Financhill
Sell
11

FLO Quote, Financials, Valuation and Earnings

Last price:
$20.31
Seasonality move :
3.35%
Day range:
$20.36 - $20.72
52-week range:
$20.36 - $26.12
Dividend yield:
4.65%
P/E ratio:
17.95x
P/S ratio:
0.85x
P/B ratio:
3.06x
Volume:
4.5M
Avg. volume:
1.7M
1-year change:
-7.51%
Market cap:
$4.3B
Revenue:
$5.1B
EPS (TTM):
$1.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.1B $4.4B $4.3B $4.8B $5.1B
Revenue Growth (YoY) 4.36% 6.4% -1.3% 10.97% 5.93%
 
Cost of Revenues $2.2B $2.2B $2.2B $2.5B $2.6B
Gross Profit $2B $2.2B $2.2B $2.3B $2.5B
Gross Profit Margin 47.73% 49.95% 49.77% 47.94% 48.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.7B $1.7B $1.9B $2.1B
Other Inc / (Exp) -$25.7M -$144.3M -$20.4M -$7.3M -$14.1M
Operating Expenses $1.7B $1.8B $1.9B $2B $2.3B
Operating Income $248.9M $357.1M $299.2M $311.3M $187.3M
 
Net Interest Expenses $11.1M $12.1M $8M $5.3M $16M
EBT. Incl. Unusual Items $212.1M $200.7M $270.8M $298.7M $157.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.5M $48.4M $64.6M $70.3M $33.7M
Net Income to Company $164.5M $152.3M $206.2M $228.4M $123.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.5M $152.3M $206.2M $228.4M $123.4M
 
Basic EPS (Cont. Ops) $0.78 $0.72 $0.97 $1.08 $0.58
Diluted EPS (Cont. Ops) $0.78 $0.72 $0.97 $1.07 $0.58
Weighted Average Basic Share $211.6M $211.8M $211.8M $211.9M $211.6M
Weighted Average Diluted Share $212M $212.3M $213M $213.2M $213.4M
 
EBITDA $395.2M $380.9M $438.9M $469.6M $345.4M
EBIT $250.9M $239.5M $302.3M $327.6M $193.7M
 
Revenue (Reported) $4.1B $4.4B $4.3B $4.8B $5.1B
Operating Income (Reported) $248.9M $357.1M $299.2M $311.3M $187.3M
Operating Income (Adjusted) $250.9M $239.5M $302.3M $327.6M $193.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $989.7M $1B $1.2B $1.2B $1.2B
Revenue Growth (YoY) 2.39% 3.86% 12.68% 3.55% -0.73%
 
Cost of Revenues $497.7M $515.1M $615.6M $617.5M $598.2M
Gross Profit $492M $512.7M $542.5M $581.8M $592.4M
Gross Profit Margin 49.71% 49.89% 46.85% 48.51% 49.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $386.7M $426.6M $447.2M $604M $460.4M
Other Inc / (Exp) -$12.9M -$2.3M -$6.8M -$1.2M -$4.4M
Operating Expenses $418.9M $458.3M $480.1M $639.9M $497.7M
Operating Income $73.1M $54.5M $62.5M -$58.1M $94.7M
 
Net Interest Expenses $2.8M $1.3M $1.3M $4M $4.8M
EBT. Incl. Unusual Items $57.5M $50.9M $54.3M -$63.3M $85.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.1M $12M $13.8M -$16.6M $20.5M
Net Income to Company $44.3M $38.9M $40.5M -$46.7M $65M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $44.3M $38.9M $40.5M -$46.7M $65M
 
Basic EPS (Cont. Ops) $0.21 $0.18 $0.19 -$0.22 $0.31
Diluted EPS (Cont. Ops) $0.21 $0.18 $0.19 -$0.22 $0.31
Weighted Average Basic Share $211.8M $211.9M $212M $211.5M $210.8M
Weighted Average Diluted Share $212.5M $213.2M $213.3M $211.5M $212M
 
EBITDA $98.3M $89.3M $94M -$18.8M $131.5M
EBIT $66.2M $57.6M $61.1M -$54.7M $94.2M
 
Revenue (Reported) $989.7M $1B $1.2B $1.2B $1.2B
Operating Income (Reported) $73.1M $54.5M $62.5M -$58.1M $94.7M
Operating Income (Adjusted) $66.2M $57.6M $61.1M -$54.7M $94.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.3B $4.4B $4.7B $5B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.2B $2.4B $2.6B $2.6B
Gross Profit $2.1B $2.2B $2.3B $2.4B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.8B $2.1B $2B
Other Inc / (Exp) -$158.1M -$22.8M -$9.5M -$7.3M -$23.6M
Operating Expenses $1.8B $1.9B $2B $2.2B $2.2B
Operating Income $296.4M $325.9M $302.7M $194.8M $360.9M
 
Net Interest Expenses $11.1M $9.7M $6.4M $12.5M $19.2M
EBT. Incl. Unusual Items $127.3M $293.4M $286.8M $175M $318.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.5M $70.7M $67.7M $38.6M $77.4M
Net Income to Company $98.7M $222.7M $219.1M $136.3M $240.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $98.7M $222.7M $219.1M $136.3M $240.7M
 
Basic EPS (Cont. Ops) $0.46 $1.05 $1.03 $0.64 $1.15
Diluted EPS (Cont. Ops) $0.46 $1.04 $1.02 $0.64 $1.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $308M $463.8M $456.8M $357.5M $514.7M
EBIT $165.1M $327.7M $315.7M $210.1M $355.3M
 
Revenue (Reported) $4.3B $4.4B $4.7B $5B $5.1B
Operating Income (Reported) $296.4M $325.9M $302.7M $194.8M $360.9M
Operating Income (Adjusted) $165.1M $327.7M $315.7M $210.1M $355.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $3.3B $3.7B $4B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.7B $1.9B $2B $2B
Gross Profit $1.7B $1.7B $1.8B $1.9B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.3B $1.4B $1.7B $1.6B
Other Inc / (Exp) -$139.7M -$18.2M -$7.4M -$7.8M -$17.1M
Operating Expenses $1.4B $1.4B $1.5B $1.8B $1.7B
Operating Income $274.7M $243.5M $247.1M $131M $304.5M
 
Net Interest Expenses $8.9M $6.6M $4.9M $12.1M $15.3M
EBT. Incl. Unusual Items $126.1M $218.7M $234.8M $111M $272M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29.6M $51.9M $55M $23.3M $67M
Net Income to Company $96.5M $166.9M $179.8M $87.7M $205M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $96.5M $166.9M $179.8M $87.7M $205M
 
Basic EPS (Cont. Ops) $0.45 $0.79 $0.84 $0.41 $0.98
Diluted EPS (Cont. Ops) $0.45 $0.78 $0.84 $0.41 $0.97
Weighted Average Basic Share $635.3M $635.7M $636.2M $635.3M $633.3M
Weighted Average Diluted Share $636.5M $639M $639.9M $637.9M $636.4M
 
EBITDA $265.4M $348.3M $366.3M $254.1M $423.4M
EBIT $155.4M $243.6M $257M $139.4M $301M
 
Revenue (Reported) $3.4B $3.3B $3.7B $4B $4B
Operating Income (Reported) $274.7M $243.5M $247.1M $131M $304.5M
Operating Income (Adjusted) $155.4M $243.6M $257M $139.4M $301M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $11M $307.5M $185.9M $165.1M $22.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $285.6M $300M $305.2M $349.5M $328.2M
Inventory $194.5M $193.3M $203.5M $242.3M $270.9M
Prepaid Expenses $15.4M $8.1M $12.6M $14.2M $15M
Other Current Assets $23.2M $9.1M $20M $25.8M $27.3M
Total Current Assets $553.9M $838.2M $746.1M $804.9M $687.7M
 
Property Plant And Equipment $1.1B $1B $1.1B $1.1B $1.2B
Long-Term Investments $3.5M $3.2M $3.1M $11.5M $7.9M
Goodwill $545.2M $545.2M $545.2M $545.2M $677.8M
Other Intangibles $750.2M $714.9M $695.4M $664.4M $657.7M
Other Long-Term Assets $4.5M $5.8M $11.6M $12.6M $21.9M
Total Assets $3.2B $3.3B $3.3B $3.3B $3.4B
 
Accounts Payable $233M $225.9M $268.5M $343.4M $318.6M
Accrued Expenses $78.7M $48.5M $51.5M $36.1M $147.2M
Current Portion Of Long-Term Debt $3.7M -- -- -- --
Current Portion Of Capital Lease Obligations $61M $51.9M $48M $45.8M $47.6M
Other Current Liabilities $814K $5K $220K $1.1M $1.9M
Total Current Liabilities $528.1M $504.1M $519.9M $564.4M $659.2M
 
Long-Term Debt $862.8M $960.1M $890.6M $891.8M $1B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2B $1.8B $1.9B $2.1B
 
Common Stock $199K $199K $199K $199K $199K
Other Common Equity Adj -$106M $6.4M $2.6M $1.5M $621K
Common Equity $1.3B $1.4B $1.4B $1.4B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.4B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $3.2B $3.3B $3.3B $3.3B $3.4B
Cash and Short Terms $11M $307.5M $185.9M $165.1M $22.5M
Total Debt $880.3M $977M $907.8M $909.8M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $325.8M $307.5M $172.7M $14.6M $15M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $312.6M $300.8M $369M $364.5M $387.4M
Inventory $197M $200.9M $238.8M $266.2M $258.9M
Prepaid Expenses $19.2M $31M $14.5M $29.2M $15M
Other Current Assets $1M $213K $16.7M $21.6M $16.5M
Total Current Assets $866.6M $849.3M $835.4M $714.6M $707.7M
 
Property Plant And Equipment $1B $1B $1.1B $1.2B $1.3B
Long-Term Investments $3.2M $3.1M $11.5M $13.3M $3.9M
Goodwill $545.2M $545.2M $545.2M $677.8M $679.9M
Other Intangibles $723M $702.4M $671.7M $665.1M $633.5M
Other Long-Term Assets $12.1M $12.2M $14.4M $14.7M $26M
Total Assets $3.4B $3.3B $3.3B $3.4B $3.4B
 
Accounts Payable $257.5M $264.5M $348.7M $328.6M $286.9M
Accrued Expenses $52.4M $57.4M $39.3M $147.2M $64.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $57.2M $55.8M $48.9M $49.7M $64.7M
Other Current Liabilities $159K -- $119K $744K $38K
Total Current Liabilities $516.3M $536.6M $594.5M $669.9M $569.1M
 
Long-Term Debt $1B $890.2M $891.5M $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2B $1.9B $1.9B $2.1B $2B
 
Common Stock $199K $199K $199K $199K $199K
Other Common Equity Adj $1.6M $2.7M $795K $1.3M $2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.4B $1.4B $1.4B
 
Total Liabilities and Equity $3.4B $3.3B $3.3B $3.4B $3.4B
Cash and Short Terms $325.8M $307.5M $172.7M $14.6M $15M
Total Debt $1B $903.6M $907.9M $1B $1.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $164.5M $152.3M $206.2M $228.4M $123.4M
Depreciation & Amoritzation $144.2M $141.4M $136.6M $142M $151.7M
Stock-Based Compensation $7.4M $12.9M $21.3M $25.8M $26.9M
Change in Accounts Receivable -$7.8M -$25M -$10.6M -$55.4M $5M
Change in Inventories -$4.8M -$1.8M -$9.8M -$37.4M -$15.2M
Cash From Operations $367M $454.5M $344.6M $360.9M $349.4M
 
Capital Expenditures $103.7M $97.9M $210.9M $169.1M $129.1M
Cash Acquisitions -- -- -- -$9M -$276.7M
Cash From Investing -$97.1M -$74M -$191.4M -$151.1M -$403.8M
 
Dividends Paid (Ex Special Dividend) -$160M -$167.3M -$175.9M -$186.5M -$195.2M
Special Dividend Paid
Long-Term Debt Issued $609.3M $484.9M $497.6M $330M $898M
Long-Term Debt Repaid -$729.4M -$399.1M -$581.2M -$331.6M -$744.8M
Repurchase of Common Stock -$7.1M -$783K -$9.5M -$34.6M -$45.8M
Other Financing Activities -$110K -$4.9M -$6M -$282K -$533K
Cash From Financing -$284.1M -$84M -$274.8M -$222.2M -$88.1M
 
Beginning Cash (CF) $25.3M $11M $307.5M $185.9M $165.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.3M $296.4M -$121.6M -$12.4M -$142.6M
Ending Cash (CF) $11M $307.5M $185.9M $165.1M $22.5M
 
Levered Free Cash Flow $263.3M $356.5M $133.8M $191.8M $220.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $44.3M $38.9M $40.5M -$46.7M $65M
Depreciation & Amoritzation $32.2M $31.7M $32.9M $36M $37.3M
Stock-Based Compensation $2.8M $4.8M $5.5M $5.9M $6.4M
Change in Accounts Receivable $12.3M $988K -$12.2M $61.5M -$244K
Change in Inventories -$4.3M -$6M -$1.7M -$7.8M -$1.6M
Cash From Operations $88.6M $91.8M $107.7M $128.4M $113.9M
 
Capital Expenditures $21.7M $28.5M $30.5M $28.6M $25.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.8M -$24.7M -$26.1M -$28.2M -$36.4M
 
Dividends Paid (Ex Special Dividend) -$42.3M -$44.5M -$46.6M -$48.6M -$50.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $330M $47.2M $58.4M
Long-Term Debt Repaid -$2.6M -$445K -$330.4M -$84.7M -$73.5M
Repurchase of Common Stock -- -$8.5M -$18.1M -$4.6M --
Other Financing Activities -$206K -$1.1M -$150K -$315K --
Cash From Financing -$45.6M -$51.8M -$63M -$97.4M -$69.4M
 
Beginning Cash (CF) $299.6M $292.3M $162.5M $11.7M $6.9M
Foreign Exchange Rate Adjustment -- -- -$8.4M -- --
Additions / Reductions $26.3M $15.3M $18.6M $2.9M $8.1M
Ending Cash (CF) $325.8M $307.5M $172.7M $14.6M $15M
 
Levered Free Cash Flow $67M $63.3M $77.2M $99.8M $88.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $98.7M $222.7M $219.1M $136.3M $240.7M
Depreciation & Amoritzation $142.9M $136.1M $141.1M $147.4M $159.4M
Stock-Based Compensation $11.3M $20M $24.7M $27.1M $28.9M
Change in Accounts Receivable -$25.8M $6.5M -$76.5M -$902K -$36.6M
Change in Inventories -$174K -$6.7M -$35M -$17.5M $9.9M
Cash From Operations $453.3M $405.3M $320.9M $326.7M $374.4M
 
Capital Expenditures $101.3M $126.6M $242.3M $137.7M $118.7M
Cash Acquisitions -- -- -$9M -$276.7M --
Cash From Investing -$84.6M -$103.1M -$229M -$398.4M -$150.2M
 
Dividends Paid (Ex Special Dividend) -$165.1M -$173.8M -$184.4M -$193.2M -$201M
Special Dividend Paid
Long-Term Debt Issued $604M $502.4M $330M $805.1M $377.6M
Long-Term Debt Repaid -$480.6M -$635.8M -$331.7M -$661.9M -$363.1M
Repurchase of Common Stock -$783K -$9.5M -$34.6M -$30.9M -$37.6M
Other Financing Activities -$4.9M -$5.8M -$484K -$542K -$190K
Cash From Financing -$49.9M -$320.4M -$218.3M -$86.5M -$223.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $318.9M -$18.3M -$126.4M -$158.2M $414K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $351.9M $278.7M $78.6M $189M $255.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $96.5M $166.9M $179.8M $87.7M $205M
Depreciation & Amoritzation $110M $104.7M $109.2M $114.7M $122.4M
Stock-Based Compensation $9.7M $16.8M $20.1M $21.4M $23.3M
Change in Accounts Receivable -$37.5M -$6M -$71.9M -$17.4M -$59M
Change in Inventories -$3.2M -$8.2M -$33.5M -$13.6M $11.5M
Cash From Operations $364.4M $315.2M $291.5M $257.3M $282.4M
 
Capital Expenditures $68.3M $96.9M $128.4M $97M $86.6M
Cash Acquisitions -- -- -$9M -$276.7M --
Cash From Investing -$52.6M -$81.7M -$119.3M -$366.5M -$112.9M
 
Dividends Paid (Ex Special Dividend) -$124.9M -$131.5M -$140.1M -$146.7M -$152.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $480.1M $497.6M $330M $805.1M $284.7M
Long-Term Debt Repaid -$344.1M -$580.7M -$331.3M -$661.6M -$279.9M
Repurchase of Common Stock -$783K -$9.5M -$34.6M -$30.9M -$22.7M
Other Financing Activities -$4.9M -$5.8M -$273K -$533K -$190K
Cash From Financing $2.9M -$233.5M -$177M -$41.4M -$177M
 
Beginning Cash (CF) $563.3M $850.3M $553.5M $204.6M $45.2M
Foreign Exchange Rate Adjustment -- -- -$8.4M -- --
Additions / Reductions $314.8M $47K -$4.8M -$150.6M -$7.6M
Ending Cash (CF) $878.1M $850.4M $540.4M $54M $37.7M
 
Levered Free Cash Flow $296.2M $218.3M $163.2M $160.3M $195.7M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.41% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.63% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.77% over the past day.

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

Show me the best stock