Financhill
Sell
30

FANG Quote, Financials, Valuation and Earnings

Last price:
$157.74
Seasonality move :
13.86%
Day range:
$155.20 - $158.10
52-week range:
$147.93 - $214.50
Dividend yield:
5.26%
P/E ratio:
9.03x
P/S ratio:
3.05x
P/B ratio:
1.23x
Volume:
823.2K
Avg. volume:
2.2M
1-year change:
0.88%
Market cap:
$46.1B
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $4.8B $7.6B $6.2B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.9B $2.2B $2.6B $3.9B
Gross Profit $340M $2.9B $5.5B $3.6B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64M $99M $112M $111M $141M
Other Inc / (Exp) -$4.9B -$1B -$694M -$271M -$53M
Operating Expenses $71M $129M $200M $228M $223M
Operating Income $269M $2.8B $5.3B $3.4B $3.3B
 
Net Interest Expenses $147M $170M $122M $132M $108M
EBT. Incl. Unusual Items -$4.8B $1.6B $4.4B $3B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$902M $352M $913M $648M $685M
Net Income to Company -$3.9B $1.2B $3.5B $2.3B $2.4B
 
Minority Interest in Earnings $138M -$45M -$155M -$142M -$147M
Net Income to Common Excl Extra Items -$3.8B $1.2B $3.4B $2.2B $2.3B
 
Basic EPS (Cont. Ops) -$23.93 $6.59 $19.00 $12.00 $12.13
Diluted EPS (Cont. Ops) -$23.93 $6.58 $19.00 $12.00 $12.13
Weighted Average Basic Share $474M $526.2M $528.5M $541.2M $561.6M
Weighted Average Diluted Share $474.2M $527.2M $528.5M $541.2M $561.6M
 
EBITDA -$3.6B $2.7B $5.5B $4.4B $4.9B
EBIT -$4.7B $1.7B $4.6B $3.1B $3.2B
 
Revenue (Reported) $2B $4.8B $7.6B $6.2B $7.4B
Operating Income (Reported) $269M $2.8B $5.3B $3.4B $3.3B
Operating Income (Adjusted) -$4.7B $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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.1B $674M $1.3B $993M $708M
Depreciation & Amoritzation -- $334M $979M $438M $736M
Stock-Based Compensation $9M $14M $14M $13M $16M
Change in Accounts Receivable $36M -$82M $265M -$153M $106M
Change in Inventories -- -- -- -- --
Cash From Operations $542M $1.2B $1.9B $1.4B $1.2B
 
Capital Expenditures $370M $424M $745M $852M $8.5B
Cash Acquisitions $40M -- -- -- --
Cash From Investing -$320M -$425M -$720M $15M -$8.2B
 
Dividends Paid (Ex Special Dividend) -$59M -$81M -$526M -$149M -$416M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $765M $98M $2.5B $1B $2B
Long-Term Debt Repaid -$865M -$506M -$2.6B -$1.3B -$1.1B
Repurchase of Common Stock -- -$49M -$523M -$66M -$515M
Other Financing Activities -$23M -$91M -$101M -$32M -$64M
Cash From Financing -$182M -$629M -$1.2B -$564M $419M
 
Beginning Cash (CF) $59M $396M $59M $21M $6.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40M $145M -$25M $809M -$6.5B
Ending Cash (CF) $99M $541M $34M $830M $373M
 
Levered Free Cash Flow $172M $775M $1.2B $506M -$7.3B
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.9B $1.2B $3.5B $2.3B $2.4B
Depreciation & Amoritzation -- $948M $979M $1.3B $1.7B
Stock-Based Compensation $27M $37M $42M $40M $49M
Change in Accounts Receivable $203M -$155M -$114M $49M $73M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $2.8B $4.9B $4.3B $4.1B
 
Capital Expenditures $1.8B $1.5B $2B $3.2B $9.9B
Cash Acquisitions -$90M -- -- -- --
Cash From Investing -$1.9B -$1.3B -$2B -$1.9B -$9.4B
 
Dividends Paid (Ex Special Dividend) -$177M -$221M -$1.2B -$841M -$1.3B
Special Dividend Paid -- -- $2.4M -- --
Long-Term Debt Issued $1.9B $3B $4.9B $4.5B $7.7B
Long-Term Debt Repaid -$1.5B -$3.4B -$6B -$4.5B -$1.4B
Repurchase of Common Stock -$98M -$85M -$904M -$776M -$557M
Other Financing Activities -$51M -$281M -$313M -$118M $152M
Cash From Financing $111M -$1B -$3.6B -$1.8B $5.1B
 
Beginning Cash (CF) $342M $678M $898M $238M $8.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$29M $433M -$638M $666M -$212M
Ending Cash (CF) $313M $1.1B $260M $904M $8.2B
 
Levered Free Cash Flow -$72M $1.3B $2.9B $1.1B -$5.9B

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock