Financhill
Buy
74

FNB Quote, Financials, Valuation and Earnings

Last price:
$15.72
Seasonality move :
-0.33%
Day range:
$15.15 - $15.63
52-week range:
$10.88 - $17.70
Dividend yield:
3.1%
P/E ratio:
12.31x
P/S ratio:
3.52x
P/B ratio:
0.87x
Volume:
3.9M
Avg. volume:
3.4M
1-year change:
0.98%
Market cap:
$5.6B
Revenue:
$1.6B
EPS (TTM):
$1.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.2B $1.4B $1.6B $1.6B
Revenue Growth (YoY) 1.82% 0.32% 16.65% 8.87% 1.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $439M $450M $462M $540M $566M
Other Inc / (Exp) $39M $37M $35M -$40M -$10M
Operating Expenses $435M $460M $462M $540M $566M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $343M $503M $553M $584M $555M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57M $98M $114M $99M $90M
Net Income to Company $286M $405M $439M $485M $465M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $286M $405M $439M $485M $465M
 
Basic EPS (Cont. Ops) $0.86 $1.24 $1.23 $1.32 $1.27
Diluted EPS (Cont. Ops) $0.85 $1.23 $1.22 $1.31 $1.27
Weighted Average Basic Share $323.4M $319.8M $350M $360.7M $361.4M
Weighted Average Diluted Share $325.5M $323.5M $354.1M $362.9M $362.6M
 
EBITDA -- -- -- -- --
EBIT $551M $601M $718M $1.2B $1.5B
 
Revenue (Reported) $1.2B $1.2B $1.4B $1.6B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $551M $601M $718M $1.2B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $306M $312M $416M $407M $411M
Revenue Growth (YoY) 1.66% 1.96% 33.33% -2.16% 0.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $115M $120M $131M $147M $148M
Other Inc / (Exp) $8M $7M $7M $6M $5M
Operating Expenses $118M $94M $134M $147M $148M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $115M $67M $182M $156M $148M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $14M $35M $34M $31M
Net Income to Company $93M $53M $147M $122M $117M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $93M $53M $147M $122M $117M
 
Basic EPS (Cont. Ops) $0.28 $0.15 $0.40 $0.32 $0.32
Diluted EPS (Cont. Ops) $0.28 $0.15 $0.40 $0.32 $0.32
Weighted Average Basic Share $321M $344.4M $360.9M $361.2M $361.7M
Weighted Average Diluted Share $324.7M $348.9M $364.9M $362.6M $363.1M
 
EBITDA -- -- -- -- --
EBIT $143M $87M $289M $380M $384M
 
Revenue (Reported) $306M $312M $416M $407M $411M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $143M $87M $289M $380M $384M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.2B $1.5B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $444M $455M $473M $556M $567M
Other Inc / (Exp) $36M $36M $35M -$41M -$11M
Operating Expenses $440M $436M $479M $566M $576M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $400M $455M $668M $558M $547M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68M $90M $135M $98M $87M
Net Income to Company $332M $365M $533M $460M $460M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $332M $365M $533M $460M $460M
 
Basic EPS (Cont. Ops) $1.00 $1.10 $1.48 $1.24 $1.26
Diluted EPS (Cont. Ops) $1.00 $1.10 $1.46 $1.24 $1.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $562M $545M $920M $1.3B $1.5B
 
Revenue (Reported) $1.2B $1.2B $1.5B $1.6B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $562M $545M $920M $1.3B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $306M $312M $416M $407M $411M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $115M $120M $131M $147M $148M
Other Inc / (Exp) $8M $7M $7M $6M $5M
Operating Expenses $118M $94M $134M $147M $148M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $115M $67M $182M $156M $148M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $14M $35M $34M $31M
Net Income to Company $93M $53M $147M $122M $117M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $93M $53M $147M $122M $117M
 
Basic EPS (Cont. Ops) $0.28 $0.15 $0.40 $0.32 $0.32
Diluted EPS (Cont. Ops) $0.28 $0.15 $0.40 $0.32 $0.32
Weighted Average Basic Share $321M $344.4M $360.9M $361.2M $361.7M
Weighted Average Diluted Share $324.7M $348.9M $364.9M $362.6M $363.1M
 
EBITDA -- -- -- -- --
EBIT $143M $87M $289M $380M $384M
 
Revenue (Reported) $306M $312M $416M $407M $411M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $143M $87M $289M $380M $384M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $3.5B $1.7B $1.6B $2.4B
Short Term Investments $3.5B $3.4B $3.3B $3.3B $3B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.3B $7.4B $5.5B $5.4B $6.1B
 
Property Plant And Equipment $332M $345M $432M $461M $536M
Long-Term Investments $6.3B $6.9B $7.4B $7.2B $7.4B
Goodwill $2.3B $2.3B $2.5B $2.5B $2.5B
Other Intangibles $54M $42M $89M $69M $51M
Other Long-Term Assets -- -- -- -- --
Total Assets $37.4B $39.5B $43.7B $46.2B $48.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.3B $1B $930M $1.9B $585M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $1.4B $1.2B $2.4B $1.1B
 
Long-Term Debt $1.2B $812M $1.2B $2.1B $3.1B
Capital Leases -- -- -- -- --
Total Liabilities $32.4B $34.4B $38.1B $40.1B $42.3B
 
Common Stock $110M $110M $111M $111M $4M
Other Common Equity Adj -$39M -$62M -$357M -$235M -$169M
Common Equity $4.9B $5B $5.5B $5.9B $6.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5B $5.2B $5.7B $6.1B $6.3B
 
Total Liabilities and Equity $37.4B $39.5B $43.7B $46.2B $48.6B
Cash and Short Terms $4.8B $6.9B $4.9B $4.8B $5.4B
Total Debt $2.5B $1.8B $2.1B $4B $3.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.7B $3.9B $1.7B $1.5B $2.4B
Short Term Investments $3.2B $3.4B $3.2B $3.2B $3B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.3B $7.8B $5.5B $5.3B $6.2B
 
Property Plant And Equipment $330M $394M $452M $474M $539M
Long-Term Investments $6.2B $7B $7.3B $7.1B $7.5B
Goodwill $2.3B $2.4B $2.5B $2.5B $2.5B
Other Intangibles $51M $59M $84M $65M $48M
Other Long-Term Assets -- -- -- -- --
Total Assets $38.5B $42B $44.1B $45.9B $49B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.1B $930M $1.6B $1.4B $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.3B $2B $2B $1.8B
 
Long-Term Debt $1.2B $845M $1.4B $2.2B $2.7B
Capital Leases -- -- -- -- --
Total Liabilities $33.5B $36.6B $38.4B $39.9B $42.6B
 
Common Stock $110M $111M $111M $4M $4M
Other Common Equity Adj -$51M -$202M -$315M -$250M -$121M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$111M --
Minority Interest, Total -- -- -- -- --
Total Equity $5B $5.4B $5.8B $6B $6.4B
 
Total Liabilities and Equity $38.5B $42B $44.1B $45.9B $49B
Cash and Short Terms $5.8B $7.3B $4.9B $4.7B $5.5B
Total Debt $2.3B $1.8B $3B $3.7B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $286M $405M $439M $485M $465M
Depreciation & Amoritzation -$3M $10M $73M $78M $67M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $19M $14M -$42M -$34M -$4M
Change in Inventories -- -- -- -- --
Cash From Operations $113M $530M $1.2B $423M $642M
 
Capital Expenditures $41M $58M $95M $88M $139M
Cash Acquisitions -- -- $188M -- --
Cash From Investing -$1.8B -$153M -$3.1B -$2.3B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$165M -$164M -$179M -$182M -$177M
Special Dividend Paid
Long-Term Debt Issued $328M $25M $381M $1.2B $1.4B
Long-Term Debt Repaid -$574M -$438M -$231M -$352M -$341M
Repurchase of Common Stock -$38M -$43M -$43M -$36M -$114M
Other Financing Activities $17M $16M $11M $8M $12M
Cash From Financing $2.5B $1.7B $18M $1.7B $1.9B
 
Beginning Cash (CF) $599M $1.4B $3.5B $1.7B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $784M $2.1B -$1.8B -$98M $843M
Ending Cash (CF) $1.4B $3.5B $1.7B $1.6B $2.4B
 
Levered Free Cash Flow $72M $472M $1.1B $335M $503M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $93M $53M $147M $122M $117M
Depreciation & Amoritzation $1M $15M $21M $14M $18M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1M $2M -$4M -$15M -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $215M $358M $19M $245M $64M
 
Capital Expenditures $8M $27M $33M $29M $21M
Cash Acquisitions -- $75M -- -- --
Cash From Investing $24M $54M -$317M $76M -$335M
 
Dividends Paid (Ex Special Dividend) -$41M -$45M -$46M -$46M -$44M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M $3M $512M $161M $6M
Long-Term Debt Repaid -$7M -$206M -$306M -$11M -$504M
Repurchase of Common Stock -$36M -$30M -$12M -$111M -$10M
Other Financing Activities $11M $8M $4M $6M $5M
Cash From Financing $1B -$48M $347M -$410M $297M
 
Beginning Cash (CF) $1.4B $3.5B $1.7B $1.6B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $364M $49M -$89M $26M
Ending Cash (CF) $2.7B $3.9B $1.7B $1.5B $2.4B
 
Levered Free Cash Flow $207M $331M -$14M $216M $43M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $332M $365M $533M $460M $460M
Depreciation & Amoritzation -$6M $24M $79M $71M $71M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1M $15M -$48M -$45M $9M
Change in Inventories -- -- -- -- --
Cash From Operations $533M $673M $879M $649M $461M
 
Capital Expenditures $41M $77M $101M $84M $131M
Cash Acquisitions -- $75M $113M -- --
Cash From Investing -$1.5B -$123M -$3.4B -$1.9B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$165M -$168M -$180M -$182M -$175M
Special Dividend Paid
Long-Term Debt Issued $25M $24M $890M $879M $1.2B
Long-Term Debt Repaid -$566M -$637M -$331M -$57M -$834M
Repurchase of Common Stock -$49M -$37M -$25M -$135M -$13M
Other Financing Activities $20M $13M $7M $10M $11M
Cash From Financing $3.1B $639M $413M $983M $2.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B $1.2B -$2.1B -$236M $958M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $492M $596M $778M $565M $330M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $93M $53M $147M $122M $117M
Depreciation & Amoritzation $1M $15M $21M $14M $18M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1M $2M -$4M -$15M -$2M
Change in Inventories -- -- -- -- --
Cash From Operations $215M $358M $19M $245M $64M
 
Capital Expenditures $8M $27M $33M $29M $21M
Cash Acquisitions -- $75M -- -- --
Cash From Investing $24M $54M -$317M $76M -$335M
 
Dividends Paid (Ex Special Dividend) -$41M -$45M -$46M -$46M -$44M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4M $3M $512M $161M $6M
Long-Term Debt Repaid -$7M -$206M -$306M -$11M -$504M
Repurchase of Common Stock -$36M -$30M -$12M -$111M -$10M
Other Financing Activities $11M $8M $4M $6M $5M
Cash From Financing $1B -$48M $347M -$410M $297M
 
Beginning Cash (CF) $1.4B $3.5B $1.7B $1.6B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $364M $49M -$89M $26M
Ending Cash (CF) $2.7B $3.9B $1.7B $1.5B $2.4B
 
Levered Free Cash Flow $207M $331M -$14M $216M $43M

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

GET BETTER TRADE IDEAS

Popular

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 5.43% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 0.79% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 210.05% over the past day.

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

Show me the best stock