Financhill
Sell
41

FRT Quote, Financials, Valuation and Earnings

Last price:
$88.93
Seasonality move :
1.67%
Day range:
$80.65 - $91.01
52-week range:
$80.65 - $118.34
Dividend yield:
4.86%
P/E ratio:
26.35x
P/S ratio:
6.29x
P/B ratio:
2.57x
Volume:
1.8M
Avg. volume:
956.2K
1-year change:
-12.17%
Market cap:
$7.7B
Revenue:
$1.2B
EPS (TTM):
$3.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $835.5M $951.2M $1.1B $1.1B $1.2B
Revenue Growth (YoY) -10.72% 13.85% 12.95% 5.38% 6.21%
 
Cost of Revenues $290.2M $316.6M $356.8M $363.1M $391.8M
Gross Profit $545.3M $634.6M $717.6M $769.1M $810.7M
Gross Profit Margin 65.27% 66.72% 66.79% 67.93% 67.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.7M $49.9M $52.6M $50.7M $49.7M
Other Inc / (Exp) $21.7M $91.2M $169M $13.8M $57.2M
Operating Expenses $296.7M $329.8M $355M $372.5M $392.3M
Operating Income $248.6M $304.8M $362.6M $396.6M $418.3M
 
Net Interest Expenses $134.4M $126.9M $135.9M $163.1M $171.2M
EBT. Incl. Unusual Items $135.9M $269.1M $395.7M $247.2M $304.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $135.9M $269.1M $395.7M $247.2M $304.3M
 
Minority Interest in Earnings -$4.2M -$7.6M -$10.2M -$10.2M -$9.1M
Net Income to Common Excl Extra Items $131.7M $261.5M $385.5M $237M $295.2M
 
Basic EPS (Cont. Ops) $1.62 $3.26 $4.71 $2.80 $3.42
Diluted EPS (Cont. Ops) $1.62 $3.26 $4.71 $2.80 $3.42
Weighted Average Basic Share $75.5M $77.3M $79.9M $81.3M $83.6M
Weighted Average Diluted Share $75.5M $77.4M $80.5M $81.3M $83.6M
 
EBITDA $527.2M $676.8M $835.1M $736.8M $822.4M
EBIT $272.2M $396.8M $532.7M $415M $479.8M
 
Revenue (Reported) $835.5M $951.2M $1.1B $1.1B $1.2B
Operating Income (Reported) $248.6M $304.8M $362.6M $396.6M $418.3M
Operating Income (Adjusted) $272.2M $396.8M $532.7M $415M $479.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $219.5M $254.2M $280.1M $291.8M $311.4M
Revenue Growth (YoY) -8.21% 15.78% 10.19% 4.2% 6.73%
 
Cost of Revenues $77.4M $86.9M $96M $95.7M $101.9M
Gross Profit $142.1M $167.3M $184.1M $196.1M $209.5M
Gross Profit Margin 64.73% 65.82% 65.73% 67.21% 67.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $12.3M $14.5M $13.6M $13.1M $14.8M
Other Inc / (Exp) $73.9M $73.9M $64.1M $8.6M $3.1M
Operating Expenses $76.7M $92.3M $92.8M $95.5M $101.9M
Operating Income $65.4M $75M $91.3M $100.6M $107.6M
 
Net Interest Expenses $37M $32.1M $37.7M $42.1M $42.5M
EBT. Incl. Unusual Items $102.2M $116.7M $117.7M $67.1M $68.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $102.2M $116.7M $117.7M $67.1M $68.2M
 
Minority Interest in Earnings -$7.5M -$1.8M -$2M -$3M -$2.7M
Net Income to Common Excl Extra Items $94.7M $114.9M $115.7M $64.1M $65.5M
 
Basic EPS (Cont. Ops) $1.22 $1.45 $1.40 $0.76 $0.75
Diluted EPS (Cont. Ops) $1.22 $1.44 $1.40 $0.76 $0.75
Weighted Average Basic Share $75.9M $77.5M $81M $81.6M $84.7M
Weighted Average Diluted Share $75.9M $77.6M $81.6M $81.6M $84.7M
 
EBITDA $204.2M $226.7M $235.1M $192.5M $198.6M
EBIT $139.8M $148.9M $156M $110.1M $111.4M
 
Revenue (Reported) $219.5M $254.2M $280.1M $291.8M $311.4M
Operating Income (Reported) $65.4M $75M $91.3M $100.6M $107.6M
Operating Income (Adjusted) $139.8M $148.9M $156M $110.1M $111.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $835.5M $951.2M $1.1B $1.1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $290.2M $316.6M $356.8M $363.1M $391.8M
Gross Profit $545.3M $634.6M $717.6M $769.1M $810.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.7M $49.9M $52.6M $50.7M $49.7M
Other Inc / (Exp) $21.7M $91.2M $169M $13.8M $57.2M
Operating Expenses $296.7M $329.8M $355M $372.5M $392.3M
Operating Income $248.6M $304.8M $362.6M $396.6M $418.3M
 
Net Interest Expenses $134.4M $126.9M $135.9M $163.1M $171.2M
EBT. Incl. Unusual Items $135.9M $269.1M $395.7M $247.2M $304.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $135.9M $269.1M $395.7M $247.2M $304.3M
 
Minority Interest in Earnings -$4.2M -$7.6M -$10.2M -$10.2M -$9.1M
Net Income to Common Excl Extra Items $131.7M $261.5M $385.5M $237M $295.2M
 
Basic EPS (Cont. Ops) $1.62 $3.26 $4.68 $2.80 $3.43
Diluted EPS (Cont. Ops) $1.62 $3.25 $4.67 $2.80 $3.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $527.2M $676.8M $835.1M $736.8M $822.4M
EBIT $272.2M $396.8M $532.7M $415M $479.8M
 
Revenue (Reported) $835.5M $951.2M $1.1B $1.1B $1.2B
Operating Income (Reported) $248.6M $304.8M $362.6M $396.6M $418.3M
Operating Income (Adjusted) $272.2M $396.8M $532.7M $415M $479.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $951.2M $1.1B $1.1B $1.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $316.6M $356.8M $363.1M $391.8M --
Gross Profit $634.6M $717.6M $769.1M $810.7M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.9M $52.6M $50.7M $49.7M --
Other Inc / (Exp) $91.2M $169M $13.8M $57.2M --
Operating Expenses $329.8M $355M $372.5M $392.3M --
Operating Income $304.8M $362.6M $396.6M $418.3M --
 
Net Interest Expenses $126.9M $135.9M $163.1M $171.2M --
EBT. Incl. Unusual Items $269.1M $395.7M $247.2M $304.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $269.1M $395.7M $247.2M $304.3M --
 
Minority Interest in Earnings -$7.6M -$10.2M -$10.2M -$9.1M --
Net Income to Common Excl Extra Items $261.5M $385.5M $237M $295.2M --
 
Basic EPS (Cont. Ops) $3.26 $4.68 $2.80 $3.43 --
Diluted EPS (Cont. Ops) $3.25 $4.67 $2.80 $3.43 --
Weighted Average Basic Share $309.3M $319.4M $325.3M $334.2M --
Weighted Average Diluted Share $309.5M $320.9M $325.3M $334.9M --
 
EBITDA $676.8M $835.1M $736.8M $822.4M --
EBIT $396.8M $532.7M $415M $479.8M --
 
Revenue (Reported) $951.2M $1.1B $1.1B $1.2B --
Operating Income (Reported) $304.8M $362.6M $396.6M $418.3M --
Operating Income (Adjusted) $396.8M $532.7M $415M $479.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $798.3M $162.1M $85.6M $250.8M $123.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $159.8M $169M $197.6M $201.7M $229.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $998M $340.7M $292.7M $461.8M $361.6M
 
Property Plant And Equipment $143.4M $140.6M $140M $93.8M $92.4M
Long-Term Investments $22.1M $13M $145.2M $34.9M $33.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $219M $237.1M $267.4M $263.4M $286.3M
Total Assets $7.6B $7.6B $8.2B $8.4B $8.5B
 
Accounts Payable $228.6M $235.2M $190.3M $174.7M $183.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $332.9M $347M $309.1M $297.8M $311.2M
 
Long-Term Debt $4.3B $4B $4.3B $4.6B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $5B $5.2B $5.1B
 
Common Stock $160.8M $160.8M $160.6M $160.7M $160.7M
Other Common Equity Adj -$5.6M -$2M $5.8M $4.1M $4.7M
Common Equity $2.3B $2.4B $2.8B $2.8B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $222.3M $296.3M $258.4M $262M $252.8M
Total Equity $2.7B $2.9B $3.2B $3.2B $3.4B
 
Total Liabilities and Equity $7.6B $7.6B $8.2B $8.4B $8.5B
Cash and Short Terms $798.3M $162.1M $85.6M $250.8M $123.4M
Total Debt $4.3B $4B $4.3B $4.6B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $798.3M $162.1M $85.6M $250.8M $123.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $159.8M $169M $197.6M $201.7M $229.1M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $998M $340.7M $292.7M $461.8M $361.6M
 
Property Plant And Equipment $143.4M $140.6M $140M $93.8M $92.4M
Long-Term Investments $22.1M $13M $145.2M $34.9M $33.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $219M $237.1M $267.4M $263.4M $286.3M
Total Assets $7.6B $7.6B $8.2B $8.4B $8.5B
 
Accounts Payable $228.6M $235.2M $190.3M $174.7M $183.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $332.9M $347M $309.1M $297.8M $311.2M
 
Long-Term Debt $4.3B $4B $4.3B $4.6B $4.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.7B $5B $5.2B $5.1B
 
Common Stock $160.8M $160.8M $160.6M $160.7M $160.7M
Other Common Equity Adj -$5.6M -$2M $5.8M $4.1M $4.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $222.3M $296.3M $258.4M $262M $252.8M
Total Equity $2.7B $2.9B $3.2B $3.2B $3.4B
 
Total Liabilities and Equity $7.6B $7.6B $8.2B $8.4B $8.5B
Cash and Short Terms $798.3M $162.1M $85.6M $250.8M $123.4M
Total Debt $4.3B $4B $4.3B $4.6B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $135.9M $269.1M $395.7M $247.2M $304.3M
Depreciation & Amoritzation $255M $280M $302.4M $321.8M $342.6M
Stock-Based Compensation -- $13M $13.7M $14.3M $16.4M
Change in Accounts Receivable -$6M $1.2M -$12.1M $3.5M -$796K
Change in Inventories -- -- -- -- --
Cash From Operations $369.9M $471.4M $516.8M $555.8M $574.6M
 
Capital Expenditures $501.9M $440.5M $416.7M $311.1M $246.8M
Cash Acquisitions -$3.3M -$3.1M -$27.3M -- --
Cash From Investing -$368.4M -$660.1M -$786M -$358.3M -$446.8M
 
Dividends Paid (Ex Special Dividend) -$324.6M -$335.7M -$347.3M -$359.2M -$371.6M
Special Dividend Paid
Long-Term Debt Issued $1.5B -- $298.6M $544.9M $471.5M
Long-Term Debt Repaid -$580.6M -$277.6M -$19.4M -$333.5M -$604.4M
Repurchase of Common Stock -$4.1M -$3M -$4.9M -$5M -$6.7M
Other Financing Activities -$21.2M -$9.7M -$43.8M -$13M -$45.2M
Cash From Financing $661.7M -$453M $190.4M -$33.8M -$252.3M
 
Beginning Cash (CF) $153.6M $816.9M $175.2M $96.3M $260M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $663.3M -$641.7M -$78.8M $163.7M -$124.6M
Ending Cash (CF) $816.9M $175.2M $96.3M $260M $135.4M
 
Levered Free Cash Flow -$132M $30.8M $100.1M $244.7M $327.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $49.7M $54.7M $57.7M $58M --
Depreciation & Amoritzation $63.9M $71.7M $78.6M $83.4M --
Stock-Based Compensation -- $3.8M $4.1M $4.2M --
Change in Accounts Receivable $883K -$11.3M -$466K -$500K --
Change in Inventories -- -- -- -- --
Cash From Operations $115.1M $103.1M $143M $141.2M --
 
Capital Expenditures $83.7M $85M $76.5M $63.7M --
Cash Acquisitions -$2.7M -- -- -- --
Cash From Investing -$74.8M -$88.2M -$100.8M -$66.9M --
 
Dividends Paid (Ex Special Dividend) -$82.9M -$85.7M -$89.4M -$91.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $60M $484.1M --
Long-Term Debt Repaid -$48.8M -$869K -$819K -$600.8M --
Repurchase of Common Stock -$2.8M -$4.6M -$4.6M -$4.6M --
Other Financing Activities -$1.5M -$3.5M -$2.6M -$22.5M --
Cash From Financing -$48.7M -$11.8M -$31.3M -$229.4M --
 
Beginning Cash (CF) $816.9M $175.2M $96.3M $260M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.5M $3M $10.9M -$155.2M --
Ending Cash (CF) $808.4M $178.2M $107.3M $104.8M --
 
Levered Free Cash Flow $31.4M $18.1M $66.5M $77.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $135.9M $269.1M $395.7M $247.2M $304.3M
Depreciation & Amoritzation $255M $280M $302.4M $321.8M $342.6M
Stock-Based Compensation -- $13M $13.7M $14.3M $16.4M
Change in Accounts Receivable -$6M $1.2M -$12.1M $3.5M -$796K
Change in Inventories -- -- -- -- --
Cash From Operations $369.9M $471.4M $516.8M $555.8M $574.6M
 
Capital Expenditures $501.9M $440.5M $416.7M $311.1M $246.8M
Cash Acquisitions -$3.3M -$3.1M -$27.3M -- --
Cash From Investing -$368.4M -$660.1M -$786M -$358.3M -$446.8M
 
Dividends Paid (Ex Special Dividend) -$324.6M -$335.7M -$347.3M -$359.2M -$371.6M
Special Dividend Paid
Long-Term Debt Issued $1.5B -- $298.6M $544.9M $471.5M
Long-Term Debt Repaid -$580.6M -$277.6M -$19.4M -$333.5M -$604.4M
Repurchase of Common Stock -$4.1M -$3M -$4.9M -$5M -$6.7M
Other Financing Activities -$21.2M -$9.7M -$43.8M -$13M -$45.2M
Cash From Financing $661.7M -$453M $190.4M -$33.8M -$252.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $663.3M -$641.7M -$78.8M $163.7M -$124.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$132M $30.8M $100.1M $244.7M $327.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $49.7M $54.7M $57.7M $58M --
Depreciation & Amoritzation $63.9M $71.7M $78.6M $83.4M --
Stock-Based Compensation -- $3.8M $4.1M $4.2M --
Change in Accounts Receivable $883K -$11.3M -$466K -$500K --
Change in Inventories -- -- -- -- --
Cash From Operations $115.1M $103.1M $143M $141.2M --
 
Capital Expenditures $83.7M $85M $76.5M $63.7M --
Cash Acquisitions -$2.7M -- -- -- --
Cash From Investing -$74.8M -$88.2M -$100.8M -$66.9M --
 
Dividends Paid (Ex Special Dividend) -$82.9M -$85.7M -$89.4M -$91.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $60M $484.1M --
Long-Term Debt Repaid -$48.8M -$869K -$819K -$600.8M --
Repurchase of Common Stock -$2.8M -$4.6M -$4.6M -$4.6M --
Other Financing Activities -$1.5M -$3.5M -$2.6M -$22.5M --
Cash From Financing -$48.7M -$11.8M -$31.3M -$229.4M --
 
Beginning Cash (CF) $816.9M $175.2M $96.3M $260M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.5M $3M $10.9M -$155.2M --
Ending Cash (CF) $808.4M $178.2M $107.3M $104.8M --
 
Levered Free Cash Flow $31.4M $18.1M $66.5M $77.4M --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

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

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock