Financhill
Buy
55

FAF Quote, Financials, Valuation and Earnings

Last price:
$63.82
Seasonality move :
-1.19%
Day range:
$62.47 - $63.89
52-week range:
$51.60 - $70.92
Dividend yield:
3.37%
P/E ratio:
51.06x
P/S ratio:
1.09x
P/B ratio:
1.34x
Volume:
1M
Avg. volume:
674.1K
1-year change:
15.11%
Market cap:
$6.6B
Revenue:
$6.1B
EPS (TTM):
$1.25
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) 14.21% 30.14% -17.58% -21.02% 2.04%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.4B $2.3B $2B $2.1B
Other Inc / (Exp) $1B $1.2B $1.1B $938.5M $960.8M
Operating Expenses $3.2B $3.9B $3.9B $3.3B $3.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $57M $72.4M $93M $132.5M $149.6M
EBT. Incl. Unusual Items $923M $1.6B $325.7M $274.4M $165.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $223M $392.2M $60.4M $58.9M $32.8M
Net Income to Company $700M $1.2B $265.3M $215.5M $132.6M
 
Minority Interest in Earnings -$4M -$8M -$2.3M $1.3M -$1.5M
Net Income to Common Excl Extra Items $696M $1.2B $263M $216.8M $131.1M
 
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 $980M $1.7B $418.7M $406.9M $315M
 
Revenue (Reported) $7.1B $9.2B $7.6B $6B $6.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $980M $1.7B $418.7M $406.9M $315M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.1B $2.4B $1.7B $1.4B $1.7B
Revenue Growth (YoY) 24.28% 10.32% -29.26% -14.93% 17.82%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $548.6M $642.3M $549.8M $501.2M $541.9M
Other Inc / (Exp) $284.4M $324.9M $248M $215.6M $243.7M
Operating Expenses $960.2M $1.1B $892.6M $828.8M $904.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses $15.5M $20.4M $29.6M $33.3M $43.7M
EBT. Incl. Unusual Items $382M $332.3M $57.7M $38.4M $99.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101.1M $71.2M $3.1M $4.1M $27M
Net Income to Company $280.9M $261.1M $54.6M $34.3M $72.9M
 
Minority Interest in Earnings -$1M -$1M -$300K -$200K -$500K
Net Income to Common Excl Extra Items $279.9M $260.1M $54.3M $34.1M $72.4M
 
Basic EPS (Cont. Ops) $2.50 $2.35 $0.52 $0.33 $0.70
Diluted EPS (Cont. Ops) $2.49 $2.33 $0.52 $0.33 $0.69
Weighted Average Basic Share $112.1M $111M $104.6M $104M $103.9M
Weighted Average Diluted Share $112.5M $111.7M $104.9M $104.3M $104.3M
 
EBITDA -- -- -- -- --
EBIT $397.5M $352.7M $87.3M $71.7M $143.6M
 
Revenue (Reported) $2.1B $2.4B $1.7B $1.4B $1.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $397.5M $352.7M $87.3M $71.7M $143.6M
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) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.4B $2.3B $2B $2.1B
Other Inc / (Exp) $1B $1.2B $1.1B $938.5M $960.8M
Operating Expenses $3.2B $3.9B $3.9B $3.3B $3.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $57M $72.4M $93M $132.5M $149.6M
EBT. Incl. Unusual Items $923M $1.6B $325.7M $274.4M $165.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $223M $392.2M $60.4M $58.9M $32.8M
Net Income to Company $700M $1.2B $265.3M $215.5M $132.6M
 
Minority Interest in Earnings -$4M -$8M -$2.3M $1.3M -$1.5M
Net Income to Common Excl Extra Items $696M $1.2B $263M $216.8M $131.1M
 
Basic EPS (Cont. Ops) $6.20 $11.19 $2.44 $2.08 $1.26
Diluted EPS (Cont. Ops) $6.18 $11.15 $2.43 $2.08 $1.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $980M $1.7B $418.7M $406.9M $315M
 
Revenue (Reported) $7.1B $9.2B $7.6B $6B $6.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $980M $1.7B $418.7M $406.9M $315M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.2B $7.6B $6B $6.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.4B $2.3B $2B $2.1B --
Other Inc / (Exp) $1.2B $1.1B $938.5M $960.8M --
Operating Expenses $3.9B $3.9B $3.3B $3.4B --
Operating Income -- -- -- -- --
 
Net Interest Expenses $72.4M $93M $132.5M $149.6M --
EBT. Incl. Unusual Items $1.6B $325.7M $274.4M $165.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $392.2M $60.4M $58.9M $32.8M --
Net Income to Company $1.2B $265.3M $215.5M $132.6M --
 
Minority Interest in Earnings -$8M -$2.3M $1.3M -$1.5M --
Net Income to Common Excl Extra Items $1.2B $263M $216.8M $131.1M --
 
Basic EPS (Cont. Ops) $11.19 $2.44 $2.08 $1.26 --
Diluted EPS (Cont. Ops) $11.15 $2.43 $2.08 $1.25 --
Weighted Average Basic Share $444M $428.2M $417M $415.7M --
Weighted Average Diluted Share $445.7M $429.3M $417.8M $416.6M --
 
EBITDA -- -- -- -- --
EBIT $1.7B $418.7M $406.9M $315M --
 
Revenue (Reported) $9.2B $7.6B $6B $6.1B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.7B $418.7M $406.9M $315M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.3B $1.3B $3.7B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $399M $455M $388.4M $531.2M $396.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $2.3B $1.7B $4.2B $2.2B
 
Property Plant And Equipment $711M $755M $884.9M $978.9M $959.8M
Long-Term Investments $7.1B $10.5B $8.9B $7.9B $8B
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 $1.1B $1.3B $1.5B $1.3B $1.2B
 
Long-Term Debt $1B $1.6B $1.1B $1.1B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $10.7B $10.3B $11.9B $10B
 
Common Stock -- -- -- -- --
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 $12M $16M $23.4M $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 $1.5B $2.2B $2B $1.9B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.3B $1.3B $1.3B $3.7B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $399M $455M $388.4M $531.2M $396.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $2.3B $1.7B $4.2B $2.2B
 
Property Plant And Equipment $711M $755M $884.9M $978.9M $959.8M
Long-Term Investments $7.1B $10.5B $8.9B $7.9B $8B
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 $1.1B $1.3B $1.5B $1.3B $1.2B
 
Long-Term Debt $1B $1.6B $1.1B $1.1B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $10.7B $10.3B $11.9B $10B
 
Common Stock -- -- -- -- --
Other Common Equity Adj $40M -$92M -$868.9M -$655.8M -$496.4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $12M $16M $23.4M $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 $1.5B $2.2B $2B $1.9B $2.2B
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 $158.4M $167.5M $188.5M $207.4M
Stock-Based Compensation $52M $53.6M $67.3M $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 $777.6M $354.3M $897.5M
 
Capital Expenditures $114M $160.5M $259.8M $263.4M $218.3M
Cash Acquisitions -$393M -$186.8M -$277.5M -$24.7M -$16.4M
Cash From Investing -$1.4B -$3.4B -$393M $599.5M -$458.7M
 
Dividends Paid (Ex Special Dividend) -$199M -$213M -$217.5M -$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 -$139M -$99.2M -$440.7M -$72.7M -$68.5M
Other Financing Activities -$63M $1.8B $448.9M $1.8B -$2.3B
Cash From Financing $113M $2.1B -$376.4M $1.4B -$2.3B
 
Beginning Cash (CF) $1.5B $1.3B $1.2B $1.2B $3.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$217M -$47.1M $8.2M $2.4B -$1.9B
Ending Cash (CF) $1.3B $1.2B $1.2B $3.6B $1.7B
 
Levered Free Cash Flow $971M $1.1B $517.8M $90.9M $679.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $280.9M $261.1M $54.6M $34.3M $72.9M
Depreciation & Amoritzation $38.3M $40.4M $43.5M $49.6M $52M
Stock-Based Compensation $8M $6.6M $7.1M $8.2M $9.5M
Change in Accounts Receivable $19.7M $5.8M $37.2M -$142.4M $14.4M
Change in Inventories -- -- -- -- --
Cash From Operations $404M $343.9M $245.4M -$41.7M $324.6M
 
Capital Expenditures $22.4M $49.5M $70.5M $58.1M $58.4M
Cash Acquisitions -$6M -$125.8M -- -$5.6M -$10.3M
Cash From Investing -$319.4M -$564.1M -$137.9M $414.7M -$33.1M
 
Dividends Paid (Ex Special Dividend) -$51.2M -$56M -$53.8M -$54.5M -$55.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.5B $6.7B $2.7B $3.3B $8.9B
Long-Term Debt Repaid -$4.5B -$6.7B -$2.6B -$3.3B -$9.5B
Repurchase of Common Stock -$70.1M -$20.2M -$34M -$17.7M -$8.2M
Other Financing Activities -$223.1M -$366.6M -$1.2B $1.7B -$914.3M
Cash From Financing -$352.7M -$507.9M -$1.3B $1.6B -$1.5B
 
Beginning Cash (CF) $1.5B $2B $2.4B $1.6B $3B
Foreign Exchange Rate Adjustment $9.1M $2.6M $6.2M $5.2M -$17.6M
Additions / Reductions -$268.1M -$728.1M -$1.1B $2B -$1.2B
Ending Cash (CF) $1.3B $1.2B $1.2B $3.6B $1.7B
 
Levered Free Cash Flow $381.6M $294.4M $174.9M -$99.8M $266.2M
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 $158.4M $167.5M $188.5M $207.4M
Stock-Based Compensation $52M $53.6M $67.3M $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 $777.6M $354.3M $897.5M
 
Capital Expenditures $114M $160.5M $259.8M $263.4M $218.3M
Cash Acquisitions -$393M -$186.8M -$277.5M -$24.7M -$16.4M
Cash From Investing -$1.4B -$3.4B -$393M $599.5M -$458.7M
 
Dividends Paid (Ex Special Dividend) -$199M -$213M -$217.5M -$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 -$139M -$99.2M -$440.7M -$72.7M -$68.5M
Other Financing Activities -$63M $1.8B $448.9M $1.8B -$2.3B
Cash From Financing $113M $2.1B -$376.4M $1.4B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$217M -$47.1M $8.2M $2.4B -$1.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $971M $1.1B $517.8M $90.9M $679.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $265.3M $215.5M $132.6M --
Depreciation & Amoritzation $158.4M $167.5M $188.5M $207.4M --
Stock-Based Compensation $53.6M $67.3M $49.1M $52M --
Change in Accounts Receivable -$48.2M $82.7M -$159.1M $126.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $777.6M $354.3M $897.5M --
 
Capital Expenditures $160.5M $259.8M $263.4M $218.3M --
Cash Acquisitions -$186.8M -$277.5M -$24.7M -$16.4M --
Cash From Investing -$3.4B -$393M $599.5M -$458.7M --
 
Dividends Paid (Ex Special Dividend) -$213M -$217.5M -$216.6M -$220.7M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25.2B $15.5B $13.4B $28.9B --
Long-Term Debt Repaid -$24.6B -$15.7B -$13.5B -$28.6B --
Repurchase of Common Stock -$99.2M -$440.7M -$72.7M -$68.5M --
Other Financing Activities $1.8B $448.9M $1.8B -$2.3B --
Cash From Financing $2.1B -$376.4M $1.4B -$2.3B --
 
Beginning Cash (CF) $7.5B $7B $7B $10.1B --
Foreign Exchange Rate Adjustment -$400K -$12.7M $4.9M -$16.6M --
Additions / Reductions -$47.1M $8.2M $2.4B -$1.9B --
Ending Cash (CF) $7.4B $7B $9.4B $8.2B --
 
Levered Free Cash Flow $1.1B $517.8M $90.9M $679.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Goldman Sachs Stock a Buy Sell or Hold?
Is Goldman Sachs Stock a Buy Sell or Hold?

When the Federal Reserve started hiking rates in 2022, banks’…

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock