.2B $2.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $1.2B $1.3B $5B -$346M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $839.4M $1B $1.1B $2.8B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $314.6M $325M $333M $1.4B $1.8B
Other Inc / (Exp) $1.5M -- -$2M -$1M --
Operating Expenses $314.6M $309M $318M $3.3B $1.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $410.2M $607M $642M $2.8B -$1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.9M $161M $164M $141M -$210M
Net Income to Company $321M $446M $478M $2.6B -$930M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $321.3M $446M $478M $2.6B -$930M
 
Basic EPS (Cont. Ops) $1.92 $2.67 $2.88 $11.12 -$3.28
Diluted EPS (Cont. Ops) $1.92 $2.67 $2.85 $11.08 -$3.28
Weighted Average Basic Share $462.9M $463.8M $465.4M $710.6M $906.4M
Weighted Average Diluted Share $463.5M $464.6M $466.3M $712.3M $906.4M
 
EBITDA -- -- -- -- --
EBIT $899.8M $909M $1B $4.5B $1.8B
 
Revenue (Reported) $839.4M $1B $1.1B $2.8B $2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $899.8M $909M $1B $4.5B $1.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $741.9M $1.9B $2.2B $2B $11.5B
Short Term Investments $4.5B $4.5B $4.6B $8.6B $6.3B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.5B $8.2B $8.6B $12.3B $21B
 
Property Plant And Equipment $598.8M $554M $270M $491M $652M
Long-Term Investments $4.5B $4.6B $4.6B $8.6B $6.3B
Goodwill $2.4B $2.4B $2.4B $2.4B --
Other Intangibles -- -- -- $1.3B $1.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $53.6B $56.3B $59.5B $90.1B $114.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $7.4B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $800M $800M $800M -- $7.4B
 
Long-Term Debt $13.8B $15.3B $15.8B $21.3B $13.9B
Capital Leases -- -- -- -- --
Total Liabilities $46.9B $49.5B $52.5B $81.3B $105.7B
 
Common Stock $507.7M $508M $508M $510M $510M
Other Common Equity Adj $853K -$33M -$9M $52M $10M
Common Equity $6.2B $6.3B $6.5B $8.3B $7.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $6.7B $6.8B $7B $8.8B $8.4B
 
Total Liabilities and Equity $53.6B $56.3B $59.5B $90.1B $114.1B
Cash and Short Terms $5.2B $6.5B $6.8B $10.7B $17.8B
Total Debt $13.8B $15.3B $15.8B $21.3B $21.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $2.5B $1.7B $6.9B $23.1B
Short Term Investments $3.9B $4.7B $6.1B $7.3B $275M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.2B $9B $9.5B $17.4B $25.8B
 
Property Plant And Equipment $561.3M $526M $477M $638M $649M
Long-Term Investments $4B $4.7B $6.1B $7.4B $289M
Goodwill $2.4B $2.4B $2.4B $2.4B --
Other Intangibles -- -- -- $1.8B $519M
Other Long-Term Assets -- -- -- -- --
Total Assets $54.9B $57.9B $63B $111.2B $114.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $800M $800M $300M $547M $60M
 
Long-Term Debt $14.9B $14.6B $13.5B $14B $20.3B
Capital Leases -- -- -- -- --
Total Liabilities $48.2B $50.9B $56.2B $100.2B $105.8B
 
Common Stock $507.7M $508M $508M $510M $507M
Other Common Equity Adj -$37.5M -$18M $40M $110M $74M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$257M
Minority Interest, Total -- -- -- -- --
Total Equity $6.7B $7B $6.7B $11B $8.6B
 
Total Liabilities and Equity $54.9B $57.9B $63B $111.2B $114.4B
Cash and Short Terms $5.4B $7.2B $7.8B $14.3B $23.4B
Total Debt $14.9B $14.6B $13.5B $14B $20.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $395M $511M $596M $650M -$79M
Depreciation & Amoritzation $27M $24M $21M $23M $165M
Stock-Based Compensation $32M $29M $31M $29M $47M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $510M $334M $290M $1B $263M
 
Capital Expenditures -- -- $4M $3M $66M
Cash Acquisitions -- -- -- $331M $24.9B
Cash From Investing -$2.1B -$1B -$2.8B -$6.3B $20.7B
 
Dividends Paid (Ex Special Dividend) -$350M -$349M -$349M -$350M -$519M
Special Dividend Paid
Long-Term Debt Issued $5.9B $8.1B $2.1B $9.5B $19.9B
Long-Term Debt Repaid -$5.5B -$6.6B -$2.5B -$14.1B -$19.4B
Repurchase of Common Stock -$75M -$59M -$16M -$24M -$12M
Other Financing Activities -- -- -- -- --
Cash From Financing $816M $1.9B $2.7B $5.2B -$11.4B
 
Beginning Cash (CF) $1.5B $742M $1.9B $2.2B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$733M $1.2B $263M -$129M $9.5B
Ending Cash (CF) $742M $1.9B $2.2B $2.1B $11.6B
 
Levered Free Cash Flow $510M $334M $286M $1B $197M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $116M $149M $152M $207M -$280M
Depreciation & Amoritzation $5M $5M $4M $47M $49M
Stock-Based Compensation $9M $8M $7M $13M $17M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $94M $61M $232M $1.1B -$1B
 
Capital Expenditures -- $1M -- -$11M -$27M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$603M $45M -$1.7B -$1.7B $9.8B
 
Dividends Paid (Ex Special Dividend) -$87M -$88M -$88M -$134M -$12M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $26M $4B $2.8B $1.5B
Long-Term Debt Repaid -$951M -$51M -$6.3B -$7.1B -$4.7B
Repurchase of Common Stock -- -$1M -- -- -$1M
Other Financing Activities -- -- -- -- --
Cash From Financing $563M $330M -$137M -$8.2B -$4.7B
 
Beginning Cash (CF) $1.4B $2.1B $3.3B $16B $19.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $54M $436M -$1.6B -$8.9B $4.1B
Ending Cash (CF) $1.5B $2.5B $1.7B $7.1B $23.2B
 
Levered Free Cash Flow $94M $60M $232M $1.1B -$1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $422.1M $636M $628M $2.8B -$3.6B
Depreciation & Amoritzation $24.5M $22M $18M $129M $185M
Stock-Based Compensation $33.1M $28M $29M $40M $52M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $412M $168M $846M -$121M $242M
 
Capital Expenditures -$646K $3M $1M $45M $57M
Cash Acquisitions -- -- -- $25.4B -$142M
Cash From Investing -$1.6B -$1.4B -$6.7B $20.8B $9.3B
 
Dividends Paid (Ex Special Dividend) -$348.3M -$350M -$349M -$477M -$205M
Special Dividend Paid
Long-Term Debt Issued $7.2B $4.1B $8.4B $6.2B $28.4B
Long-Term Debt Repaid -$6.7B -$2.8B -$11.1B -$14.8B -$22.5B
Repurchase of Common Stock -$58.8M -$16M -$19M -$16M -$11M
Other Financing Activities -- -- -- -- --
Cash From Financing $1.8B $2.3B $5.1B -$15.3B $6.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $604.3M $1.1B -$822M $5.4B $16B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $412.7M $165M $845M -$166M $185M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $321M $446M $478M $2.6B -$930M
Depreciation & Amoritzation $18M $16M $13M $119M $139M
Stock-Based Compensation $25M $24M $22M $33M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $241M $75M $631M -$516M -$537M
 
Capital Expenditures -- $3M -- $42M $33M
Cash Acquisitions -- -- -- $25B --
Cash From Investing -$376M -$757M -$4.7B $22.4B $11B
 
Dividends Paid (Ex Special Dividend) -$261M -$262M -$262M -$389M -$75M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.6B $650M $6.9B $3.7B $12.3B
Long-Term Debt Repaid -$5.1B -$1.3B -$9.8B -$10.5B -$13.6B
Repurchase of Common Stock -$59M -$16M -$19M -$11M -$10M
Other Financing Activities -- -- -- -- --
Cash From Financing $852M $1.3B $3.6B -$16.8B $1.1B
 
Beginning Cash (CF) $3.5B $6.8B $8.4B $40.5B $43.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $717M $574M -$511M $5B $11.5B
Ending Cash (CF) $4.2B $7.3B $7.9B $45.6B $55.2B
 
Levered Free Cash Flow $241M $72M $631M -$558M -$570M

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

GET BETTER TRADE IDEAS

Popular

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

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

Alerts

Sell
1
IONQ alert for Jan 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock