First American Corporation (New) Financial Ratios — Y1F

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	3.91	13.76	7.76	9.29	10.82	11.91	13.04	13.14	17.32	14.92	23.25	5.05	4.56	2.69	11.95
Return on Assets (%)	1.4	5.28	2.96	3.28	3.62	4.02	4.6	4.7	6.38	5.72	8.49	1.67	1.37	0.83	3.99
Return on Capital (%)	3.69	12.46	7.29	8.29	9.44	10.32	11.51	11.52	14.39	11.76	17.19	4.43	4.6	3.46	9.49
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	3.41	10.29	6.27	7.49	8.36	8.57	7.72	10.61	14.6	13.04	17.81	4.29	4.57	2.7	11.1
Profit Margin (%)	2.05	6.63	3.76	4.99	5.57	6.15	7.33	8.26	11.41	9.83	13.47	3.46	3.61	2.14	8.35
Net Income to Common Margin (%)	2.05	6.63	3.76	4.99	5.57	6.15	7.33	8.26	11.41	9.83	13.47	3.46	3.61	2.14	8.35
Effective Tax Rate (%)	39.69	35.45	39.79	33.19	33.25	28.08	5.27	21.92	21.55	24.16	23.9	18.54	21.47	19.83	24.33
Dvd Payout Ratio (%)	31.97	14.78	27.33	38.29	37.47	38.24	37.86	37.4	26.37	28.27	16.94	81.28	101.12	164.58	35.48
Sustainable Growth Rate (%)	2.66	11.72	5.64	5.73	6.77	7.36	8.1	8.23	12.76	10.7	19.31	0.94	-0.05	-1.74	7.71

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	300	230	310	587	581	737	733	808	1,329	1,823	2,460	2,281	2,194	2,420	2,670
ST Debt	- -	160	- -	- -	- -	160	160	236	438	516	538	920	853	644	907
LT Debt	300	70	310	587	581	577	573	572	891	1,307	1,922	1,361	1,341	1,777	1,764
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	12	9	15	19	29	32	36	41	48	57	72	93	133	150	157
Common Equity/Total Assets	37.83	38.81	37.4	33.56	33.39	34.06	36.35	35.2	38.38	38.37	35.06	31.14	28.85	32.92	33.89
Long-Term Debt/Equity (%)	14.74	2.97	12.63	22.8	21.11	19.13	16.45	15.27	20.14	26.55	33.24	29.08	27.57	36.06	31.92
Long-Term Debt/Capital (%)	12.85	2.7	11.22	18.57	17.43	15.37	13.59	12.56	15.48	19.38	23.32	19.55	19	24.18	21.52
Long-Term Debt/Total Assets (%)	5.59	1.15	4.73	7.66	7.05	6.53	5.98	5.38	7.74	10.21	11.68	9.1	7.98	11.92	10.87
Total Debt/Equity (%)	14.74	9.77	12.63	22.8	21.11	24.44	21.04	21.58	30.04	37.04	42.54	48.74	45.11	49.12	48.33
Total Debt/Capital (%)	12.85	8.9	11.22	18.57	17.43	19.64	17.38	17.75	23.1	27.03	29.84	32.77	31.09	32.94	32.58
Total Debt/Total Assets (%)	5.59	3.8	4.73	7.66	7.05	8.34	7.65	7.6	11.54	14.25	14.95	15.25	13.06	16.23	16.45
Net Debt to Equity	-8.58	-19.93	-22.31	-24.23	-17.05	-9.64	-19.98	-18.56	-11.84	4.19	15.56	15.49	-35.25	7.85	17.85
Net Debt/Capital (%)	-9.38	-24.89	-28.72	-31.98	-20.56	-10.67	-24.96	-22.78	-12.4	3.8	12.94	12.78	-50.48	6.98	14.66
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	37.83	38.81	37.4	33.56	33.39	34.06	36.35	35.2	38.38	38.37	35.06	31.14	28.85	32.92	33.89
Long-Term Debt/Equity (%)	14.74	2.97	12.63	22.8	21.11	19.13	16.45	15.27	20.14	26.55	33.24	29.08	27.57	36.06	31.92
Long-Term Debt/Capital (%)	12.85	2.7	11.22	18.57	17.43	15.37	13.59	12.56	15.48	19.38	23.32	19.55	19	24.18	21.52
Long-Term Debt/Total Assets (%)	5.59	1.15	4.73	7.66	7.05	6.53	5.98	5.38	7.74	10.21	11.68	9.1	7.98	11.92	10.87
Total Debt/Equity (%)	14.74	9.77	12.63	22.8	21.11	24.44	21.04	21.58	30.04	37.04	42.54	48.74	45.11	49.12	48.33
Total Debt/Capital (%)	12.85	8.9	11.22	18.57	17.43	19.64	17.38	17.75	23.1	27.03	29.84	32.77	31.09	32.94	32.58
Total Debt/Total Assets (%)	5.59	3.8	4.73	7.66	7.05	8.34	7.65	7.6	11.54	14.25	14.95	15.25	13.06	16.23	16.45
CFO/Total Liabilities	4.11	11.62	9.22	7.09	10.05	8.41	10.38	11.52	12.87	13.78	11.44	7.57	2.97	8.99	8.88
CFO/CapEx	1.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	15.5	16.54	17.72	17.16	18.32	18.04	17.37	16.83	18.08	19.24	21.58	18.01	13.05	13.2	17.46
Days Sales Outstanding	23.54	22.06	20.6	21.28	19.92	20.24	21.01	21.69	20.18	18.97	16.92	20.27	27.98	27.66	20.9
Inventory Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Accounts Payable Turnover Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventory to Cash Days	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Cash & Cash Equivalents	475	698	858	1,212	1,051	1,027	1,429	1,503	1,530	1,321	1,286	1,287	3,661	1,804	1,466
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	6	4	3	3	3	6	3	4	5	12	16	23	15	19	25
+ Total Debt	300	230	310	587	581	737	733	808	1,329	1,823	2,460	2,281	2,194	2,420	2,670
Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Capital	2,335	2,582	2,767	3,163	3,334	3,751	4,216	4,554	5,754	6,745	8,243	6,963	7,057	7,347	8,194
Total Debt/Capital (%)	12.85	8.9	11.22	18.57	17.43	19.64	17.38	17.75	23.1	27.03	29.84	32.77	31.09	32.94	32.58
Total Debt / EV	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Sales	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Diluted Enterprise Value	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Sales	3,821	4,542	4,956	4,678	5,175	5,576	5,769	5,745	6,199	7,080	9,214	7,594	5,998	6,121	7,445
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	144	436	388	373	571	513	666	825	951	1,128	1,275	853	458	1,017	1,070
TTM Free Cash Flow to Firm	74	436	388	373	571	513	666	825	951	1,128	1,275	853	458	1,017	1,070

Multiples (USD)

Valuation Multiples API ChatGPT

No data availableFinancial data will appear here once available

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	105	107	106	108	109	110	111	111	112	110	110	103	103	103	102
Diluted Weighted Avg Shares	107	109	109	109	110	111	112	113	114	113	111	107	105	104	104
Basic Weighted Avg Shares	105	106	107	107	108	111	112	113	113	113	111	107	104	104	103
Revenue per Share	36.32	42.72	46.32	43.77	47.73	50.44	51.66	51.02	54.82	62.8	83.01	70.97	57.51	58.91	72.07
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.74	2.83	1.74	2.18	2.66	3.1	3.79	4.21	6.25	6.17	11.18	2.46	2.08	1.26	6.02
Basic EPS from Cont Ops	0.75	2.84	1.75	2.19	2.66	3.11	3.78	4.23	6.28	6.21	11.25	2.48	2.07	1.28	6.05
Diluted EPS, GAAP	0.73	2.77	1.71	2.15	2.62	3.09	3.76	4.19	6.22	6.16	11.14	2.45	2.07	1.26	6
Diluted EPS from Cont Ops	0.73	2.78	1.71	2.15	2.63	3.09	3.75	4.2	6.25	6.19	11.21	2.47	2.06	1.27	6.03
Dividend per Share	0.24	0.42	0.48	0.84	1	1.19	1.43	1.58	1.66	1.77	1.92	2.03	2.08	2.12	2.16
Cash Flow per Share	1.3	4.04	3.54	3.37	5.08	4.43	5.66	7.04	8.07	9.62	10.99	7.27	3.4	8.64	9.2
Free Cash Flow per Basic Share	0.64	4.04	3.54	3.37	5.08	4.43	5.66	7.04	8.07	9.62	10.99	7.27	3.4	8.64	9.2
Cash & Equivalents per Share	4.5	6.51	8.11	11.27	9.63	9.34	12.88	13.48	13.61	11.97	11.72	12.47	35.51	17.51	14.37
Book Value per Share	19.24	21.9	23.16	23.92	25.21	27.36	31.37	33.56	39.3	44.49	52.57	45.13	47.02	47.65	53.92
Tangible Book Value per Share	6.04	8.61	9.79	9.55	11.01	12.26	15.31	17.14	23.1	24.94	30.76	19.63	21.67	22.38	28.37