Financhill
Sell
39

FLR Quote, Financials, Valuation and Earnings

Last price:
$33.26
Seasonality move :
1.82%
Day range:
$32.16 - $34.17
52-week range:
$29.20 - $60.10
Dividend yield:
0%
P/E ratio:
2.69x
P/S ratio:
0.35x
P/B ratio:
1.41x
Volume:
2.7M
Avg. volume:
3M
1-year change:
-20.58%
Market cap:
$5.6B
Revenue:
$16.3B
EPS (TTM):
$12.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.2B $14.2B $13.7B $15.5B $16.3B
Revenue Growth (YoY) -8.39% -0.01% -2.91% 12.59% 5.44%
 
Cost of Revenues $13.8B $13.7B $13.4B $15B $15.7B
Gross Profit $399.5M $454M $355M $477M $574M
Gross Profit Margin 2.82% 3.21% 2.58% 3.08% 3.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $201.1M $231M $242M $224M $203M
Other Inc / (Exp) -$153.1M -$496M $96M -$106M $92M
Operating Expenses $201.1M $231M $242M $224M $203M
Operating Income $198.4M $223M $113M $253M $371M
 
Net Interest Expenses $41.8M $73M -- -- --
EBT. Incl. Unusual Items $3.5M -$346M $244M $315M $613M
Earnings of Discontinued Ops. -$356M -$35M -- -- --
Income Tax Expense $15.9M $20M $171M $236M $634M
Net Income to Company -$366.8M -$401M $73M $79M $2.1B
 
Minority Interest in Earnings -$66.7M -$39M $72M $60M $61M
Net Income to Common Excl Extra Items -$435M -$440M $145M $139M $2.1B
 
Basic EPS (Cont. Ops) -$3.09 -$3.29 $0.75 $0.55 $12.48
Diluted EPS (Cont. Ops) -$3.09 -$3.29 $0.73 $0.54 $12.30
Weighted Average Basic Share $140.5M $141M $142M $150M $172M
Weighted Average Diluted Share $140.5M $141M $145M $153M $174M
 
EBITDA $174.4M -$182M $376M $449M $732M
EBIT $68.9M -$256M $303M $375M $659M
 
Revenue (Reported) $14.2B $14.2B $13.7B $15.5B $16.3B
Operating Income (Reported) $198.4M $223M $113M $253M $371M
Operating Income (Adjusted) $68.9M -$256M $303M $375M $659M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.3B $3.6B $3.7B $3.8B $4.3B
Revenue Growth (YoY) 28.38% 10.82% 2.43% 2.97% 11.52%
 
Cost of Revenues $3.1B $3.5B $3.6B $3.8B $4.1B
Gross Profit $124.2M $160M $133M $66M $208M
Gross Profit Margin 3.8% 4.42% 3.59% 1.73% 4.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90.8M $94M $101M $50M $56M
Other Inc / (Exp) -$60.5M -$332M -$13M -$41M $34M
Operating Expenses $90.8M $94M $101M $50M $56M
Operating Income $33.4M $66M $32M $16M $152M
 
Net Interest Expenses $14.9M $10M -- -- --
EBT. Incl. Unusual Items -$42M -$276M $50M $24M $222M
Earnings of Discontinued Ops. -$56.2M -$1M -- -- --
Income Tax Expense $18.3M $55M $82M $64M $462M
Net Income to Company -$115.7M -$262M -$32M -$40M $1.9B
 
Minority Interest in Earnings -$47M -- $41M $18M -$2M
Net Income to Common Excl Extra Items -$163.4M -$279M $9M -$22M $1.9B
 
Basic EPS (Cont. Ops) -$1.16 -$2.05 -- -$0.18 $10.83
Diluted EPS (Cont. Ops) -$1.16 -$2.05 -$0.01 -$0.18 $10.67
Weighted Average Basic Share $140.6M $141M $142M $171M $175M
Weighted Average Diluted Share $140.6M $141M $148M $174M $175M
 
EBITDA $1.7M -$248M $84M $54M $253M
EBIT -$24.6M -$262M $66M $37M $233M
 
Revenue (Reported) $3.3B $3.6B $3.7B $3.8B $4.3B
Operating Income (Reported) $33.4M $66M $32M $16M $152M
Operating Income (Adjusted) -$24.6M -$262M $66M $37M $233M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.2B $14.2B $13.7B $15.5B $16.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.8B $13.7B $13.4B $15B $15.7B
Gross Profit $399.5M $454M $356M $477M $573M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $203.2M $233M $242M $225M $202M
Other Inc / (Exp) -$151M -$494M $96M -$106M $92M
Operating Expenses $203.2M $233M $242M $225M $202M
Operating Income $196.3M $221M $114M $252M $371M
 
Net Interest Expenses $41.9M $73M -- -- --
EBT. Incl. Unusual Items $3.5M -$346M $245M $315M $613M
Earnings of Discontinued Ops. -$351.9M -$35M -- -- --
Income Tax Expense $15.9M $31M $172M $236M $635M
Net Income to Company -$366.8M -$401M $73M $79M $2.1B
 
Minority Interest in Earnings -$60.7M -$26M $72M $59M $62M
Net Income to Common Excl Extra Items -$425M -$440M $145M $138M $2.1B
 
Basic EPS (Cont. Ops) -$3.10 -$3.29 $0.75 $0.54 $12.49
Diluted EPS (Cont. Ops) -$3.10 -$3.30 $0.72 $0.50 $12.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $174.5M -$182M $377M $448M $732M
EBIT $68.9M -$256M $304M $374M $659M
 
Revenue (Reported) $14.2B $14.2B $13.7B $15.5B $16.3B
Operating Income (Reported) $196.3M $221M $114M $252M $371M
Operating Income (Adjusted) $68.9M -$256M $304M $374M $659M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $14.2B $13.7B $15.5B $16.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.7B $13.4B $15B $15.7B --
Gross Profit $454M $356M $477M $573M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $233M $242M $225M $202M --
Other Inc / (Exp) -$494M $96M -$106M $92M --
Operating Expenses $233M $242M $225M $202M --
Operating Income $221M $114M $252M $371M --
 
Net Interest Expenses $73M $10M -- -- --
EBT. Incl. Unusual Items -$346M $245M $315M $613M --
Earnings of Discontinued Ops. -$35M -- -- -- --
Income Tax Expense $31M $172M $236M $635M --
Net Income to Company -$401M $73M $79M $2.1B --
 
Minority Interest in Earnings -$26M $72M $59M $62M --
Net Income to Common Excl Extra Items -$440M $145M $138M $2.1B --
 
Basic EPS (Cont. Ops) -$3.29 $0.75 $0.54 $12.49 --
Diluted EPS (Cont. Ops) -$3.30 $0.72 $0.50 $12.29 --
Weighted Average Basic Share $564M $568M $600M $688M --
Weighted Average Diluted Share $566M $609M $635M $696M --
 
EBITDA -$182M $377M $448M $732M --
EBIT -$256M $304M $374M $659M --
 
Revenue (Reported) $14.2B $13.7B $15.5B $16.3B --
Operating Income (Reported) $221M $114M $252M $371M --
Operating Income (Adjusted) -$256M $304M $374M $659M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $2.2B $2.4B $2.5B $2.8B
Short Term Investments $23.3M $127M $185M $69M $130M
Accounts Receivable, Net $935.7M $1.2B $1.1B $1.1B $921M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $378M $608M $396M $347M $157M
Total Current Assets $5B $5.2B $5B $5.1B $5.2B
 
Property Plant And Equipment $463.8M $456M $447M $458M $494M
Long-Term Investments $527.4M $517M $584M $614M $2.8B
Goodwill $207.4M $249M $206M $206M $199M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $648.8M $305M $278M $340M $196M
Total Assets $7.3B $7.1B $6.8B $7B $9.1B
 
Accounts Payable $1.1B $1.2B $1B $1.2B $1.2B
Accrued Expenses $955.3M $1.4B $1.3B $1.3B $1.2B
Current Portion Of Long-Term Debt $4.9M $18M $152M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $402.5M -- -- -- --
Total Current Liabilities $3.6B $3.6B $3.2B $3.2B $3.1B
 
Long-Term Debt $1.7B $1.2B $978M $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $6B $5.5B $4.8B $4.9B $5.2B
 
Common Stock $1.4M $1M $1M $2M $2M
Other Common Equity Adj -$416.9M -$366M -$365M -$269M -$351M
Common Equity $1B $1.4B $1.8B $1.9B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $233M $174M $210M $112M $43M
Total Equity $1.3B $1.6B $2B $2.1B $4B
 
Total Liabilities and Equity $7.3B $7.1B $6.8B $7B $9.1B
Cash and Short Terms $2.2B $2.3B $2.6B $2.6B $3B
Total Debt $1.7B $1.2B $1.1B $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $2.2B $2.4B $2.5B $2.8B
Short Term Investments $23.3M $127M $185M $69M $130M
Accounts Receivable, Net $935.7M $1.2B $1.1B $1.1B $921M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $378M $608M $396M $347M $157M
Total Current Assets $5B $5.2B $5B $5.1B $5.2B
 
Property Plant And Equipment $463.8M $456M $447M $458M $494M
Long-Term Investments $527.4M $517M $584M $614M $2.8B
Goodwill $207.4M $249M $206M $206M $199M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $648.8M $305M $278M $340M $196M
Total Assets $7.3B $7.1B $6.8B $7B $9.1B
 
Accounts Payable $1.1B $1.2B $1B $1.2B $1.2B
Accrued Expenses $955.3M $1.4B $1.3B $1.3B $1.2B
Current Portion Of Long-Term Debt $4.9M $18M $152M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $402.5M -- -- -- --
Total Current Liabilities $3.6B $3.6B $3.2B $3.2B $3.1B
 
Long-Term Debt $1.7B $1.2B $978M $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $6B $5.5B $4.8B $4.9B $5.2B
 
Common Stock $1.4M $1M $1M $2M $2M
Other Common Equity Adj -$416.9M -$366M -$365M -$269M -$351M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$80M
Minority Interest, Total $233M $174M $210M $112M $43M
Total Equity $1.3B $1.6B $2B $2.1B $4B
 
Total Liabilities and Equity $7.3B $7.1B $6.8B $7B $9.1B
Cash and Short Terms $2.2B $2.3B $2.6B $2.6B $3B
Total Debt $1.7B $1.2B $1.1B $1.2B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$366.8M -$401M $73M $79M $2.1B
Depreciation & Amoritzation $105.6M $74M $73M $74M $73M
Stock-Based Compensation $21.9M $32M $19M $48M $31M
Change in Accounts Receivable $418.7M -$174M $155M -$159M -$137M
Change in Inventories -- -- -- -- --
Cash From Operations $185.9M $25M $31M $212M $828M
 
Capital Expenditures $113.4M $75M $75M $106M $164M
Cash Acquisitions -$29.2M -$80M -$34M -$25M -$190M
Cash From Investing -$41.6M -$122M -$78M -$277M -$333M
 
Dividends Paid (Ex Special Dividend) -$28.7M -$19M -$39M -$29M --
Special Dividend Paid
Long-Term Debt Issued $3.9M -- -- $560M --
Long-Term Debt Repaid -- -$525M -$41M -$249M -$57M
Repurchase of Common Stock -- -- -- -- -$125M
Other Financing Activities $73.3M $84M $395M -$128M $66M
Cash From Financing $48.4M $122M $315M $127M -$116M
 
Beginning Cash (CF) $2B $2.2B $2.2B $2.4B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192.8M $25M $268M $62M $379M
Ending Cash (CF) $2.2B $2.2B $2.4B $2.5B $2.8B
 
Levered Free Cash Flow $72.4M -$50M -$44M $106M $664M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$115.7M -$262M -$32M -$40M $1.9B
Depreciation & Amoritzation $26.3M $14M $18M $17M $20M
Stock-Based Compensation $10.3M $7M -- $11M $5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $41.6M $245M $46M $308M $327M
 
Capital Expenditures $32.7M $20M $37M $35M $31M
Cash Acquisitions -$4M -- $13M -$12M -$124M
Cash From Investing $15.2M -$57M -$14M -$231M -$204M
 
Dividends Paid (Ex Special Dividend) -- -$10M -$10M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$9.6M -- -- -- --
Long-Term Debt Repaid -- $7M -$18M -- -$13M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $12.1M -$93M -$35M -$4M $80M
Cash From Financing $2.5M -$96M -$63M -$4M -$138M
 
Beginning Cash (CF) $2.1B $2.1B $2.4B $2.4B $2.9B
Foreign Exchange Rate Adjustment $45.7M -$9M $34M $25M -$68M
Additions / Reductions $59.3M $92M -$31M $73M -$15M
Ending Cash (CF) $2.2B $2.2B $2.4B $2.5B $2.8B
 
Levered Free Cash Flow $9M $225M $9M $273M $296M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$366.8M -$401M $73M $79M $2.1B
Depreciation & Amoritzation $105.6M $74M $73M $74M $73M
Stock-Based Compensation $21.9M $32M $19M $48M $31M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $185.9M $25M $31M $212M $828M
 
Capital Expenditures $113.4M $75M $75M $106M $164M
Cash Acquisitions -$29.2M -$80M -$34M -$25M -$190M
Cash From Investing -$41.6M -$122M -$78M -$277M -$333M
 
Dividends Paid (Ex Special Dividend) -$28.7M -$19M -$39M -$29M --
Special Dividend Paid
Long-Term Debt Issued $3.9M -- -- -- --
Long-Term Debt Repaid -- -- -$41M -$249M -$57M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $73.3M $84M $395M -$128M $66M
Cash From Financing $48.4M $122M $315M $127M -$116M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $192.8M $25M $268M $62M $379M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $72.4M -$50M -$44M $106M $664M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$401M $73M $79M $2.1B --
Depreciation & Amoritzation $74M $73M $74M $73M --
Stock-Based Compensation $32M $19M $48M $31M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $25M $31M $212M $828M --
 
Capital Expenditures $75M $75M $106M $164M --
Cash Acquisitions -$80M -$34M -$25M -$190M --
Cash From Investing -$122M -$78M -$277M -$333M --
 
Dividends Paid (Ex Special Dividend) -$19M -$39M -$29M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $560M -- --
Long-Term Debt Repaid -$525M -$41M -$249M -$57M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $84M $395M -$128M $66M --
Cash From Financing $122M $315M $127M -$116M --
 
Beginning Cash (CF) $9B $8.6B $9.3B $10.4B --
Foreign Exchange Rate Adjustment -$15M -$38M $18M -$69M --
Additions / Reductions $25M $268M $62M $379M --
Ending Cash (CF) $9B $8.9B $9.3B $10.7B --
 
Levered Free Cash Flow -$50M -$44M $106M $664M --

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

GET BETTER TRADE IDEAS

Popular

What Do Tesla Delivery Numbers Mean for Tesla Stock?
What Do Tesla Delivery Numbers Mean for Tesla Stock?

Tesla (NASDAQ:TSLA) released Q1 delivery numbers, showing a substantial slowdown…

Is Chewy a Growth Stock to Buy?
Is Chewy a Growth Stock to Buy?

It might be a surprise to learn that during the…

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…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 31x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
42
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 37x

Alerts

Sell
11
CRL alert for Apr 11

Charles River Laboratories International [CRL] is down 0.2% over the past day.

Buy
77
DPST alert for Apr 11

Direxion Daily Regional Banks Bull 3X Shares [DPST] is down 0.79% over the past day.

Sell
35
KMX alert for Apr 11

CarMax [KMX] is up 2.87% over the past day.

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

Show me the best stock