Financhill
Sell
25

FANG Quote, Financials, Valuation and Earnings

Last price:
$156.14
Seasonality move :
6.45%
Day range:
$155.59 - $161.48
52-week range:
$152.00 - $214.50
Dividend yield:
5.11%
P/E ratio:
9.28x
P/S ratio:
3.13x
P/B ratio:
1.26x
Volume:
2.3M
Avg. volume:
2M
1-year change:
-8.97%
Market cap:
$47.3B
Revenue:
$8.4B
EPS (TTM):
$17.47
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4B $2.8B $6.8B $9.6B $8.4B
Revenue Growth (YoY) 82.17% -29.04% 141.63% 41.87% -12.77%
 
Cost of Revenues $2.4B $2.2B $2.5B $2.9B $3.5B
Gross Profit $1.6B $637M $4.3B $6.8B $4.9B
Gross Profit Margin 40.19% 22.65% 63.56% 70.29% 57.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $104M $88M $146M $144M $150M
Other Inc / (Exp) -$951M -$6.1B -$973M -$627M -$158M
Operating Expenses $108M $92M $241M $256M $290M
Operating Income $1.5B $545M $4.1B $6.5B $4.6B
 
Net Interest Expenses $172M $197M $199M $159M $175M
EBT. Incl. Unusual Items $362M -$5.8B $2.9B $5.7B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47M -$1.1B $631M $1.2B $912M
Net Income to Company $315M -$4.7B $2.3B $4.6B $3.3B
 
Minority Interest in Earnings -$75M $155M -$94M -$176M -$193M
Net Income to Common Excl Extra Items $240M -$4.5B $2.2B $4.4B $3.1B
 
Basic EPS (Cont. Ops) $1.47 -$28.59 $12.24 $24.61 $17.34
Diluted EPS (Cont. Ops) $1.47 -$28.59 $12.24 $24.61 $17.34
Weighted Average Basic Share $163.5M $158M $176.6M $176.5M $180M
Weighted Average Diluted Share $163.8M $158M $176.6M $176.5M $180M
 
EBITDA $2B -$4.3B $4.4B $7.2B $6.2B
EBIT $531M -$5.6B $3.1B $5.9B $4.4B
 
Revenue (Reported) $4B $2.8B $6.8B $9.6B $8.4B
Operating Income (Reported) $1.5B $545M $4.1B $6.5B $4.6B
Operating Income (Adjusted) $531M -$5.6B $3.1B $5.9B $4.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $720M $1.9B $2.4B $2.3B $2.6B
Revenue Growth (YoY) -26.15% 165.28% 27.59% -3.98% 13.03%
 
Cost of Revenues $502M $688M $746M $918M $1.6B
Gross Profit $218M $1.2B $1.7B $1.4B $1.1B
Gross Profit Margin 30.28% 63.98% 69.39% 60.77% 40%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20M $38M $37M $34M $49M
Other Inc / (Exp) -$1.6B -$240M -$22M -$35M -$32M
Operating Expenses $23M $58M $69M $81M $90M
Operating Income $195M $1.2B $1.6B $1.3B $968M
 
Net Interest Expenses $53M $57M $43M $37M $18M
EBT. Incl. Unusual Items -$1.4B $867M $1.6B $1.3B $918M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$304M $193M $290M $276M $210M
Net Income to Company -$1.1B $674M $1.3B $993M $708M
 
Minority Interest in Earnings -$8M -$25M -$86M -$78M -$49M
Net Income to Common Excl Extra Items -$1.1B $649M $1.2B $915M $659M
 
Basic EPS (Cont. Ops) -$7.05 $3.55 $6.72 $5.07 $3.19
Diluted EPS (Cont. Ops) -$7.05 $3.55 $6.72 $5.07 $3.19
Weighted Average Basic Share $157.8M $181M $174.4M $178.9M $204.7M
Weighted Average Diluted Share $157.8M $181M $174.4M $178.9M $204.7M
 
EBITDA -$1.1B $1.3B $1.9B $1.7B $1.7B
EBIT -$1.4B $924M $1.6B $1.3B $936M
 
Revenue (Reported) $720M $1.9B $2.4B $2.3B $2.6B
Operating Income (Reported) $195M $1.2B $1.6B $1.3B $968M
Operating Income (Adjusted) -$1.4B $924M $1.6B $1.3B $936M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $5.5B $9.6B $8.2B $9.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $2.4B $2.8B $3.3B $4.8B
Gross Profit $777M $3.2B $6.8B $4.9B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $100M $123M $159M $146M $180M
Other Inc / (Exp) -$5.9B -$2.2B -$647M -$204M $62M
Operating Expenses $102M $148M $254M $280M $276M
Operating Income $675M $3B $6.6B $4.6B $4.5B
 
Net Interest Expenses $186M $220M $151M $169M $153M
EBT. Incl. Unusual Items -$5.4B $619M $5.8B $4.3B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1B $150M $1.2B $909M $949M
Net Income to Company -$4.4B $469M $4.6B $3.4B $3.4B
 
Minority Interest in Earnings $123M -$28M -$204M -$163M -$198M
Net Income to Common Excl Extra Items -$4.3B $441M $4.4B $3.2B $3.2B
 
Basic EPS (Cont. Ops) -$26.97 $1.91 $24.56 $17.62 $17.47
Diluted EPS (Cont. Ops) -$26.97 $1.90 $24.54 $17.62 $17.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.8B $2.1B $7.2B $6B $6.7B
EBIT -$5.2B $844M $5.9B $4.4B $4.5B
 
Revenue (Reported) $3.1B $5.5B $9.6B $8.2B $9.6B
Operating Income (Reported) $675M $3B $6.6B $4.6B $4.5B
Operating Income (Adjusted) -$5.2B $844M $5.9B $4.4B $4.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.8B $7.6B $6.2B $7.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.2B $2.6B $3.9B --
Gross Profit $2.9B $5.5B $3.6B $3.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $99M $112M $111M $141M --
Other Inc / (Exp) -$1B -$694M -$271M -$53M --
Operating Expenses $129M $200M $228M $223M --
Operating Income $2.8B $5.3B $3.4B $3.3B --
 
Net Interest Expenses $170M $122M $132M $108M --
EBT. Incl. Unusual Items $1.6B $4.4B $3B $3.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $352M $913M $648M $685M --
Net Income to Company $1.2B $3.5B $2.3B $2.4B --
 
Minority Interest in Earnings -$45M -$155M -$142M -$147M --
Net Income to Common Excl Extra Items $1.2B $3.4B $2.2B $2.3B --
 
Basic EPS (Cont. Ops) $6.59 $19.00 $12.00 $12.13 --
Diluted EPS (Cont. Ops) $6.58 $19.00 $12.00 $12.13 --
Weighted Average Basic Share $526.2M $528.5M $541.2M $561.6M --
Weighted Average Diluted Share $527.2M $528.5M $541.2M $561.6M --
 
EBITDA $2.7B $5.5B $4.4B $4.9B --
EBIT $1.7B $4.6B $3.1B $3.2B --
 
Revenue (Reported) $4.8B $7.6B $6.2B $7.4B --
Operating Income (Reported) $2.8B $5.3B $3.4B $3.3B --
Operating Income (Adjusted) $1.7B $4.6B $3.1B $3.2B --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $123M $104M $654M $157M $582M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $615M $337M $670M $722M $846M
Inventory $37M $33M $62M $67M $63M
Prepaid Expenses -- -- -- -- --
Other Current Assets $24M $23M $28M $23M $109M
Total Current Assets $869M $602M $1.4B $1.4B $1.6B
 
Property Plant And Equipment $21.8B $16.2B $20.6B $23.8B $26.7B
Long-Term Investments $479M $533M $613M $566M $529M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $90M $96M $88M $319M $47M
Total Assets $23.5B $17.6B $22.9B $26.2B $29B
 
Accounts Payable $179M $71M $36M $127M $261M
Accrued Expenses $567M $241M $396M $569M $620M
Current Portion Of Long-Term Debt -- $191M $45M $10M --
Current Portion Of Capital Lease Obligations $119M $115M $86M $131M $160M
Other Current Liabilities $27M $249M $275M $47M $86M
Total Current Liabilities $1.3B $1.2B $1.4B $1.7B $2.1B
 
Long-Term Debt $5.4B $5.6B $6.6B $6.2B $6.6B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $7.8B $9.7B $10.5B $11.6B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -- -- -- -$7M -$8M
Common Equity $13.2B $8.8B $12.1B $15B $16.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $1B $1.2B $681M $805M
Total Equity $14.9B $9.8B $13.2B $15.7B $17.4B
 
Total Liabilities and Equity $23.5B $17.6B $22.9B $26.2B $29B
Cash and Short Terms $123M $104M $654M $157M $582M
Total Debt $5.4B $5.8B $6.7B $6.2B $6.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $92M $457M $27M $827M $370M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $291M $811M $784M $980M $1.4B
Inventory $33M $53M $59M $70M $126M
Prepaid Expenses -- -- -- -- --
Other Current Assets $20M $28M $54M $19M $51M
Total Current Assets $558M $1.5B $1B $1.9B $2B
 
Property Plant And Equipment $17.4B $20.4B $21.9B $25.4B $63.1B
Long-Term Investments $532M $509M $674M $519M $377M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $56M $142M $63M $103M $114M
Total Assets $18.8B $22.6B $23.8B $28B $65.7B
 
Accounts Payable $95M $21M $139M $358M $198M
Accrued Expenses $638M $784M $774M $825M $1.5B
Current Portion Of Long-Term Debt $191M $20M $10M -- $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $86M $610M $90M $139M $34M
Total Current Liabilities $1.2B $2B $1.7B $2.1B $4.5B
 
Long-Term Debt $5.7B $6.9B $5.3B $6.2B $11.9B
Capital Leases -- -- -- -- --
Total Liabilities $8.1B $10.2B $9.3B $11.1B $26.9B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -- -- -- -$7M -$8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $939M $715M $704M $1.4B
Total Equity $10.7B $12.4B $14.6B $17B $38.8B
 
Total Liabilities and Equity $18.8B $22.6B $23.8B $28B $65.7B
Cash and Short Terms $92M $457M $27M $827M $370M
Total Debt $5.8B $6.9B $5.4B $6.2B $12.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $315M -$4.7B $2.3B $4.6B $3.3B
Depreciation & Amoritzation $1.5B $1.3B $1.3B $1.3B $1.7B
Stock-Based Compensation $48M $37M $51M $55M $54M
Change in Accounts Receivable -$187M $155M -$44M -$330M $212M
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $2.1B $3.9B $6.3B $5.9B
 
Capital Expenditures $3.7B $2B $2.3B $3.6B $4.7B
Cash Acquisitions -$485M -$102M -- -- --
Cash From Investing -$3.9B -$2.1B -$1.5B -$3.3B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$112M -$236M -$312M -$1.6B -$1.4B
Special Dividend Paid
Long-Term Debt Issued $5.8B $2.1B $3.5B $7.7B $5.2B
Long-Term Debt Repaid -$5B -$1.7B -$4.2B -$8B -$4.8B
Repurchase of Common Stock -$593M -$137M -$525M -$1.3B -$935M
Other Financing Activities -$190M -$74M -$324M -$423M -$174M
Cash From Financing $1.1B -$37M -$1.8B -$3.5B -$2.2B
 
Beginning Cash (CF) $215M $128M $108M $672M $164M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$87M -$20M $564M -$508M $421M
Ending Cash (CF) $128M $108M $672M $164M $585M
 
Levered Free Cash Flow -$958M $74M $1.7B $2.7B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$756M $1.1B $1B $1B --
Depreciation & Amoritzation -- $327M $365M $482M --
Stock-Based Compensation $10M $14M $13M $14M --
Change in Accounts Receivable -$48M $111M -$216M $163M --
Change in Inventories -- -- -- -- --
Cash From Operations $403M $1.2B $1.4B $1.6B --
 
Capital Expenditures $257M $767M $1.6B $1.5B --
Cash Acquisitions -$12M -- -- -- --
Cash From Investing -$246M -$216M -$1.4B -$1.5B --
 
Dividends Paid (Ex Special Dividend) -$59M -$91M -$398M -$603M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $213M $554M $2.9B $713M --
Long-Term Debt Repaid -$240M -$800M -$1.9B -$300M --
Repurchase of Common Stock -$39M -$440M -$347M -$159M --
Other Financing Activities -$23M -$43M -$110M -$56M --
Cash From Financing -$148M -$820M $67M -$405M --
 
Beginning Cash (CF) $99M $541M $34M $830M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9M $131M $130M -$245M --
Ending Cash (CF) $108M $672M $164M $585M --
 
Levered Free Cash Flow $146M $400M -$153M $155M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.4B $469M $4.6B $3.4B $3.4B
Depreciation & Amoritzation -- -- -- $1.6B $2.2B
Stock-Based Compensation $75M $47M $56M $53M $63M
Change in Accounts Receivable $132M -$203M -$3M -$167M $236M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.2B $6.1B $5.7B $5.7B
 
Capital Expenditures $2.7B $1.8B $2.8B $4.8B $11.4B
Cash Acquisitions -$350M -$12M -- -- --
Cash From Investing -$3B -$1.6B -$2.2B -$3.2B -$10.8B
 
Dividends Paid (Ex Special Dividend) -$207M -$280M -$1.3B -$1.2B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $6.3B $3.2B $5.4B $7.3B $8.4B
Long-Term Debt Repaid -$5.3B -$3.6B -$6.8B -$6.4B -$1.7B
Repurchase of Common Stock -$291M -$124M -$1.3B -$1.1B -$716M
Other Financing Activities -$153M -$304M -$356M -$228M $96M
Cash From Financing $396M -$1.2B -$4.4B -$1.7B $4.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1M $442M -$507M $796M -$457M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$78M $1.4B $3.3B $898M -$5.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.3B $4.6B $3.3B $2.4B --
Depreciation & Amoritzation $1.3B $1.3B $1.7B $1.7B --
Stock-Based Compensation $51M $55M $54M $49M --
Change in Accounts Receivable -$44M -$330M $212M $73M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.9B $6.3B $5.9B $4.1B --
 
Capital Expenditures $2.3B $3.6B $4.7B $9.9B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$3.3B -$3.3B -$9.4B --
 
Dividends Paid (Ex Special Dividend) -$312M -$1.6B -$1.4B -$1.3B --
Special Dividend Paid -- $2.4M -- -- --
Long-Term Debt Issued $3.5B $7.7B $5.2B $7.7B --
Long-Term Debt Repaid -$4.2B -$8B -$4.8B -$1.4B --
Repurchase of Common Stock -$525M -$1.3B -$935M -$557M --
Other Financing Activities -$324M -$423M -$174M $152M --
Cash From Financing -$1.8B -$3.5B -$2.2B $5.1B --
 
Beginning Cash (CF) $1.2B $932M $1.1B $8.4B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $564M -$508M $421M -$212M --
Ending Cash (CF) $1.8B $424M $1.5B $8.2B --
 
Levered Free Cash Flow $1.7B $2.7B $1.2B -$5.9B --

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

GET BETTER TRADE IDEAS

Popular

Is Cadence Stock a Buy, Sell or Hold?
Is Cadence Stock a Buy, Sell or Hold?

Cadence Design Systems (NASDAQ:CDNS) has seen its stock move sharply…

Is PFE the Best Dividend Play in Its Industry?
Is PFE the Best Dividend Play in Its Industry?

By their inherent nature, established pharma companies face a demand…

What Is SoFi Worth?
What Is SoFi Worth?

Since SoFi’s CEO began snapping up shares of the student…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
5
TRUP alert for Feb 21

Trupanion [TRUP] is down 7.18% over the past day.

Sell
12
TFII alert for Feb 21

TFI International [TFII] is down 6.67% over the past day.

Sell
22
FRPT alert for Feb 21

Freshpet [FRPT] is down 5.76% over the past day.

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

Show me the best stock