Financhill
Buy
56

FAST Quote, Financials, Valuation and Earnings

Last price:
$45.66
Seasonality move :
-0.08%
Day range:
$44.88 - $45.62
52-week range:
$32.04 - $46.04
Dividend yield:
1.81%
P/E ratio:
43.85x
P/S ratio:
6.74x
P/B ratio:
13.74x
Volume:
7.1M
Avg. volume:
6.3M
1-year change:
32.12%
Market cap:
$52.3B
Revenue:
$7.5B
EPS (TTM):
$1.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.6B $6B $7B $7.3B $7.5B
Revenue Growth (YoY) 5.88% 6.44% 16.13% 5.25% 2.71%
 
Cost of Revenues $3.1B $3.2B $3.8B $4B $4.1B
Gross Profit $2.6B $2.8B $3.2B $3.4B $3.4B
Gross Profit Margin 45.47% 46.2% 46.07% 45.66% 45.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.6B $1.8B $1.8B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.6B $1.8B $1.8B $1.9B
Operating Income $1.1B $1.2B $1.5B $1.5B $1.5B
 
Net Interest Expenses $9.1M $9.6M $13.6M $6.7M $1.9M
EBT. Incl. Unusual Items $1.1B $1.2B $1.4B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $273.6M $282.8M $353.1M $367M $357.5M
Net Income to Company $859.1M $925M $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $859.1M $925M $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $0.75 $0.81 $0.95 $1.01 $1.01
Diluted EPS (Cont. Ops) $0.75 $0.80 $0.95 $1.01 $1.00
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.1B $1.1B
 
EBITDA $1.3B $1.4B $1.6B $1.7B $1.7B
EBIT $1.1B $1.2B $1.5B $1.5B $1.5B
 
Revenue (Reported) $5.6B $6B $7B $7.3B $7.5B
Operating Income (Reported) $1.1B $1.2B $1.5B $1.5B $1.5B
Operating Income (Adjusted) $1.1B $1.2B $1.5B $1.5B $1.5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.5B $1.8B $1.9B $1.9B $2.1B
Revenue Growth (YoY) -0.09% 17.97% 5.88% 1.76% 8.56%
 
Cost of Revenues $807M $951M $1B $1.1B $1.1B
Gross Profit $700.7M $827.6M $857.5M $863.5M $942.8M
Gross Profit Margin 46.48% 46.53% 45.54% 45.06% 45.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $382.9M $444.2M $462.6M $476.6M $506.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $382.9M $444.2M $462.6M $476.6M $506.7M
Operating Income $317.8M $383.4M $394.9M $386.9M $436.1M
 
Net Interest Expenses $2.6M $2.7M $2.3M $500K --
EBT. Incl. Unusual Items $315.2M $380.7M $392.6M $386.4M $436.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.5M $93.6M $94.6M $93.7M $106.3M
Net Income to Company $239.7M $287.1M $298M $292.7M $330.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $239.7M $287.1M $298M $292.7M $330.3M
 
Basic EPS (Cont. Ops) $0.21 $0.25 $0.26 $0.26 $0.29
Diluted EPS (Cont. Ops) $0.21 $0.25 $0.26 $0.26 $0.29
Weighted Average Basic Share $1.1B $1.2B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.1B $1.1B $1.2B
 
EBITDA $360.1M $427.4M $440.4M $431.9M $483.9M
EBIT $317.8M $383.5M $395.5M $388.2M $438.8M
 
Revenue (Reported) $1.5B $1.8B $1.9B $1.9B $2.1B
Operating Income (Reported) $317.8M $383.4M $394.9M $386.9M $436.1M
Operating Income (Adjusted) $317.8M $383.5M $395.5M $388.2M $438.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $5.7B $6.6B $7.2B $7.4B $7.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $3.5B $3.9B $4B $4.3B
Gross Profit $2.6B $3.1B $3.3B $3.4B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $1.8B $1.9B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.7B $1.8B $1.9B $1.9B
Operating Income $1.2B $1.4B $1.5B $1.5B $1.6B
 
Net Interest Expenses $9.7M $9.7M $14.4M $1.8M $1.3M
EBT. Incl. Unusual Items $1.1B $1.4B $1.5B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $275M $319.6M $362.5M $363.5M $372.4M
Net Income to Company $867.9M $1B $1.1B $1.2B $1.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $867.9M $1B $1.1B $1.2B $1.2B
 
Basic EPS (Cont. Ops) $0.76 $0.90 $0.99 $1.01 $1.04
Diluted EPS (Cont. Ops) $0.76 $0.90 $0.99 $1.01 $1.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.5B $1.7B $1.7B $1.7B
EBIT $1.2B $1.4B $1.5B $1.5B $1.6B
 
Revenue (Reported) $5.7B $6.6B $7.2B $7.4B $7.8B
Operating Income (Reported) $1.2B $1.4B $1.5B $1.5B $1.6B
Operating Income (Adjusted) $1.2B $1.4B $1.5B $1.5B $1.6B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $2.9B $3.5B $3.7B $3.8B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.9B $2B $2.1B $2.2B
Gross Profit $1.3B $1.6B $1.7B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $746M $879.5M $919.4M $948M $996.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $746M $879.5M $919.4M $948M $996.7M
Operating Income $598.1M $741.4M $788.1M $777.1M $830M
 
Net Interest Expenses $5M $5M $5.8M $900K $800K
EBT. Incl. Unusual Items $593.1M $736.4M $782.3M $776.2M $829.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $142.8M $179.7M $189.2M $185.8M $200.7M
Net Income to Company $450.3M $556.7M $593.1M $590.4M $628.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $450.3M $556.7M $593.1M $590.4M $629M
 
Basic EPS (Cont. Ops) $0.40 $0.49 $0.52 $0.52 $0.55
Diluted EPS (Cont. Ops) $0.40 $0.49 $0.52 $0.52 $0.55
Weighted Average Basic Share $2.3B $2.3B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.3B $2.3B $2.3B $2.3B $2.3B
 
EBITDA $682.4M $829.4M $878.5M $866.6M $923.4M
EBIT $598.1M $741.6M $789.1M $780M $833.6M
 
Revenue (Reported) $2.9B $3.5B $3.7B $3.8B $4B
Operating Income (Reported) $598.1M $741.4M $788.1M $777.1M $830M
Operating Income (Adjusted) $598.1M $741.6M $789.1M $780M $833.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $245.7M $236.2M $230.1M $221.3M $255.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $769.4M $900.2M $1B $1.1B $1.1B
Inventory $1.3B $1.5B $1.7B $1.5B $1.6B
Prepaid Expenses $6.7M $8.5M $8.1M $17.5M $18.8M
Other Current Assets $140.3M $188.1M $165.4M $171.8M $183.7M
Total Current Assets $2.5B $2.9B $3.1B $3B $3.2B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.3B $1.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $191.4M $180.9M $170.8M $160.7M $150.3M
Total Assets $4B $4.3B $4.5B $4.5B $4.7B
 
Accounts Payable $207M $233.1M $255M $264.1M $287.7M
Accrued Expenses $138.3M $116.8M $105.6M $109.4M $120.4M
Current Portion Of Long-Term Debt $40M $60M $201.8M $60M $75M
Current Portion Of Capital Lease Obligations $93.6M $90.8M $91.9M $96.2M $98.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $612.7M $682.2M $789.8M $661.3M $687.1M
 
Long-Term Debt $365M $330M $353.2M $200M $125M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.3B $1.4B $1.1B $1.1B
 
Common Stock $5.7M $5.8M $5.7M $5.7M $5.7M
Other Common Equity Adj -$21.2M -$30.7M -$64.8M -$54.8M -$91.5M
Common Equity $2.7B $3B $3.2B $3.3B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $3B $3.2B $3.3B $3.6B
 
Total Liabilities and Equity $4B $4.3B $4.5B $4.5B $4.7B
Cash and Short Terms $245.7M $236.2M $230.1M $221.3M $255.8M
Total Debt $405M $390M $555M $260M $200M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $321.8M $247.9M $243.6M $255.5M $237.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $908.9M $1.1B $1.2B $1.2B $1.3B
Inventory $1.3B $1.7B $1.6B $1.5B $1.7B
Prepaid Expenses -- $6.5M $14.7M $16.5M $14.5M
Other Current Assets $146.7M $129.2M $141.7M $165.3M $158.9M
Total Current Assets $2.7B $3.2B $3.1B $3.1B $3.5B
 
Property Plant And Equipment $1.3B $1.3B $1.3B $1.3B $1.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $185.9M $176.1M $165.8M $155.5M $145.2M
Total Assets $4.2B $4.6B $4.6B $4.6B $5B
 
Accounts Payable $236.1M $291.8M $262M $292.6M $319.3M
Accrued Expenses $277.9M $268.7M $229.5M $216.2M $257.1M
Current Portion Of Long-Term Debt $40M $195M $150M $110M $130M
Current Portion Of Capital Lease Obligations $94.8M $93.5M $95.1M $98.2M $106.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $650.2M $849M $736.6M $717M $820.3M
 
Long-Term Debt $365M $310M $200M $125M $100M
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.2B $1.1B $1.2B
 
Common Stock $2.9M $5.8M $5.7M $5.7M $11.5M
Other Common Equity Adj -$18.8M -$54.4M -$56.9M -$74.5M -$51.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $3.2B $3.4B $3.5B $3.8B
 
Total Liabilities and Equity $4.2B $4.6B $4.6B $4.6B $5B
Cash and Short Terms $321.8M $247.9M $243.6M $255.5M $237.8M
Total Debt $405M $505M $350M $235M $230M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $859.1M $925M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $162.4M $170.7M $176.6M $177.3M $175.4M
Stock-Based Compensation $5.7M $5.6M $7.2M $7.3M $8M
Change in Accounts Receivable -$29.7M -$135.2M -$119.8M -$72.3M -$31.9M
Change in Inventories $36M -$189.5M -$198M $189.1M -$133.9M
Cash From Operations $1.1B $770.1M $941M $1.4B $1.2B
 
Capital Expenditures $168.1M $156.6M $173.8M $172.8M $226.5M
Cash Acquisitions -$125M -- -- -- --
Cash From Investing -$281.7M -$148.5M -$163M -$161.2M -$214.5M
 
Dividends Paid (Ex Special Dividend) -$803.4M -$643.7M -$711.3M -$1B -$893.3M
Special Dividend Paid
Long-Term Debt Issued $1B $525M $1.8B $880M $775M
Long-Term Debt Repaid -$940M -$540M -$1.6B -$1.2B -$835M
Repurchase of Common Stock -$52M -- -$237.8M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$754.4M -$627.1M -$774.9M -$1.3B -$913.7M
 
Beginning Cash (CF) $174.9M $245.7M $236.2M $230.1M $221.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.7M -$5.5M $3.1M -$10.2M $45.1M
Ending Cash (CF) $245.7M $236.2M $230.1M $221.3M $255.8M
 
Levered Free Cash Flow $933.7M $613.5M $767.2M $1.3B $946.8M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $239.7M $287.1M $298M $292.7M $330.2M
Depreciation & Amoritzation $42.3M $43.9M $44.9M $43.7M $45.1M
Stock-Based Compensation $1.4M $1.5M $1.9M $2M $2.1M
Change in Accounts Receivable -$55.9M -$39.4M -$21.3M $6.7M -$36.4M
Change in Inventories -$20.5M -$74.2M $87.9M -$9.7M -$41.2M
Cash From Operations $171.5M $151.2M $302.1M $258M $278.6M
 
Capital Expenditures $34.6M $47.5M $55.9M $56.1M $69.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$31.5M -$43.9M -$54.2M -$52.7M -$64.5M
 
Dividends Paid (Ex Special Dividend) -$160.8M -$178.5M -$199.9M -$223.3M -$252.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $55M $460M $405M $225M $520M
Long-Term Debt Repaid -$55M -$320M -$455M -$190M -$490M
Repurchase of Common Stock -- -$49.3M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$153.8M -$85.9M -$243.3M -$185.5M -$216.3M
 
Beginning Cash (CF) $333.9M $234.2M $239.8M $237.1M $231.8M
Foreign Exchange Rate Adjustment $1.7M -$7.7M -$800K -$1.4M $8.2M
Additions / Reductions -$13.8M $21.4M $4.6M $19.8M -$2.2M
Ending Cash (CF) $321.8M $247.9M $243.6M $255.5M $237.8M
 
Levered Free Cash Flow $136.9M $103.7M $246.2M $201.9M $209.3M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $867.9M $1B $1.1B $1.2B $1.2B
Depreciation & Amoritzation $167.4M $174.2M $178.2M $174.5M $178.6M
Stock-Based Compensation $5.7M $5.7M $8M $7.5M $8.1M
Change in Accounts Receivable -$20.5M -$206.5M -$65.5M -$38.2M -$117.4M
Change in Inventories $87.4M -$350.7M $98.2M $55.7M -$213.8M
Cash From Operations $1.1B $705M $1.3B $1.3B $1.1B
 
Capital Expenditures $145.4M $172.3M $180.4M $190.1M $244.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$134.4M -$164.2M -$171.1M -$177.1M -$231.7M
 
Dividends Paid (Ex Special Dividend) -$838.2M -$679M -$754.1M -$1.1B -$945.9M
Special Dividend Paid
Long-Term Debt Issued $295M $1.1B $1.7B $630M $1.1B
Long-Term Debt Repaid -$295M -$955M -$1.9B -$745M -$1.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$809.9M -$604.5M -$1.1B -$1.1B -$912.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $112M -$63.7M -$2.4M $16.2M -$23.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $910.9M $532.7M $1.1B $1.1B $875.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $450.3M $556.7M $593.1M $590.4M $628.9M
Depreciation & Amoritzation $84.3M $87.8M $89.4M $86.6M $89.8M
Stock-Based Compensation $2.9M $3M $3.8M $4M $4.1M
Change in Accounts Receivable -$138M -$209.3M -$155M -$120.9M -$206.4M
Change in Inventories $10.6M -$150.6M $145.6M $12.2M -$67.7M
Cash From Operations $446.3M $381.2M $690.6M $593.6M $540.8M
 
Capital Expenditures $67.3M $83M $89.6M $106.9M $125M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$61.4M -$77.1M -$85.2M -$101.1M -$118.3M
 
Dividends Paid (Ex Special Dividend) -$321.6M -$356.9M -$399.7M -$446.5M -$499.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $165M $695M $635M $385M $675M
Long-Term Debt Repaid -$165M -$580M -$840M -$410M -$645M
Repurchase of Common Stock -- -$49.3M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$308M -$285.4M -$592.2M -$452.9M -$451.8M
 
Beginning Cash (CF) $579.6M $470.4M $469.9M $458.4M $487.6M
Foreign Exchange Rate Adjustment -$800K -$7M $300K -$5.4M $11.3M
Additions / Reductions $76.9M $18.7M $13.2M $39.6M -$29.3M
Ending Cash (CF) $655.7M $482.1M $483.4M $492.6M $469.6M
 
Levered Free Cash Flow $379M $298.2M $601M $486.7M $415.8M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 1.15% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.98% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 8.75% over the past day.

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

Show me the best stock