Financhill
Sell
34

FAF Quote, Financials, Valuation and Earnings

Last price:
$61.37
Seasonality move :
2.52%
Day range:
$60.78 - $61.78
52-week range:
$53.09 - $68.64
Dividend yield:
3.56%
P/E ratio:
13.18x
P/S ratio:
0.90x
P/B ratio:
1.18x
Volume:
458.7K
Avg. volume:
532.3K
1-year change:
-3.46%
Market cap:
$6.2B
Revenue:
$6.1B
EPS (TTM):
$4.65
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.1B $9.2B $7.6B $6B $6.1B
Revenue Growth (YoY) 14.22% 30.12% -17.58% -21.02% 2.04%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1B $1.2B $1.1B $938.5M $960.8M
Operating Expenses -$1B -$1.7B -$408M -$401.5M -$307.6M
Operating Income $1B $1.7B $408M $401.5M $307.6M
 
Net Interest Expenses $57.5M $72M $93M $132.5M $149.6M
EBT. Incl. Unusual Items $923.3M $1.6B $326M $274.4M $165.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $222.8M $393M $61M $58.9M $32.8M
Net Income to Company $700M $1.2B $265.3M $215.5M $132.6M
 
Minority Interest in Earnings $4.1M $8M $2M -$1.3M $1.5M
Net Income to Common Excl Extra Items $700.5M $1.2B $265M $215.5M $132.6M
 
Basic EPS (Cont. Ops) $6.18 $11.18 $2.46 $2.08 $1.26
Diluted EPS (Cont. Ops) $6.16 $11.14 $2.45 $2.07 $1.26
Weighted Average Basic Share $112.7M $111M $107M $104.3M $103.9M
Weighted Average Diluted Share $113M $111.4M $107.3M $104.6M $104.3M
 
EBITDA -- -- -- -- --
EBIT $923.3M $1.6B $326M $274.4M $165.4M
 
Revenue (Reported) $7.1B $9.2B $7.6B $6B $6.1B
Operating Income (Reported) $1B $1.7B $408M $401.5M $307.6M
Operating Income (Adjusted) $923.3M $1.6B $326M $274.4M $165.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $1.8B $1.5B $1.4B $2B
Revenue Growth (YoY) 33.56% -28.64% -18.79% -5.07% 40.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $309M $282.3M $245.7M $247.5M --
Operating Expenses -$622.4M -$21M -$34.1M $108.2M -$286.9M
Operating Income $622.4M $21M $34.1M -$108.2M $286.9M
 
Net Interest Expenses $19.2M $24M $35.8M $36.2M $39.9M
EBT. Incl. Unusual Items $603.2M -$3M -$1.7M -$144.4M $247M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $152.7M -$6M -$500K -$41M $57.1M
Net Income to Company $450M $2.4M -$1.2M -$103.4M --
 
Minority Interest in Earnings $5.2M $1M $500K $600K $300K
Net Income to Common Excl Extra Items $450.5M $3M -$1.2M -$103.4M $189.9M
 
Basic EPS (Cont. Ops) $4.01 $0.02 -$0.02 -$1.00 $1.84
Diluted EPS (Cont. Ops) $4.00 $0.02 -$0.02 -$1.00 $1.84
Weighted Average Basic Share $111M $105.3M $104.2M $103.6M $102.8M
Weighted Average Diluted Share $111.4M $105.5M $104.2M $103.6M $103.1M
 
EBITDA -- -- -- -- --
EBIT $603.2M -$3M -$1.7M -$144.4M $247M
 
Revenue (Reported) $2.6B $1.8B $1.5B $1.4B $2B
Operating Income (Reported) $622.4M $21M $34.1M -$108.2M $286.9M
Operating Income (Adjusted) $603.2M -$3M -$1.7M -$144.4M $247M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9B $8.3B $6.3B $5.6B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.2B $1.2B $970.9M $932.7M --
Operating Expenses -$1.7B -$684.4M -$423.2M $3.5M -$795.5M
Operating Income $1.7B $684.4M $423.2M -$3.5M $795.5M
 
Net Interest Expenses $68.4M $83.1M $129.2M $139.2M $156.8M
EBT. Incl. Unusual Items $1.7B $601.4M $294M $103.9M $638.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $421.6M $129.7M $58.8M $9.9M $154M
Net Income to Company $1.3B $471.8M $235.8M $94M --
 
Minority Interest in Earnings $7.4M $2.8M -$1.5M $1.2M $2.4M
Net Income to Common Excl Extra Items $1.3B $471.7M $235.2M $94M $484.7M
 
Basic EPS (Cont. Ops) $11.34 $4.26 $2.27 $0.89 $4.67
Diluted EPS (Cont. Ops) $11.31 $4.24 $2.26 $0.88 $4.65
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.7B $601.4M $294M $103.9M $638.7M
 
Revenue (Reported) $9B $8.3B $6.3B $5.6B $7.1B
Operating Income (Reported) $1.7B $684.4M $423.2M -$3.5M $795.5M
Operating Income (Adjusted) $1.7B $601.4M $294M $103.9M $638.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.8B $5.9B $4.6B $4.2B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $890M $900.5M $722.9M $717.1M $512.3M
Operating Expenses -$1.4B -$331M -$335.2M $75.2M -$651.9M
Operating Income $1.4B $331M $335.2M -$75.2M $651.9M
 
Net Interest Expenses $52.4M $63M $99.2M $105.9M $113.1M
EBT. Incl. Unusual Items $1.3B $268M $236M $65.5M $538.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $320.7M $57M $54.8M $5.8M $127M
Net Income to Company $988M $210.7M $181.2M $59.7M $221.9M
 
Minority Interest in Earnings $6.3M $2M -$1.5M $1M $1.9M
Net Income to Common Excl Extra Items $987.9M $211M $181.2M $59.7M $411.8M
 
Basic EPS (Cont. Ops) $8.85 $1.92 $1.75 $0.56 $3.97
Diluted EPS (Cont. Ops) $8.82 $1.91 $1.75 $0.56 $3.96
Weighted Average Basic Share $332.9M $323.6M $313M $311.8M $310.1M
Weighted Average Diluted Share $333.9M $324.4M $313.5M $312.3M $311.1M
 
EBITDA -- -- -- -- --
EBIT $1.3B $268M $236M $65.5M $538.8M
 
Revenue (Reported) $6.8B $5.9B $4.6B $4.2B $5.4B
Operating Income (Reported) $1.4B $331M $335.2M -$75.2M $651.9M
Operating Income (Adjusted) $1.3B $268M $236M $65.5M $538.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.2B $1.2B $3.6B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $399M $455M $388.4M $531.2M $396.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $2.4B $2.3B $5B $2.9B
 
Property Plant And Equipment $1.3B $1.3B $1.5B $1.6B $1.6B
Long-Term Investments $395.9M $58M $63M $55.8M $85.4M
Goodwill $1.4B $1.6B $1.8B $1.8B $1.8B
Other Intangibles $779M $805M $833.6M $806.2M $799.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $12.8B $16.5B $15B $16.8B $14.9B
 
Accounts Payable $56M $87M $51M $63.3M $66.7M
Accrued Expenses $471M $681M $482.7M $417M $451.4M
Current Portion Of Long-Term Debt $516M $538M $366.3M $553.3M $643.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $2.9B $2.7B $2.9B $2.6B
 
Long-Term Debt $2.4B $1.8B $1.6B $1.3B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $10.7B $10.3B $11.9B $10B
 
Common Stock $1K -- -- -- --
Other Common Equity Adj $40M -$92M -$868.9M -$655.8M -$496.4M
Common Equity $4.9B $5.8B $4.7B $4.8B $4.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.7M $16M $23M $14.7M $18.5M
Total Equity $4.9B $5.8B $4.7B $4.9B $4.9B
 
Total Liabilities and Equity $12.8B $16.5B $15B $16.8B $14.9B
Cash and Short Terms $1.3B $1.3B $1.3B $3.7B $1.8B
Total Debt $2.5B $1.9B $1.9B $1.6B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2B $2.4B $1.6B $3B $2.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $454.2M $416M $389.3M $390.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.3B $3.9B $2.8B $4.5B $4.7B
 
Property Plant And Equipment $1.3B $1.5B $1.6B $1.7B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill $1.4B $1.8B $1.8B $1.8B --
Other Intangibles $774.6M $817M $810.2M $803.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $16.7B $16.5B $14.7B $16.6B $17.6B
 
Accounts Payable $1.3B $1.1B $810.9M $897.2M $946.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $593.6M $341M $530.4M $878.2M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $1.7B $1.8B $2.2B $2.4B
 
Long-Term Debt $1.9B $1.9B $1.6B $2.1B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $11.1B $12B $10.1B $11.5B $12.3B
 
Common Stock $1K -- -- -- --
Other Common Equity Adj -$66.1M -$1B -$1B -$290.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.9M $23M $14.8M $18.4M $24.1M
Total Equity $5.6B $4.5B $4.5B $5.1B $5.3B
 
Total Liabilities and Equity $16.7B $16.5B $14.7B $16.6B $17.6B
Cash and Short Terms $2B $2.4B $1.6B $3B --
Total Debt $1.9B $1.9B $1.6B $2.1B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $700M $1.2B $265.3M $215.5M $132.6M
Depreciation & Amoritzation $149M $158M $167M $188.5M $207.4M
Stock-Based Compensation $50.7M $54M $67M $49.1M $52M
Change in Accounts Receivable -$53M -$48.2M $82.7M -$159.1M $126.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.2B $780M $354.3M $897.5M
 
Capital Expenditures $114.1M $161M $260M $263.4M $218.3M
Cash Acquisitions $395.2M $191M $280M $31.8M $16.4M
Cash From Investing -$1.4B -$3.4B -$397M $592.4M -$456.2M
 
Dividends Paid (Ex Special Dividend) $198.7M $213M $217M $216.6M $220.7M
Special Dividend Paid
Long-Term Debt Issued $16B $25.2B $15.5B $13.4B $28.9B
Long-Term Debt Repaid -$15.5B -$24.6B -$15.7B -$13.5B -$28.6B
Repurchase of Common Stock $138.6M $99M $441M $72.7M $68.5M
Other Financing Activities -$63M $1.8B $448.9M $1.8B -$2.3B
Cash From Financing $116.6M $2.1B -$374M $1.4B -$2.3B
 
Beginning Cash (CF) $1.3B $1.2B $1.2B $3.6B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$210.5M -$47M -$4M $2.4B -$1.9B
Ending Cash (CF) $1.1B $1.2B $1.2B $6B -$185.7M
 
Levered Free Cash Flow $970.6M $1.1B $520M $90.9M $679.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $450M $2.4M -$1.2M -$103.4M --
Depreciation & Amoritzation $39.2M $41M $47.3M $53.2M $54.8M
Stock-Based Compensation $7.3M $8M $8.9M $9.7M $11.8M
Change in Accounts Receivable -$23M $17.4M $5.7M -$12.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $399M $304M $219.3M $236.9M $272.5M
 
Capital Expenditures $43.5M $71M $65.8M $51.5M $49.4M
Cash Acquisitions $57.8M $76M $1.3M -$200K -$800K
Cash From Investing -$1.3B -$63M -$61.3M -$296.2M -$354.4M
 
Dividends Paid (Ex Special Dividend) $56M $54M $54.7M $55.6M $56M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.5B $3.3B $3.7B $9.2B --
Long-Term Debt Repaid -$6.9B -$3.4B -$3.7B -$8.5B --
Repurchase of Common Stock $14.1M $66M $12.1M $10.9M $29.6M
Other Financing Activities $77M $601.3M -$696.5M $344.7M --
Cash From Financing $634.5M $386M -$819.8M $958.2M $965.6M
 
Beginning Cash (CF) $2B $2.4B $1.6B $3B $2.9B
Foreign Exchange Rate Adjustment -$5.6M -$11M -$5M $5.9M -$3.4M
Additions / Reductions -$268.7M $616M -$666.8M $904.8M $880.3M
Ending Cash (CF) $1.7B $3B $907.3M $3.9B $3.8B
 
Levered Free Cash Flow $355.5M $233M $153.5M $185.4M $223.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $471.8M $235.8M $94M --
Depreciation & Amoritzation $156.8M $163.5M $181.9M $205M $212.3M
Stock-Based Compensation $53.3M $67.4M $47.9M $50.7M $69.1M
Change in Accounts Receivable -$34.3M $51.3M $20.5M -$30.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $877M $643M $531.2M $906.1M
 
Capital Expenditures $133.6M $238.9M $276.3M $218M $201.9M
Cash Acquisitions $70.1M $407M $25.7M $12.2M $15.1M
Cash From Investing -$3.2B -$822.9M $38.2M -$8.5M -$1.3B
 
Dividends Paid (Ex Special Dividend) $208M $219.9M $215.1M $219.7M $222.5M
Special Dividend Paid
Long-Term Debt Issued $23.1B $19.5B $12.7B $23.2B --
Long-Term Debt Repaid -$22.4B -$19.8B -$12.8B -$22.5B --
Repurchase of Common Stock $148.6M $428.2M $91.8M $71.3M $130.5M
Other Financing Activities $1.9B $1.3B -$1.1B $351.3M --
Cash From Financing $2.3B $369.5M -$1.5B $845.4M $406.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $420M $407.5M -$781.4M $1.4B -$41.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $638.1M $366.7M $313.2M $704.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $988M $210.7M $181.2M $59.7M $221.9M
Depreciation & Amoritzation $118.5M $124M $138.9M $155.4M $160.3M
Stock-Based Compensation $46.6M $60M $40.9M $42.5M $59.6M
Change in Accounts Receivable -$54M $45.5M -$16.7M $111.8M -$34.7M
Change in Inventories -- -- -- -- --
Cash From Operations $876M $533M $396M $572.9M $581.5M
 
Capital Expenditures $111.1M $189M $205.3M $159.9M $143.5M
Cash Acquisitions $64M $280M $25.7M $6.1M $4.8M
Cash From Investing -$2.8B -$257M $178.2M -$422.7M -$1.3B
 
Dividends Paid (Ex Special Dividend) $157.1M $164M $162.1M $165.2M $167M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.6B $12.9B $10.1B $19.9B $18.1B
Long-Term Debt Repaid -$17.9B -$13.1B -$10.2B -$19.2B -$17.8B
Repurchase of Common Stock $78.8M $408M $58.8M $57.4M $119.4M
Other Financing Activities $2.2B $1.7B $86.8M -$1.3B $909.9M
Cash From Financing $2.6B $876M -$218.3M -$803.1M $1.9B
 
Beginning Cash (CF) $6.2B $5.8B $5.8B $6.5B $7B
Foreign Exchange Rate Adjustment -$2.8M -$11M -$300K $1M $10.6M
Additions / Reductions $678.5M $1.1B $355.6M -$651.9M $1.2B
Ending Cash (CF) $6.9B $6.9B $6.2B $5.9B $8.2B
 
Levered Free Cash Flow $764.9M $344M $190.7M $413M $438M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock