Financhill
Sell
39

FANG Quote, Financials, Valuation and Earnings

Last price:
$135.71
Seasonality move :
2.86%
Day range:
$127.75 - $132.89
52-week range:
$114.00 - $214.50
Dividend yield:
3.97%
P/E ratio:
7.92x
P/S ratio:
2.44x
P/B ratio:
0.99x
Volume:
2.5M
Avg. volume:
2.7M
1-year change:
-36.39%
Market cap:
$38.1B
Revenue:
$11B
EPS (TTM):
$16.35
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $2.4B $1.9B $2.2B $4B
Revenue Growth (YoY) 31.88% 101.94% -20.39% 16.61% 81.74%
 
Cost of Revenues $509M $679M $814M $1B $2.2B
Gross Profit $674M $1.7B $1.1B $1.2B $1.8B
Gross Profit Margin 56.97% 71.58% 57.2% 53.38% 44.78%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25M $36M $40M $46M $73M
Other Inc / (Exp) -$302M -$596M -$34M -$52M $224M
Operating Expenses $28M $50M $55M $53M $95M
Operating Income $646M $1.7B $1B $1.1B $1.7B
 
Net Interest Expenses $56M $40M $46M $46M $40M
EBT. Incl. Unusual Items $288M $1B $953M $1B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M $221M $207M $223M $403M
Net Income to Company $223M $803M $746M $809M $1.5B
 
Minority Interest in Earnings -$3M -$24M -$34M -$41M -$86M
Net Income to Common Excl Extra Items $220M $779M $712M $768M $1.4B
 
Basic EPS (Cont. Ops) $1.34 $4.35 $3.88 $4.28 $4.83
Diluted EPS (Cont. Ops) $1.33 $4.35 $3.88 $4.28 $4.83
Weighted Average Basic Share $164.2M $177.6M $182M $178.5M $289.6M
Weighted Average Diluted Share $164.9M $177.6M $182M $178.5M $289.6M
 
EBITDA $615M $1.4B $1.4B $1.5B $3B
EBIT $342M $1.1B $999M $1.1B $1.9B
 
Revenue (Reported) $1.2B $2.4B $1.9B $2.2B $4B
Operating Income (Reported) $646M $1.7B $1B $1.1B $1.7B
Operating Income (Adjusted) $342M $1.1B $999M $1.1B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $8B $9.1B $8.7B $12.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.7B $3B $3.8B $7.2B
Gross Profit $1.1B $5.3B $6.1B $4.9B $5.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $89M $157M $151M $156M $240M
Other Inc / (Exp) -$6B -$1.3B -$70M -$190M $220M
Operating Expenses $87M $178M $180M $206M $315M
Operating Income $984M $5.1B $5.9B $4.7B $5.3B
 
Net Interest Expenses $205M $183M $160M $161M $136M
EBT. Incl. Unusual Items -$5.2B $3.6B $5.7B $4.3B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1B $787M $1.2B $928M $980M
Net Income to Company -$4B $2.9B $4.5B $3.4B $4.4B
 
Minority Interest in Earnings $24M -$115M -$186M -$200M -$408M
Net Income to Common Excl Extra Items -$4B $2.7B $4.3B $3.2B $4B
 
Basic EPS (Cont. Ops) -$25.55 $15.16 $24.15 $17.74 $16.35
Diluted EPS (Cont. Ops) -$25.56 $15.14 $24.15 $17.74 $16.35
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3.8B $5.1B $7.3B $6.3B $9.1B
EBIT -$5B $3.8B $5.8B $4.5B $5.7B
 
Revenue (Reported) $3.1B $8B $9.1B $8.7B $12.8B
Operating Income (Reported) $984M $5.1B $5.9B $4.7B $5.3B
Operating Income (Adjusted) -$5B $3.8B $5.8B $4.5B $5.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $2.4B $1.9B $2.2B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $509M $679M $814M $1B $2.2B
Gross Profit $674M $1.7B $1.1B $1.2B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25M $36M $40M $46M $73M
Other Inc / (Exp) -$302M -$596M -$34M -$52M $224M
Operating Expenses $28M $50M $55M $53M $95M
Operating Income $646M $1.7B $1B $1.1B $1.7B
 
Net Interest Expenses $56M $40M $46M $46M $40M
EBT. Incl. Unusual Items $288M $1B $953M $1B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M $221M $207M $223M $403M
Net Income to Company $223M $803M $746M $809M $1.5B
 
Minority Interest in Earnings -$3M -$24M -$34M -$41M -$86M
Net Income to Common Excl Extra Items $220M $779M $712M $768M $1.4B
 
Basic EPS (Cont. Ops) $1.34 $4.35 $3.88 $4.28 $4.83
Diluted EPS (Cont. Ops) $1.33 $4.35 $3.88 $4.28 $4.83
Weighted Average Basic Share $164.2M $177.6M $182M $178.5M $289.6M
Weighted Average Diluted Share $164.9M $177.6M $182M $178.5M $289.6M
 
EBITDA $615M $1.4B $1.4B $1.5B $3B
EBIT $342M $1.1B $999M $1.1B $1.9B
 
Revenue (Reported) $1.2B $2.4B $1.9B $2.2B $4B
Operating Income (Reported) $646M $1.7B $1B $1.1B $1.7B
Operating Income (Adjusted) $342M $1.1B $999M $1.1B $1.9B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $121M $149M $46M $896M $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $599M $1.1B $754M $942M $1.6B
Inventory $52M $62M $69M $57M $117M
Prepaid Expenses -- -- -- -- --
Other Current Assets $27M $33M $36M $43M $67M
Total Current Assets $851M $1.3B $1.2B $1.9B $4.1B
 
Property Plant And Equipment $20.4B $21.1B $25.5B $27B $64.9B
Long-Term Investments $525M $643M $573M $529M $383M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $131M $71M $186M $38M $408M
Total Assets $22B $23.3B $27.6B $29.7B $70.1B
 
Accounts Payable $71M $49M $241M $243M $124M
Accrued Expenses $649M $712M $816M $907M $1.5B
Current Portion Of Long-Term Debt $191M $45M $10M -- $914M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $604M $339M $52M $102M $75M
Total Current Liabilities $1.9B $1.9B $1.9B $2.1B $4.8B
 
Long-Term Debt $7.5B $5.8B $7B $6.6B $13B
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $9.5B $11.5B $11.7B $28.3B
 
Common Stock $2M $2M $2M $2M $3M
Other Common Equity Adj -- -- -$7M -$8M -$7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $979M $1.1B $659M $1.1B $3.3B
Total Equity $11.7B $13.9B $16.1B $18B $41.7B
 
Total Liabilities and Equity $22B $23.3B $27.6B $29.7B $70.1B
Cash and Short Terms $121M $149M $46M $896M $1.8B
Total Debt $7.7B $5.8B $7B $6.6B $13.9B
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 $1.5B
Depreciation & Amoritzation $273M -- $403M $469M $1.1B
Stock-Based Compensation $10M $15M $11M $14M $18M
Change in Accounts Receivable -$37M -$402M $59M -$83M -$3M
Change in Inventories -- -- -- -- --
Cash From Operations $624M $1.3B $1.4B $1.3B $2.4B
 
Capital Expenditures $642M $721M $1.5B $762M $1.7B
Cash Acquisitions -$4M -- -- -- --
Cash From Investing -$587M -$716M -$1.3B -$751M -$1.7B
 
Dividends Paid (Ex Special Dividend) -$68M -$107M -$542M -$548M -$290M
Special Dividend Paid -- -- $2.2M $2.2M --
Long-Term Debt Issued $2.6B $829M $1.7B $90M $3.5B
Long-Term Debt Repaid -$2.4B -$1.6B -$989M -$105M -$2.5B
Repurchase of Common Stock -$24M -$49M -$366M -$42M -$575M
Other Financing Activities -$140M -$114M -$56M $336M -$131M
Cash From Financing $29M -$1B -$257M -$269M $1.2B
 
Beginning Cash (CF) $108M $672M $164M $585M $164M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66M -$505M -$111M $314M $1.9B
Ending Cash (CF) $174M $167M $53M $899M $2B
 
Levered Free Cash Flow -$18M $531M -$112M $572M $663M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$4B $2.9B $4.5B $3.4B $4.4B
Depreciation & Amoritzation -- -- -- $1.8B $3.5B
Stock-Based Compensation $38M $56M $51M $57M $69M
Change in Accounts Receivable $5M -$409M $131M $70M $47M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $4.6B $6.5B $5.8B $7.4B
 
Capital Expenditures $1.8B $2.4B $4.4B $3.9B $12.7B
Cash Acquisitions -$33M $4M -- -- --
Cash From Investing -$1.8B -$1.7B -$3.9B -$2.8B -$12.1B
 
Dividends Paid (Ex Special Dividend) -$245M -$351M -$2B -$1.5B -$1.3B
Special Dividend Paid
Long-Term Debt Issued $4.3B $1.7B $8.6B $3.6B $13.3B
Long-Term Debt Repaid -$3.9B -$3.4B -$7.4B -$3.9B -$5.9B
Repurchase of Common Stock -$63M -$550M -$1.6B -$611M -$1.5B
Other Financing Activities -$182M -$298M -$365M $218M -$392M
Cash From Financing -$109M -$2.9B -$2.7B -$2.2B $5.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19M -$7M -$114M $846M $1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $62M $2.2B $2.1B $1.9B -$5.3B
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 $1.5B
Depreciation & Amoritzation $273M -- $403M $469M $1.1B
Stock-Based Compensation $10M $15M $11M $14M $18M
Change in Accounts Receivable -$37M -$402M $59M -$83M -$3M
Change in Inventories -- -- -- -- --
Cash From Operations $624M $1.3B $1.4B $1.3B $2.4B
 
Capital Expenditures $642M $721M $1.5B $762M $1.7B
Cash Acquisitions -$4M -- -- -- --
Cash From Investing -$587M -$716M -$1.3B -$751M -$1.7B
 
Dividends Paid (Ex Special Dividend) -$68M -$107M -$542M -$548M -$290M
Special Dividend Paid -- -- $2.2M $2.2M --
Long-Term Debt Issued $2.6B $829M $1.7B $90M $3.5B
Long-Term Debt Repaid -$2.4B -$1.6B -$989M -$105M -$2.5B
Repurchase of Common Stock -$24M -$49M -$366M -$42M -$575M
Other Financing Activities -$140M -$114M -$56M $336M -$131M
Cash From Financing $29M -$1B -$257M -$269M $1.2B
 
Beginning Cash (CF) $108M $672M $164M $585M $164M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $66M -$505M -$111M $314M $1.9B
Ending Cash (CF) $174M $167M $53M $899M $2B
 
Levered Free Cash Flow -$18M $531M -$112M $572M $663M

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

GET BETTER TRADE IDEAS

Popular

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock