Financhill
Buy
74

FNB Quote, Financials, Valuation and Earnings

Last price:
$15.90
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 GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

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…

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 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock