Financhill
Sell
47

FANG Quote, Financials, Valuation and Earnings

Last price:
$154.89
Seasonality move :
-3.79%
Day range:
$152.52 - $158.00
52-week range:
$114.00 - $214.50
Dividend yield:
3.38%
P/E ratio:
9.47x
P/S ratio:
2.91x
P/B ratio:
1.18x
Volume:
5.2M
Avg. volume:
2.3M
1-year change:
-18.62%
Market cap:
$45.3B
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% 45%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $25M $36M $40M $46M $73M
Other Inc / (Exp) -$302M -$596M -$34M -$59M $224M
Operating Expenses $28M $50M $55M $53M $104M
Operating Income $646M $1.7B $1B $1.1B $1.7B
 
Net Interest Expenses $56M $40M $46M $39M $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 -$197M $220M
Operating Expenses $87M $178M $180M $206M $324M
Operating Income $984M $5.1B $5.9B $4.7B $5.3B
 
Net Interest Expenses $205M $183M $160M $154M $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 -$59M $224M
Operating Expenses $28M $50M $55M $53M $104M
Operating Income $646M $1.7B $1B $1.1B $1.7B
 
Net Interest Expenses $56M $40M $46M $39M $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

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Is TTD The Big Winner If Pharma Ads Are Banned?
Is TTD The Big Winner If Pharma Ads Are Banned?

Last week, Senators Bernie Sanders and Angus King introduced a…

Is Palantir Stock Overvalued?
Is Palantir Stock Overvalued?

By every traditional yardstick, including a price‑to‑sales well above 100,…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Sell
11
VEON alert for Jun 14

VEON [VEON] is down 18.57% over the past day.

Buy
74
DAVE alert for Jun 14

Dave [DAVE] is down 12.68% over the past day.

Buy
54
DAR alert for Jun 14

Darling Ingredients [DAR] is up 9.12% over the past day.

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

Show me the best stock