Financhill
Sell
30

FAF Quote, Financials, Valuation and Earnings

Last price:
$60.14
Seasonality move :
-1.96%
Day range:
$59.12 - $60.18
52-week range:
$51.85 - $70.92
Dividend yield:
3.57%
P/E ratio:
39.83x
P/S ratio:
1.00x
P/B ratio:
1.23x
Volume:
432.1K
Avg. volume:
876K
1-year change:
5.66%
Market cap:
$6.2B
Revenue:
$6.1B
EPS (TTM):
$1.51
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2B $1.4B $1.4B $1.6B
Revenue Growth (YoY) 43.39% 0.38% -28.89% -1.49% 11.07%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $535M $601.7M $487.6M $484.9M $506.7M
Other Inc / (Exp) $279M $308.1M $226.9M $223M $242.2M
Operating Expenses $892M $1B $806.1M $814.7M $854.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $17M $19.7M $29.1M $34.3M $35.2M
EBT. Incl. Unusual Items $306M $129.8M $59.6M $58.3M $96.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72M $31.7M $13.6M $11.6M $21.8M
Net Income to Company $234M $98.1M $46M $46.7M $74.8M
 
Minority Interest in Earnings -- -$200K -$100K -- -$600K
Net Income to Common Excl Extra Items $234M $97.9M $45.9M $46.7M $74.2M
 
Basic EPS (Cont. Ops) $2.10 $0.89 $0.44 $0.45 $0.72
Diluted EPS (Cont. Ops) $2.10 $0.88 $0.44 $0.45 $0.71
Weighted Average Basic Share $111.1M $110.4M $104.5M $104.1M $103.8M
Weighted Average Diluted Share $111.4M $110.8M $104.8M $104.4M $104.2M
 
EBITDA -- -- -- -- --
EBIT $323M $149.5M $88.7M $92.6M $131.8M
 
Revenue (Reported) $2B $2B $1.4B $1.4B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $323M $149.5M $88.7M $92.6M $131.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.7B $9.2B $7B $6B $6.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.4B $2.2B $2B $2.1B
Other Inc / (Exp) $1.1B $1.2B $1.1B $934.6M $980M
Operating Expenses $3.4B $4B $3.7B $3.3B $3.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses $61.9M $75.1M $102.4M $137.7M $150.5M
EBT. Incl. Unusual Items $1.2B $1.5B $255.5M $273.1M $203.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $286.5M $351.9M $42.3M $56.9M $43M
Net Income to Company $870.2M $1.1B $213.2M $216.2M $160.7M
 
Minority Interest in Earnings -$3.4M -$8.2M -$2.2M $1.4M -$2.1M
Net Income to Common Excl Extra Items $866.8M $1.1B $211M $217.6M $158.6M
 
Basic EPS (Cont. Ops) $7.74 $9.98 $1.99 $2.09 $1.53
Diluted EPS (Cont. Ops) $7.73 $9.93 $1.99 $2.09 $1.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.5B $357.9M $410.8M $354.2M
 
Revenue (Reported) $7.7B $9.2B $7B $6B $6.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.2B $1.5B $357.9M $410.8M $354.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2B $2B $1.4B $1.4B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $535M $601.7M $487.6M $484.9M $506.7M
Other Inc / (Exp) $279M $308.1M $226.9M $223M $242.2M
Operating Expenses $892M $1B $806.1M $814.7M $854.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses $17M $19.7M $29.1M $34.3M $35.2M
EBT. Incl. Unusual Items $306M $129.8M $59.6M $58.3M $96.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72M $31.7M $13.6M $11.6M $21.8M
Net Income to Company $234M $98.1M $46M $46.7M $74.8M
 
Minority Interest in Earnings -- -$200K -$100K -- -$600K
Net Income to Common Excl Extra Items $234M $97.9M $45.9M $46.7M $74.2M
 
Basic EPS (Cont. Ops) $2.10 $0.89 $0.44 $0.45 $0.72
Diluted EPS (Cont. Ops) $2.10 $0.88 $0.44 $0.45 $0.71
Weighted Average Basic Share $111.1M $110.4M $104.5M $104.1M $103.8M
Weighted Average Diluted Share $111.4M $110.8M $104.8M $104.4M $104.2M
 
EBITDA -- -- -- -- --
EBIT $323M $149.5M $88.7M $92.6M $131.8M
 
Revenue (Reported) $2B $2B $1.4B $1.4B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $323M $149.5M $88.7M $92.6M $131.8M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.1B $1.8B $2B $1.6B $2.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $417.4M $478M $366.8M $386.5M $376.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $2.9B $2.4B $2B $2.5B
 
Property Plant And Equipment $700.4M $766M $907M $984M $951M
Long-Term Investments $7.6B $10B $8.4B $7.8B $8.1B
Goodwill $1.4B $1.6B $1.8B $1.8B $1.8B
Other Intangibles $776.9M $796M $829M $803.8M $800M
Other Long-Term Assets -- -- -- -- --
Total Assets $14.4B $16.5B $15.4B $14.7B $15.5B
 
Accounts Payable $1.1B $1.1B $720.5M $745M $723.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $645.5M $558M $502.9M $688.8M $735.8M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.6B $1.3B $1.4B $1.5B
 
Long-Term Debt $1B $1.6B $1.4B $1.4B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $11.1B $10.6B $9.9B $10.5B
 
Common Stock $1K -- -- -- --
Other Common Equity Adj -$55.8M -$461M -$755.9M -$720.5M -$399.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.4M $16M $22.4M $18.8M $21.6M
Total Equity $5B $5.4B $4.8B $4.8B $5B
 
Total Liabilities and Equity $14.4B $16.5B $15.4B $14.7B $15.5B
Cash and Short Terms $2.1B $1.8B $2B $1.6B $2.1B
Total Debt $1.7B $2.2B $1.9B $2.1B $2.3B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $234M $98.1M $46M $46.7M $74.8M
Depreciation & Amoritzation $38M $41M $45.5M $50.1M $52.5M
Stock-Based Compensation $31M $43.3M $23M $23.4M $30.6M
Change in Accounts Receivable -$8M $6.1M $12.7M $160.2M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $224M $38.3M -$92.3M $69.3M -$52.8M
 
Capital Expenditures $29M $43.1M $63.1M $51.7M $41.7M
Cash Acquisitions -- -$9.2M -$4.9M -$3.5M -$4.4M
Cash From Investing -$779M -$106.6M $426.9M -$231.4M -$234.5M
 
Dividends Paid (Ex Special Dividend) -$51M -$55.7M -$53.8M -$54.9M -$55.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2B $5.4B $2.7B $4.7B $7.6B
Long-Term Debt Repaid -$5.1B -$5.4B -$2.9B -$4.6B -$7.5B
Repurchase of Common Stock -$65M -$108M -$30.4M -$3.5M -$28.2M
Other Financing Activities $1.3B $703.8M $629.1M -$2B $611.5M
Cash From Financing $1.3B $544.1M $423.7M -$1.9B $612.3M
 
Beginning Cash (CF) $1.3B $1.2B $1.2B $3.6B $1.7B
Foreign Exchange Rate Adjustment $1M $300K $1.6M -$4.6M $2M
Additions / Reductions $750M $475.8M $758.3M -$2.1B $325M
Ending Cash (CF) $2B $1.7B $2B $1.5B $2B
 
Levered Free Cash Flow $195M -$4.8M -$155.4M $17.6M -$94.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $870.2M $1.1B $213.2M $216.2M $160.7M
Depreciation & Amoritzation $155.6M $161.4M $172M $193.1M $209.8M
Stock-Based Compensation $57.1M $65.9M $47M $49.5M $59.2M
Change in Accounts Receivable -$15.3M -$34.1M $89.3M -$11.6M -$36.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1B $647M $515.9M $775.4M
 
Capital Expenditures $113.8M $174.6M $279.8M $252M $208.3M
Cash Acquisitions $38M -$196M -$273.2M -$23.3M -$17.3M
Cash From Investing -$1.5B -$2.7B $140.5M -$58.8M -$461.8M
 
Dividends Paid (Ex Special Dividend) -$200.3M -$217.7M -$215.6M -$217.7M -$221.5M
Special Dividend Paid
Long-Term Debt Issued $18.1B $25.4B $12.9B $15.4B $31.7B
Long-Term Debt Repaid -$17.8B -$24.8B -$13.2B -$15.2B -$31.5B
Repurchase of Common Stock -$138.2M -$142.2M -$363.1M -$45.8M -$93.2M
Other Financing Activities $1.1B $1.2B $374.2M -$848.6M $354.8M
Cash From Financing $1.2B $1.4B -$496.8M -$932.8M $235.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $957.1M -$321.3M $290.7M -$475.7M $548.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $859.6M $367.2M $263.9M $567.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $234M $98.1M $46M $46.7M $74.8M
Depreciation & Amoritzation $38M $41M $45.5M $50.1M $52.5M
Stock-Based Compensation $31M $43.3M $23M $23.4M $30.6M
Change in Accounts Receivable -$8M $6.1M $12.7M $160.2M -$2.3M
Change in Inventories -- -- -- -- --
Cash From Operations $224M $38.3M -$92.3M $69.3M -$52.8M
 
Capital Expenditures $29M $43.1M $63.1M $51.7M $41.7M
Cash Acquisitions -- -$9.2M -$4.9M -$3.5M -$4.4M
Cash From Investing -$779M -$106.6M $426.9M -$231.4M -$234.5M
 
Dividends Paid (Ex Special Dividend) -$51M -$55.7M -$53.8M -$54.9M -$55.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2B $5.4B $2.7B $4.7B $7.6B
Long-Term Debt Repaid -$5.1B -$5.4B -$2.9B -$4.6B -$7.5B
Repurchase of Common Stock -$65M -$108M -$30.4M -$3.5M -$28.2M
Other Financing Activities $1.3B $703.8M $629.1M -$2B $611.5M
Cash From Financing $1.3B $544.1M $423.7M -$1.9B $612.3M
 
Beginning Cash (CF) $1.3B $1.2B $1.2B $3.6B $1.7B
Foreign Exchange Rate Adjustment $1M $300K $1.6M -$4.6M $2M
Additions / Reductions $750M $475.8M $758.3M -$2.1B $325M
Ending Cash (CF) $2B $1.7B $2B $1.5B $2B
 
Levered Free Cash Flow $195M -$4.8M -$155.4M $17.6M -$94.5M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

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

Alerts

Buy
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 16.91% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

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

Show me the best stock