Floor & Decor Holdings, Inc.
Description
Floor & Decor Holdings, Inc. together with its subsidiaries, operates as a multi-channel specialty retailer of hard surface flooring and related accessories, and commercial surfaces seller in Georgia and Florida. The company offers tile, wood, laminate, vinyl, and natural stone flooring products, as well as decorative accessories, wall tiles, and installation materials and tools; and vanities, shower doors, bath accessories, faucets, sinks, custom countertops, bathroom mirrors, and bathroom lighting. It also sells products through its Website, FloorandDecor.com. The company serves professional installers, commercial businesses, and homeowners. It operates warehouse stores and design centers. The company was formerly known as FDO Holdings, Inc. and changed its name to Floor & Decor Holdings, Inc. in April 2017. Floor & Decor Holdings, Inc. was founded in 2000 and is headquartered in Atlanta, Georgia.
About
Earnings
| Date | Estimate EPS | Actual EPS | Difference | % Surprise |
|---|---|---|---|---|
| Oct 28, 2025 | — | — | — | — |
| Jul 30, 2025 | — | — | — | — |
| Apr 30, 2025 | — | — | — | — |
| Feb 20, 2025 | 0.25 | — | — | — |
| Oct 31, 2024 | 0.43 | 0.48 | 0.05 | 11.63% |
Earnings estimate
|
Next Quarter
(Mar 2025)
|
Next Year
(Dec 2025)
|
|||
|---|---|---|---|---|
| Number of analysts | — | 20 | — | 25 |
| Average estimate | — | 0.50 | — | 1.99 |
| Low estimate | — | 0.36 | — | 1.35 |
| High estimate | — | 0.64 | — | 2.50 |
| Last year EPS | — | 0.46 | — | 1.71 |
Growth estimates
Analyst Ratings
| Date | Firm | Action | Rating | Price Target |
|---|---|---|---|---|
| Jan 30, 2025 |
Goldman Sachs
Kate McShane
|
Downgrade | Sell | Maintains $79 |
| Jan 8, 2025 |
Barclays
Seth Sigman
|
Upgrade | Equal-Weight | ▲ Raises $75 → $91 |
| Nov 11, 2024 |
Telsey Advisory Group
Joseph Feldman
|
Maintains | Market Perform | Maintains $95 |
| Nov 4, 2024 |
Stifel
W. Andrew Carter
|
Maintains | Hold | ▲ Raises $97.5 → $100 |
| Oct 31, 2024 |
Telsey Advisory Group
Joseph Feldman
|
Maintains | Market Perform | Maintains $95 |
| Oct 31, 2024 |
Mizuho
David Bellinger
|
Maintains | Neutral | ▲ Raises $98 → $100 |
| Oct 28, 2024 |
Stifel
W. Andrew Carter
|
Maintains | Hold | ▼ Lowers $100 → $97.5 |
| Oct 28, 2024 |
Piper Sandler
Peter Keith
|
Maintains | Neutral | ▼ Lowers $119 → $118 |
| Oct 28, 2024 |
Wells Fargo
Zachary Fadem
|
Maintains | Equal-Weight | ▲ Raises $95 → $105 |
| Oct 25, 2024 |
Wedbush
Seth Basham
|
Reiterates | Outperform | Maintains $110 |
| Oct 25, 2024 |
Telsey Advisory Group
Joseph Feldman
|
Maintains | Market Perform | Maintains $95 |
| Oct 21, 2024 |
UBS
|
Maintains | Neutral | — |
| Sep 30, 2024 |
Piper Sandler
Peter Keith
|
Maintains | Neutral | ▲ Raises $95 → $119 |
| Sep 23, 2024 |
B of A Securities
|
Maintains | Buy | — |
| Sep 23, 2024 |
Melius Research
Karen Short
|
Initiates | Sell | Announces $80 |
| Aug 30, 2024 |
Stifel
W. Andrew Carter
|
Maintains | Hold | ▲ Raises $85 → $100 |
| Aug 2, 2024 |
Piper Sandler
Peter Keith
|
Maintains | Neutral | ▼ Lowers $115 → $95 |
| Aug 2, 2024 |
JP Morgan
Christopher Horvers
|
Maintains | Neutral | ▼ Lowers $99 → $92 |
| Aug 2, 2024 |
Telsey Advisory Group
|
Maintains | Market Perform | — |
| Aug 2, 2024 |
Guggenheim
Steven Forbes
|
Maintains | Buy | ▼ Lowers $130 → $115 |
| Aug 2, 2024 |
Mizuho
|
Maintains | Neutral | — |
| Aug 2, 2024 |
Wedbush
Seth Basham
|
Reiterates | Outperform | Maintains $110 |
| Aug 2, 2024 |
UBS
|
Maintains | Neutral | — |
| Jul 29, 2024 |
Baird
Justin Kleber
|
Maintains | Outperform | ▼ Lowers $127 → $115 |
| Jul 26, 2024 |
Wells Fargo
Zachary Fadem
|
Maintains | Equal-Weight | ▼ Lowers $125 → $95 |
| Jul 24, 2024 |
Telsey Advisory Group
Joseph Feldman
|
Maintains | Market Perform | ▼ Lowers $110 → $100 |
| Jul 22, 2024 |
Wedbush
Seth Basham
|
Maintains | Outperform | ▼ Lowers $125 → $110 |
| Jul 19, 2024 |
Citigroup
Steven Zaccone
|
Maintains | Neutral | ▼ Lowers $109 → $104 |
| Jul 12, 2024 |
TD Cowen
Max Rakhlenko
|
Maintains | Hold | ▼ Lowers $115 → $100 |
| Jul 10, 2024 |
Truist Securities
Keith Hughes
|
Maintains | Buy | ▼ Lowers $130 → $115 |
Income statement
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total reported revenue | 4.41B | 4.26B | 3.43B | 2.43B | 2.05B |
| Cost of revenue | 2.56B | 2.54B | 2.01B | 1.39B | 1.18B |
| Gross profit | 1.86B | 1.73B | 1.42B | 1.03B | 863.01M |
| Operating expense | |||||
| Research & development | — | — | — | — | — |
| Selling general and admin | 1.49B | 1.29B | 1.05B | 798.82M | 679.24M |
| Other operating expenses | 44.98M | 38.64M | 34.43M | 21.50M | 24.59M |
| Operating income | 366.41M | 435.40M | 373.43M | 236.08M | 183.78M |
| Non operating interest income | |||||
| Income | — | — | — | — | — |
| Expense | 9.90M | 11.14M | 4.92M | 8.39M | 8.80M |
| Other income expense | -44.98M | -38.64M | -34.43M | -20.48M | -24.59M |
| Pretax income | 311.53M | 385.62M | 334.07M | 207.21M | 150.38M |
| Tax provision | 65.55M | 87.43M | 50.84M | 12.22M | -251,000 |
| Net income | 245.98M | 298.20M | 283.23M | 194.98M | 150.63M |
| Basic EPS | 2.31 | 2.82 | 2.71 | 1.90 | 1.51 |
| Diluted EPS | 2.28 | 2.78 | 2.64 | 1.84 | 1.44 |
| Basic average shares | 106.26M | 105.63M | 104.68M | 102.69M | 99.44M |
| Diluted average shares | 106.26M | 105.63M | 104.68M | 102.69M | 99.44M |
| EBITDA | 568.28M | 590.43M | 491.62M | 327.72M | 257.78M |
| Net income from continuing op. | 245.98M | 298.20M | 283.23M | 194.98M | 150.63M |
| Minority interests | — | — | — | — | — |
| Preferred stock dividends | — | — | — | — | — |
Balance sheet
| 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|
| Fiscal date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 4.66B | 4.35B | 3.73B | 2.88B | 2.32B |
| Current assets | |||||
| Cash | — | — | — | — | — |
| Cash equivalents | — | — | — | — | — |
| Cash and cash equivalents | 34.38M | 9.79M | 139.44M | 307.77M | 27.04M |
| Other short term investments | — | — | — | — | — |
| Accounts receivable | 99.51M | 94.73M | 81.46M | 50.43M | 69.30M |
| Other receivables | — | — | — | — | — |
| Inventory | 1.11B | 1.29B | 1.01B | 654.00M | 581.87M |
| Prepaid assets | — | — | 40.78M | 28.26M | 20.42M |
| Restricted cash | — | — | — | — | — |
| Assets held for sale | — | — | — | — | — |
| Hedging assets | — | — | — | — | — |
| Other current assets | 48.73M | 53.30M | 40.78M | 28.26M | 20.42M |
| Non current assets | |||||
| Properties | 1.28B | 1.21B | 14.13M | 916.33M | 822.26M |
| Land and improvements | 97.36M | 86.93M | 188.27M | 30.73M | 8.72M |
| Machinery furniture equipment | 660.34M | 509.08M | 480.67M | 398.02M | 350.53M |
| Construction in progress | 168.20M | 145.71M | 165.29M | — | — |
| Leases | 758.46M | 653.15M | 488.71M | 380.67M | 309.72M |
| Accumulated depreciation | -622.37M | -452.15M | -410.69M | -295.61M | -224.29M |
| Goodwill | 669.75M | 663.30M | 662.88M | 564.16M | 564.19M |
| Investment properties | — | — | — | — | — |
| Financial assets | — | — | — | — | — |
| Intangible assets | 153.87M | 152.35M | 151.94M | 109.27M | 109.30M |
| Investments and advances | — | — | — | — | — |
| Other non current assets | 21.56M | 22.24M | 17.11M | 7.57M | 7.53M |
| Total liabilities | 2.73B | 2.69B | 2.41B | 1.88B | 1.56B |
| Current liabilities | |||||
| Accounts payable | 679.27M | 590.88M | 661.88M | 417.90M | 368.46M |
| Accrued expenses | 237.40M | 196.29M | 136.02M | 80.09M | 45.03M |
| Short term debt | 128.53M | 107.80M | 106.71M | 96.15M | 74.59M |
| Deferred revenue | 11.28M | 10.06M | 14.49M | 10.12M | 6.68M |
| Tax payable | 24.06M | 25.25M | 25.23M | 34.22M | 14.30M |
| Pensions | 22.42M | 23.56M | 36.71M | 24.59M | 18.64M |
| Other current liabilities | — | — | — | — | — |
| Non current liabilities | |||||
| Long term debt | 1.50B | 1.63B | 1.32B | 1.15B | 986.88M |
| Provision for risks and charges | — | — | — | — | — |
| Deferred liabilities | 67.19M | 41.52M | 40.96M | 27.99M | 18.38M |
| Derivative product liabilities | — | — | — | — | — |
| Other non current liabilities | 15.67M | 12.73M | 17.77M | 7.93M | 2.18M |
| Shareholders equity | |||||
| Common stock | 107,000 | 106,000 | 106,000 | 104,000 | 101,000 |
| Retained earnings | 1.42B | 1.17B | 872.23M | 589.00M | 394.02M |
| Other shareholders equity | 1.42M | 4.34M | 535,000 | 164,000 | -193,000 |
| Total shareholders equity | 1.93B | 1.66B | 1.32B | 997.39M | 764.34M |
| Additional paid in capital | 513.06M | 482.31M | 450.33M | 408.12M | 370.41M |
| Treasury stock | — | — | — | — | — |
| Minority interest | — | — | — | — | — |
Cash flow statement
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||
| Net Income | 245.98M | 298.20M | 283.23M | 194.98M | 150.63M | 116.19M | 102.79M | 43.04M | 26.81M | 15.10M | 11.08M | 12.84M | 7.49M |
| Depreciation | 201.87M | 155.02M | 118.20M | 91.64M | 74.00M | 51.99M | 38.06M | 28.60M | 19.68M | 13.70M | 8.01M | 5.71M | 4.82M |
| Deferred Taxes | 23.72M | 2.53M | 3.04M | 9.61M | -10.58M | -968,000 | -557,000 | -5.54M | 464,000 | -1.43M | 392,000 | -3.63M | -279,000 |
| Stock-Based Compensation | 27.24M | 22.23M | 20.53M | 16.12M | 8.71M | 6.51M | 4.96M | 3.23M | 3.26M | 2.32M | 1.87M | 978,000 | 740,000 |
| Other Non-Cash Items | 2.61M | 2.53M | — | — | 1.93M | -4.49M | -3.31M | -2.56M | -2.20M | -1.90M | -265,000 | 1.57M | 1.40M |
| Accounts Receivable | 1.15M | -12.15M | -19.77M | 18.87M | -17.85M | -13.49M | -19.51M | -10.79M | -8.00M | -7.76M | -1.93M | -742,000 | -1.22M |
| Accounts Payable | 96.99M | -84.73M | 232.76M | 49.44M | 54.96M | 54.77M | 100.26M | 11.15M | 40.45M | 47.78M | 11.26M | 14.44M | 10.89M |
| Other Assets & Liabilities | 195.49M | -310.02M | -374.13M | -32.89M | -82.43M | -22.97M | -128.55M | -7.18M | -65.15M | -31.86M | -50.11M | -10.78M | -19.31M |
| Operating Cash Flow | 795.04M | 73.60M | 263.86M | 347.78M | 179.36M | 187.54M | 94.15M | 59.95M | 15.33M | 35.96M | -19.70M | 20.38M | 4.52M |
| Investing Activities | |||||||||||||
| Capital Expenditures | -547.61M | -451.83M | -407.67M | -212.45M | -196.01M | -151.40M | -102.25M | -74.65M | -45.04M | -39.07M | -24.74M | -10.71M | -9.56M |
| Net Intangibles | — | — | — | — | — | — | — | — | — | — | -314,000 | — | — |
| Net Acquisitions | -17.35M | -3.81M | -63.57M | — | — | — | — | — | — | — | — | — | — |
| Purchase of Investments | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Sale of Investments | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Investing Cash Flow | -564.97M | -455.64M | -471.24M | -212.45M | -196.01M | -151.40M | -102.25M | -74.65M | -45.02M | -39.07M | -24.74M | -10.71M | -9.56M |
| Financing Activities | |||||||||||||
| Long-Term Debt Issuance | 518.90M | 1.05B | 78.47M | 75.00M | — | — | — | 362.00M | — | — | 90.13M | — | 60.00M |
| Long-Term Debt Payments | -731.20M | -839.00M | -92.17M | -277.70M | -103.60M | -261.55M | -443.20M | -313.26M | -179.57M | -124.87M | -101.30M | -19.78M | -72.70M |
| Other Financing Charges | -17.85M | -6.53M | -2.53M | -6.88M | — | -170,000 | -1.56M | -10.55M | -93,000 | 88,000 | -3.59M | — | -874,000 |
| Financing Cash Flow | -230.15M | -635.33M | -18.73M | -209.58M | -103.60M | -44.67M | -15.72M | -14.96M | 24.64M | -5.08M | 40.46M | -15.78M | 3.50M |
| Other Cash Details | |||||||||||||
| End Cash Position | 34.38M | 9.79M | 139.44M | 307.77M | 27.04M | 644,000 | 556,000 | 451,000 | 318,000 | 279,000 | 175,000 | 172,000 | 3.32M |
| Income Tax Paid | 61.03M | 92.92M | 63.68M | 12.67M | 6.45M | 1.08M | 14.39M | 8.93M | 20.18M | 4.78M | 9.89M | 10.02M | 5.89M |
| Interest Paid | 9.60M | 7.40M | 6.28M | 8.04M | 7.39M | 7.56M | 15.75M | 6.92M | 8.90M | 7.90M | 6.84M | 3.72M | 6.06M |
| Free Cash Flow | 255.98M | -344.15M | -106.33M | 193.72M | 8.65M | 34.23M | 6.95M | 14.81M | -24.66M | 4.53M | -40.48M | 12.63M | -1.61M |
Article
Article
Article