Financhill
Sell
37

FANG Quote, Financials, Valuation and Earnings

Last price:
$136.74
Seasonality move :
3.81%
Day range:
$135.11 - $137.81
52-week range:
$114.00 - $214.50
Dividend yield:
3.78%
P/E ratio:
8.62x
P/S ratio:
2.64x
P/B ratio:
1.04x
Volume:
2.1M
Avg. volume:
3M
1-year change:
-33.66%
Market cap:
$39.4B
Revenue:
$11B
EPS (TTM):
$15.80
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $6.7B $9.6B $8.3B $11B
Revenue Growth (YoY) -29.04% 140.45% 41.78% -12.83% 32.19%
 
Cost of Revenues $2.2B $2.5B $2.9B $3.5B $6.1B
Gross Profit $637M $4.3B $6.7B $4.8B $5B
Gross Profit Margin 22.65% 63.29% 70.05% 57.54% 45.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88M $146M $144M $150M $213M
Other Inc / (Exp) -$6.1B -$973M -$632M -$174M -$63M
Operating Expenses $92M $191M $179M $217M $273M
Operating Income $545M $4.1B $6.5B $4.6B $4.7B
 
Net Interest Expenses $197M $199M $154M $159M $135M
EBT. Incl. Unusual Items -$5.8B $2.9B $5.7B $4.2B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1B $631M $1.2B $912M $800M
Net Income to Company -$4.7B $2.3B $4.6B $3.3B $3.7B
 
Minority Interest in Earnings $155M -$94M -$176M -$193M -$363M
Net Income to Common Excl Extra Items -$4.5B $2.2B $4.4B $3.1B $3.3B
 
Basic EPS (Cont. Ops) -$28.59 $12.24 $24.61 $17.34 $15.53
Diluted EPS (Cont. Ops) -$28.59 $12.24 $24.61 $17.34 $15.53
Weighted Average Basic Share $158M $176.6M $176.5M $180M $213.5M
Weighted Average Diluted Share $158M $176.6M $176.5M $180M $213.5M
 
EBITDA -$4.3B $4.4B $7.2B $6.2B $7.6B
EBIT -$5.6B $3.1B $5.9B $4.4B $4.8B
 
Revenue (Reported) $2.8B $6.7B $9.6B $8.3B $11B
Operating Income (Reported) $545M $4.1B $6.5B $4.6B $4.7B
Operating Income (Adjusted) -$5.6B $3.1B $5.9B $4.4B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $769M $2B $2B $2.2B $3.7B
Revenue Growth (YoY) -30.34% 162.19% -0.15% 10.41% 66.71%
 
Cost of Revenues $474M $656M $719M $970M $2.2B
Gross Profit $295M $1.4B $1.3B $1.2B $1.5B
Gross Profit Margin 38.36% 67.38% 64.19% 56.25% 41.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $24M $47M $35M $39M $72M
Other Inc / (Exp) -$1.2B $47M $62M $99M -$3M
Operating Expenses $19M $43M $30M $42M $78M
Operating Income $276M $1.3B $1.3B $1.2B $1.4B
 
Net Interest Expenses $50M $29M $32M $29M $34M
EBT. Incl. Unusual Items -$958M $1.3B $1.3B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$202M $279M $261M $264M $115M
Net Income to Company -$756M $1.1B $1B $1B $1.3B
 
Minority Interest in Earnings $17M -$49M -$21M -$51M -$216M
Net Income to Common Excl Extra Items -$739M $1B $1B $960M $1.1B
 
Basic EPS (Cont. Ops) -$4.68 $5.56 $5.62 $5.34 $3.67
Diluted EPS (Cont. Ops) -$4.68 $5.54 $5.62 $5.34 $3.67
Weighted Average Basic Share $158M $180.2M $177.6M $178.8M $292.4M
Weighted Average Diluted Share $158M $180.2M $177.6M $178.8M $292.4M
 
EBITDA -$631M $1.7B $1.7B $1.8B $2.8B
EBIT -$901M $1.3B $1.3B $1.3B $1.6B
 
Revenue (Reported) $769M $2B $2B $2.2B $3.7B
Operating Income (Reported) $276M $1.3B $1.3B $1.2B $1.4B
Operating Income (Adjusted) -$901M $1.3B $1.3B $1.3B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $6.8B $9.6B $8.3B $11B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.5B $2.9B $3.6B $6.1B
Gross Profit $635M $4.2B $6.7B $4.8B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88M $146M $147M $150M $213M
Other Inc / (Exp) -$6.1B -$973M -$632M -$172M -$56M
Operating Expenses $90M $156M $175M $208M $273M
Operating Income $545M $4.1B $6.5B $4.6B $4.7B
 
Net Interest Expenses $197M $199M $154M $161M $142M
EBT. Incl. Unusual Items -$5.8B $2.9B $5.7B $4.2B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1B $631M $1.2B $912M $800M
Net Income to Company -$4.7B $2.3B $4.6B $3.3B $3.7B
 
Minority Interest in Earnings $155M -$94M -$176M -$193M -$363M
Net Income to Common Excl Extra Items -$4.5B $2.2B $4.4B $3.1B $3.3B
 
Basic EPS (Cont. Ops) -$28.61 $12.15 $24.62 $17.34 $15.80
Diluted EPS (Cont. Ops) -$28.61 $12.12 $24.62 $17.34 $15.80
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.3B $4.4B $7.2B $6.2B $7.6B
EBIT -$5.6B $3.1B $5.9B $4.4B $4.8B
 
Revenue (Reported) $2.8B $6.8B $9.6B $8.3B $11B
Operating Income (Reported) $545M $4.1B $6.5B $4.6B $4.7B
Operating Income (Adjusted) -$5.6B $3.1B $5.9B $4.4B $4.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $6.8B $9.6B $8.3B $11B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.9B $3.6B $6.1B --
Gross Profit $4.2B $6.7B $4.8B $5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146M $147M $150M $213M --
Other Inc / (Exp) -$973M -$632M -$172M -$56M --
Operating Expenses $156M $175M $208M $273M --
Operating Income $4.1B $6.5B $4.6B $4.7B --
 
Net Interest Expenses $199M $154M $161M $142M --
EBT. Incl. Unusual Items $2.9B $5.7B $4.2B $4.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $631M $1.2B $912M $800M --
Net Income to Company $2.3B $4.6B $3.3B $3.7B --
 
Minority Interest in Earnings -$94M -$176M -$193M -$363M --
Net Income to Common Excl Extra Items $2.2B $4.4B $3.1B $3.3B --
 
Basic EPS (Cont. Ops) $12.15 $24.62 $17.34 $15.80 --
Diluted EPS (Cont. Ops) $12.12 $24.62 $17.34 $15.80 --
Weighted Average Basic Share $706.4M $706.2M $720M $854M --
Weighted Average Diluted Share $707.3M $706.2M $720M $854M --
 
EBITDA $4.4B $7.2B $6.2B $7.6B --
EBIT $3.1B $5.9B $4.4B $4.8B --
 
Revenue (Reported) $6.8B $9.6B $8.3B $11B --
Operating Income (Reported) $4.1B $6.5B $4.6B $4.7B --
Operating Income (Adjusted) $3.1B $5.9B $4.4B $4.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104M $654M $157M $582M $161M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $337M $670M $722M $846M $1.6B
Inventory $33M $62M $67M $63M $116M
Prepaid Expenses -- -- -- -- --
Other Current Assets $23M $28M $23M $110M $77M
Total Current Assets $602M $1.4B $1.4B $1.6B $2.1B
 
Property Plant And Equipment $16.2B $20.6B $23.8B $26.7B $64.5B
Long-Term Investments $533M $613M $566M $529M $375M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $96M $88M $319M $131M $160M
Total Assets $17.6B $22.9B $26.2B $29B $67.3B
 
Accounts Payable $71M $36M $127M $261M $253M
Accrued Expenses $241M $396M $569M $620M $999M
Current Portion Of Long-Term Debt $191M $45M $10M -- $900M
Current Portion Of Capital Lease Obligations $115M $86M $131M $160M $354M
Other Current Liabilities $249M $275M $47M $86M $43M
Total Current Liabilities $1.2B $1.4B $1.7B $2.1B $4.8B
 
Long-Term Debt $5.6B $6.6B $6.2B $6.6B $12.1B
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $9.7B $10.5B $11.6B $27.4B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -- -- -$7M -$8M -$6M
Common Equity $8.8B $12.1B $15B $16.6B $37.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $1.2B $681M $805M $2.1B
Total Equity $9.8B $13.2B $15.7B $17.4B $39.9B
 
Total Liabilities and Equity $17.6B $22.9B $26.2B $29B $67.3B
Cash and Short Terms $104M $654M $157M $582M $161M
Total Debt $5.8B $6.7B $6.2B $6.6B $13B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $104M $654M $157M $582M $161M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $337M $670M $722M $846M $1.6B
Inventory $33M $62M $67M $63M $116M
Prepaid Expenses -- -- -- -- --
Other Current Assets $23M $28M $23M $110M $77M
Total Current Assets $602M $1.4B $1.4B $1.6B $2.1B
 
Property Plant And Equipment $16.2B $20.6B $23.8B $26.7B $64.5B
Long-Term Investments $533M $613M $566M $529M $375M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $96M $88M $319M $131M $160M
Total Assets $17.6B $22.9B $26.2B $29B $67.3B
 
Accounts Payable $71M $36M $127M $261M $253M
Accrued Expenses $241M $396M $569M $620M $999M
Current Portion Of Long-Term Debt $191M $45M $10M -- $900M
Current Portion Of Capital Lease Obligations $115M $86M $131M $160M $354M
Other Current Liabilities $249M $275M $47M $86M $43M
Total Current Liabilities $1.2B $1.4B $1.7B $2.1B $4.8B
 
Long-Term Debt $5.6B $6.6B $6.2B $6.6B $12.1B
Capital Leases -- -- -- -- --
Total Liabilities $7.8B $9.7B $10.5B $11.6B $27.4B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -- -- -$7M -$8M -$6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1B $1.2B $681M $805M $2.1B
Total Equity $9.8B $13.2B $15.7B $17.4B $39.9B
 
Total Liabilities and Equity $17.6B $22.9B $26.2B $29B $67.3B
Cash and Short Terms $104M $654M $157M $582M $161M
Total Debt $5.8B $6.7B $6.2B $6.6B $13B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.7B $2.3B $4.6B $3.3B $3.7B
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.7B $2.9B
Stock-Based Compensation $37M $51M $55M $54M $65M
Change in Accounts Receivable $155M -$44M -$330M $212M -$33M
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $3.9B $6.3B $5.9B $6.4B
 
Capital Expenditures $2B $2.3B $3.6B $4.7B $11.8B
Cash Acquisitions -$102M -- -- -- --
Cash From Investing -$2.1B -$1.5B -$3.3B -$3.3B -$11.2B
 
Dividends Paid (Ex Special Dividend) -$236M -$312M -$1.6B -$1.4B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $2.1B $3.5B $7.7B $5.2B $9.9B
Long-Term Debt Repaid -$1.7B -$4.2B -$8B -$4.8B -$3.5B
Repurchase of Common Stock -$137M -$525M -$1.3B -$935M -$959M
Other Financing Activities -$74M -$324M -$423M -$174M $75M
Cash From Financing -$37M -$1.8B -$3.5B -$2.2B $4.4B
 
Beginning Cash (CF) $128M $108M $672M $164M $585M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20M $564M -$508M $421M -$421M
Ending Cash (CF) $108M $672M $164M $585M $164M
 
Levered Free Cash Flow $74M $1.7B $2.7B $1.2B -$5.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $223M $803M $746M $809M --
Depreciation & Amoritzation $273M -- $403M $469M --
Stock-Based Compensation $10M $15M $11M $14M --
Change in Accounts Receivable -$37M -$402M $59M -$83M --
Change in Inventories -- -- -- -- --
Cash From Operations $624M $1.3B $1.4B $1.3B --
 
Capital Expenditures $642M $721M $1.5B $762M --
Cash Acquisitions -$4M -- -- -- --
Cash From Investing -$587M -$716M -$1.3B -$751M --
 
Dividends Paid (Ex Special Dividend) -$68M -$107M -$542M -$548M --
Special Dividend Paid -- -- $2.2M $2.2M --
Long-Term Debt Issued $2.6B $829M $1.7B $90M --
Long-Term Debt Repaid -$2.4B -$1.6B -$989M -$105M --
Repurchase of Common Stock -$24M -$49M -$366M -$42M --
Other Financing Activities -$140M -$114M -$56M $336M --
Cash From Financing $29M -$1B -$257M -$269M --
 
Beginning Cash (CF) $108M $672M $164M $585M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66M -$505M -$111M $314M --
Ending Cash (CF) $174M $167M $53M $899M --
 
Levered Free Cash Flow -$18M $531M -$112M $572M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.7B $2.3B $4.6B $3.3B $3.7B
Depreciation & Amoritzation -- $1.3B -- $1.7B $2.9B
Stock-Based Compensation $37M $51M $55M $54M $65M
Change in Accounts Receivable $155M -$44M -$330M $212M -$33M
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $3.9B $6.3B $5.9B $6.4B
 
Capital Expenditures $2B $2.3B $3.6B $4.7B $11.8B
Cash Acquisitions -$102M -- -- -- --
Cash From Investing -$2.1B -$1.5B -$3.3B -$3.3B -$11.2B
 
Dividends Paid (Ex Special Dividend) -$236M -$312M -$1.6B -$1.4B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $2.1B $3.5B $7.7B $5.2B $9.9B
Long-Term Debt Repaid -$1.7B -$4.2B -$8B -$4.8B -$3.5B
Repurchase of Common Stock -$137M -$525M -$1.3B -$935M -$959M
Other Financing Activities -$74M -$324M -$423M -$174M $75M
Cash From Financing -$37M -$1.8B -$3.5B -$2.2B $4.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20M $564M -$508M $421M -$421M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $74M $1.7B $2.7B $1.2B -$5.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $223M $803M $746M $809M --
Depreciation & Amoritzation $273M -- $403M $469M --
Stock-Based Compensation $10M $15M $11M $14M --
Change in Accounts Receivable -$37M -$402M $59M -$83M --
Change in Inventories -- -- -- -- --
Cash From Operations $624M $1.3B $1.4B $1.3B --
 
Capital Expenditures $642M $721M $1.5B $762M --
Cash Acquisitions -$4M -- -- -- --
Cash From Investing -$587M -$716M -$1.3B -$751M --
 
Dividends Paid (Ex Special Dividend) -$68M -$107M -$542M -$548M --
Special Dividend Paid -- -- $2.2M $2.2M --
Long-Term Debt Issued $2.6B $829M $1.7B $90M --
Long-Term Debt Repaid -$2.4B -$1.6B -$989M -$105M --
Repurchase of Common Stock -$24M -$49M -$366M -$42M --
Other Financing Activities -$140M -$114M -$56M $336M --
Cash From Financing $29M -$1B -$257M -$269M --
 
Beginning Cash (CF) $108M $672M $164M $585M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66M -$505M -$111M $314M --
Ending Cash (CF) $174M $167M $53M $899M --
 
Levered Free Cash Flow -$18M $531M -$112M $572M --

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

GET BETTER TRADE IDEAS

Popular

Why Did Bill Ackman Buy Uber Stock?
Why Did Bill Ackman Buy Uber Stock?

In February, Pershing Square manager Bill Ackman revealed that his…

Should You Buy Alibaba Stock Despite the Risks?
Should You Buy Alibaba Stock Despite the Risks?

Markets rebounded slightly after U.S. President Donald Trump announced a…

Why Is Intel Struggling Against AMD?
Why Is Intel Struggling Against AMD?

Due to its disappointing reports, so-so management, and lack of…

Stock Ideas

Buy
59
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.6T
P/E Ratio: 36x

Alerts

Sell
48
FI alert for Apr 25

Fiserv [FI] is up 0.33% over the past day.

Buy
66
FARO alert for Apr 25

Faro Technologies [FARO] is up 0.93% over the past day.

Buy
55
PI alert for Apr 25

Impinj [PI] is up 2.15% over the past day.

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

Show me the best stock