Financhill
Sell
32

FAF Quote, Financials, Valuation and Earnings

Last price:
$62.84
Seasonality move :
0.83%
Day range:
$61.37 - $63.43
52-week range:
$51.60 - $70.92
Dividend yield:
3.41%
P/E ratio:
70.58x
P/S ratio:
1.12x
P/B ratio:
1.27x
Volume:
1.1M
Avg. volume:
585.1K
1-year change:
-2.09%
Market cap:
$6.5B
Revenue:
$6B
EPS (TTM):
$0.89
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $6.2B $7.1B $9.2B $7.6B $6B
Revenue Growth (YoY) 7.9% 14.21% 30.14% -17.58% -21.02%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.9B $2.4B $2.3B $2B
Other Inc / (Exp) $788M $1B $1.2B $1.1B $938.5M
Operating Expenses $2.9B $3.2B $3.9B $3.9B $3.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses $48M $57M $72.4M $93M $132.5M
EBT. Incl. Unusual Items $905M $923M $1.6B $325.7M $274.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $195M $223M $392.2M $60.4M $58.9M
Net Income to Company $710M $700M $1.2B $265.3M $215.5M
 
Minority Interest in Earnings -$3M -$4M -$8M -$2.3M $1.3M
Net Income to Common Excl Extra Items $707M $696M $1.2B $263M $216.8M
 
Basic EPS (Cont. Ops) $6.26 $6.18 $11.18 $2.46 $2.08
Diluted EPS (Cont. Ops) $6.22 $6.16 $11.14 $2.45 $2.07
Weighted Average Basic Share $113.1M $112.7M $111M $107M $104.3M
Weighted Average Diluted Share $113.7M $113M $111.4M $107.3M $104.6M
 
EBITDA -- -- -- -- --
EBIT $953M $980M $1.7B $418.7M $406.9M
 
Revenue (Reported) $6.2B $7.1B $9.2B $7.6B $6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $953M $980M $1.7B $418.7M $406.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.6B $1.8B $1.5B $1.4B
Revenue Growth (YoY) 14.51% 33.56% -28.63% -18.81% -5.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $511.3M $585M $569.8M $485.8M $523.6M
Other Inc / (Exp) $285.9M $309M $282.3M $245.7M $247.5M
Operating Expenses $777.2M $983M $947.2M $824.6M $875.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses $16M $19M $24M $35.8M $36.2M
EBT. Incl. Unusual Items $243.4M $604M -$3.2M -$1.7M -$144.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59.8M $154M -$5.6M -$500K -$41M
Net Income to Company $183.6M $450M $2.4M -$1.2M -$103.4M
 
Minority Interest in Earnings -$1.3M -$5M -$400K -$500K -$600K
Net Income to Common Excl Extra Items $182.3M $445M $2M -$1.7M -$104M
 
Basic EPS (Cont. Ops) $1.62 $4.01 $0.02 -$0.02 -$1.00
Diluted EPS (Cont. Ops) $1.62 $4.00 $0.02 -$0.02 -$1.00
Weighted Average Basic Share $112.6M $111M $105.3M $104.2M $103.6M
Weighted Average Diluted Share $112.8M $111.4M $105.5M $104.2M $103.6M
 
EBITDA -- -- -- -- --
EBIT $259.4M $623M $20.8M $34.1M -$108.2M
 
Revenue (Reported) $1.9B $2.6B $1.8B $1.5B $1.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $259.4M $623M $20.8M $34.1M -$108.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.7B $9B $8.3B $6.2B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2.3B $2.4B $2B $2B
Other Inc / (Exp) $934.7M $1.2B $1.2B $970.9M $932.7M
Operating Expenses $3.1B $3.8B $4.1B $3.4B $3.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses $53.5M $67.5M $83.8M $128.8M $139.2M
EBT. Incl. Unusual Items $829.5M $1.7B $600.3M $293.7M $103.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $185.6M $422.1M $128.5M $57.9M $9.9M
Net Income to Company $643.9M $1.3B $471.8M $235.8M $94M
 
Minority Interest in Earnings -$4.2M -$8M -$3M $1.2M -$1.2M
Net Income to Common Excl Extra Items $639.7M $1.3B $468.8M $237M $92.8M
 
Basic EPS (Cont. Ops) $5.68 $11.34 $4.27 $2.27 $0.89
Diluted EPS (Cont. Ops) $5.66 $11.31 $4.24 $2.27 $0.89
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $882.9M $1.8B $684.1M $422.5M $243.1M
 
Revenue (Reported) $6.7B $9B $8.3B $6.2B $5.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $882.9M $1.8B $684.1M $422.5M $243.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.9B $6.8B $5.9B $4.6B $4.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.7B $1.8B $1.5B $1.5B
Other Inc / (Exp) $728.6M $890M $900.5M $722.9M $717.1M
Operating Expenses $2.3B $2.9B $3B $2.5B $2.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $41.5M $52M $63.4M $99.2M $105.9M
EBT. Incl. Unusual Items $541M $1.3B $268M $236M $65.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121.9M $321M $57.3M $54.8M $5.8M
Net Income to Company $419.1M $988M $210.7M $181.2M $59.7M
 
Minority Interest in Earnings -$3M -$7M -$2M $1.5M -$1M
Net Income to Common Excl Extra Items $416.1M $981M $208.7M $182.7M $58.7M
 
Basic EPS (Cont. Ops) $3.70 $8.84 $1.92 $1.75 $0.56
Diluted EPS (Cont. Ops) $3.69 $8.82 $1.91 $1.75 $0.56
Weighted Average Basic Share $338.4M $333M $323.6M $313M $311.8M
Weighted Average Diluted Share $339.4M $334M $324.4M $313.5M $312.3M
 
EBITDA -- -- -- -- --
EBIT $582.5M $1.4B $331.4M $335.2M $171.4M
 
Revenue (Reported) $4.9B $6.8B $5.9B $4.6B $4.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $582.5M $1.4B $331.4M $335.2M $171.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.5B $1.3B $1.3B $1.3B $3.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $337.1M $399M $455M $388.4M $531.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $2.5B $2.3B $1.7B $4.2B
 
Property Plant And Equipment $733.4M $711M $755M $884.9M $978.9M
Long-Term Investments $6.3B $7.1B $10.5B $8.9B $7.9B
Goodwill $1.2B $1.4B $1.6B $1.8B $1.8B
Other Intangibles $671.5M $779M $805M $833.6M $806.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.5B $12.8B $16.5B $15B $16.8B
 
Accounts Payable $58.6M $56M $87M $51M $63.3M
Accrued Expenses $322.4M $471M $681M $482.7M $417M
Current Portion Of Long-Term Debt $278.4M $516M $538M $366.3M $553.3M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $844.9M $1.1B $1.3B $1.5B $1.3B
 
Long-Term Debt $568.2M $1B $1.6B $1.1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $7.1B $7.9B $10.7B $10.3B $11.9B
 
Common Stock $1K -- -- -- --
Other Common Equity Adj -$41.5M $40M -$92M -$868.9M -$655.8M
Common Equity $4.4B $4.9B $5.8B $4.7B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.5M $12M $16M $23.4M $14.7M
Total Equity $4.4B $4.9B $5.8B $4.7B $4.9B
 
Total Liabilities and Equity $11.5B $12.8B $16.5B $15B $16.8B
Cash and Short Terms $1.5B $1.3B $1.3B $1.3B $3.7B
Total Debt $1B $1.5B $2.2B $2B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.6B $2B $2.4B $1.6B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $405.5M $454.2M $416M $389.3M $390.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.7B $3.1B $3.7B $2.1B $3.5B
 
Property Plant And Equipment $714.8M $716.2M $851M $967.9M $1B
Long-Term Investments $6.3B $10.3B $8.9B $7.9B $7.7B
Goodwill $1.4B $1.4B $1.8B $1.8B $1.8B
Other Intangibles $777.2M $774.6M $817M $810.2M $803.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $12.6B $16.7B $16.5B $14.7B $16.6B
 
Accounts Payable $830.1M $1.3B $1.1B $810.9M $897.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $526.5M $593.6M $341M $530.4M $878.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.4B $1.9B $1.5B $1.3B $1.9B
 
Long-Term Debt $1B $1.6B $1.6B $1.4B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $11.1B $12B $10.1B $11.5B
 
Common Stock $1K $1K -- -- --
Other Common Equity Adj $23.8M -$66.1M -$1B -$1B -$290.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $11.2M $15.9M $23M $14.8M $18.4M
Total Equity $4.7B $5.6B $4.5B $4.5B $5.1B
 
Total Liabilities and Equity $12.6B $16.7B $16.5B $14.7B $16.6B
Cash and Short Terms $1.6B $2B $2.4B $1.6B $3B
Total Debt $1.5B $2.2B $2B $1.9B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $710M $700M $1.2B $265.3M $215.5M
Depreciation & Amoritzation $129M $149M $158.4M $167.5M $188.5M
Stock-Based Compensation $42M $52M $53.6M $67.3M $49.1M
Change in Accounts Receivable -$27M -$53M -$48.2M $82.7M -$159.1M
Change in Inventories -- -- -- -- --
Cash From Operations $913M $1.1B $1.2B $777.6M $354.3M
 
Capital Expenditures $107M $114M $160.5M $259.8M $263.4M
Cash Acquisitions -$20M -$393M -$186.8M -$277.5M -$24.7M
Cash From Investing -$452M -$1.4B -$3.4B -$393M $599.5M
 
Dividends Paid (Ex Special Dividend) -$188M -$199M -$213M -$217.5M -$216.6M
Special Dividend Paid
Long-Term Debt Issued $8.2B $16B $25.2B $15.5B $13.4B
Long-Term Debt Repaid -$8B -$15.5B -$24.6B -$15.7B -$13.5B
Repurchase of Common Stock -$2M -$139M -$99.2M -$440.7M -$72.7M
Other Financing Activities -$450M -$63M $1.8B $448.9M $1.8B
Cash From Financing -$445M $113M $2.1B -$376.4M $1.4B
 
Beginning Cash (CF) $1.5B $1.5B $1.3B $1.2B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16M -$217M -$47.1M $8.2M $2.4B
Ending Cash (CF) $1.5B $1.3B $1.2B $1.2B $3.6B
 
Levered Free Cash Flow $806M $971M $1.1B $517.8M $90.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $183.6M $450M $2.4M -$1.2M -$103.4M
Depreciation & Amoritzation $38.2M $39M $41.4M $47.3M $53.2M
Stock-Based Compensation $8.4M $7M $8.2M $8.9M $9.7M
Change in Accounts Receivable -$43.7M -$23M $17.4M $5.7M -$12.3M
Change in Inventories -- -- -- -- --
Cash From Operations $313.1M $399M $302.6M $219.3M $236.9M
 
Capital Expenditures $33.6M $43M $71.5M $65.8M $51.5M
Cash Acquisitions -$793K -$57M -$74.2M -$1.1M $200K
Cash From Investing -$390.1M -$1.3B -$60.3M -$61.1M -$295M
 
Dividends Paid (Ex Special Dividend) -$49.1M -$56M -$54M -$54.7M -$55.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7B $7.5B $3.3B $3.7B $9.2B
Long-Term Debt Repaid -$4.7B -$6.9B -$3.4B -$3.7B -$8.5B
Repurchase of Common Stock -- -$14M -$71.9M -$9.3M -$16.1M
Other Financing Activities $81.5M $77M $601.3M -$696.5M $344.7M
Cash From Financing $83.3M $634M $384.9M -$820M $957M
 
Beginning Cash (CF) $1.5B $2.2B $1.7B $2.2B $2B
Foreign Exchange Rate Adjustment $4.4M -$6M -$10.6M -$5M $5.9M
Additions / Reductions $6.3M -$264M $627.2M -$661.8M $898.9M
Ending Cash (CF) $1.5B $2B $2.4B $1.6B $3B
 
Levered Free Cash Flow $279.5M $356M $231.1M $153.5M $185.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $643.9M $1.3B $471.8M $235.8M $94M
Depreciation & Amoritzation $142.1M $156.3M $164.4M $182.4M $205M
Stock-Based Compensation $51.1M $55M $66.8M $48M $50.7M
Change in Accounts Receivable -$46.9M -$34.3M $51.3M $20.5M -$30.6M
Change in Inventories -- -- -- -- --
Cash From Operations $982.4M $1.3B $876.1M $641.4M $531.2M
 
Capital Expenditures $120.4M $133.4M $238.8M $275.8M $218M
Cash Acquisitions -$310.4M -$67M -$403.3M -$19.1M -$11.7M
Cash From Investing -$1.1B -$3.1B -$819.2M $46.9M -$10.9M
 
Dividends Paid (Ex Special Dividend) -$194.5M -$208.2M -$219.7M -$215.9M -$219.7M
Special Dividend Paid
Long-Term Debt Issued $14.3B $23.1B $19.5B $12.7B $23.2B
Long-Term Debt Repaid -$13.8B -$22.4B -$19.8B -$12.8B -$22.5B
Repurchase of Common Stock -$68.8M -$149.1M -$426.9M -$89M -$78M
Other Financing Activities -$343.3M $1.9B $1.3B -$1.1B $351.3M
Cash From Financing -$37.4M $2.3B $367.1M -$1.5B $847.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$177.6M $412.9M $424M -$788M $1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $861.9M $1.1B $637.3M $365.6M $313.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $419.1M $988M $210.7M $181.2M $59.7M
Depreciation & Amoritzation $110.7M $118M $124M $138.9M $155.4M
Stock-Based Compensation $44M $47M $60.2M $40.9M $42.5M
Change in Accounts Receivable -$72.7M -$54M $45.5M -$16.7M $111.8M
Change in Inventories -- -- -- -- --
Cash From Operations $681M $876M $532.2M $396M $572.9M
 
Capital Expenditures $91.6M $111M $189.3M $205.3M $159.9M
Cash Acquisitions -$387M -$61M -$277.5M -$19.1M -$6.1M
Cash From Investing -$1.1B -$2.8B -$255.1M $184.8M -$425.6M
 
Dividends Paid (Ex Special Dividend) -$147.8M -$157M -$163.7M -$162.1M -$165.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.5B $18.6B $12.9B $10.1B $19.9B
Long-Term Debt Repaid -$11B -$17.9B -$13.1B -$10.2B -$19.2B
Repurchase of Common Stock -$68.9M -$79M -$406.7M -$55M -$60.3M
Other Financing Activities $160.1M $2.2B $1.7B $86.8M -$1.3B
Cash From Financing $465.7M $2.6B $875M -$224.9M -$800.2M
 
Beginning Cash (CF) $4.1B $5.5B $4.7B $5.5B $7.2B
Foreign Exchange Rate Adjustment -$3.1M -$3M -$18.9M -$300K $1M
Additions / Reductions $51.1M $681M $1.2B $355.9M -$652.9M
Ending Cash (CF) $4.1B $6.2B $5.8B $5.8B $6.5B
 
Levered Free Cash Flow $589.4M $765M $342.9M $190.7M $413M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock