Financhill
Buy
57

FNB Quote, Financials, Valuation and Earnings

Last price:
$13.65
Seasonality move :
-2.7%
Day range:
$13.23 - $13.66
52-week range:
$12.49 - $17.70
Dividend yield:
3.52%
P/E ratio:
10.83x
P/S ratio:
3.10x
P/B ratio:
0.78x
Volume:
1.9M
Avg. volume:
2.5M
1-year change:
0.15%
Market cap:
$4.9B
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $315M $303M $415M $338M $373M
Revenue Growth (YoY) 5% -3.81% 36.96% -18.55% 10.36%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126M $112M $113M $156M $142M
Other Inc / (Exp) $7M $10M $10M -$60M -$27M
Operating Expenses $116M $114M $113M $156M $142M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $85M $123M $176M $59M $102M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13M $24M $37M $8M -$8M
Net Income to Company $72M $99M $139M $51M $110M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $72M $99M $139M $51M $110M
 
Basic EPS (Cont. Ops) $0.22 $0.30 $0.39 $0.13 $0.30
Diluted EPS (Cont. Ops) $0.22 $0.30 $0.38 $0.13 $0.30
Weighted Average Basic Share $322.5M $319.1M $353.3M $361.2M $361.5M
Weighted Average Diluted Share $324.9M $323M $357.9M $362.3M $362.8M
 
EBITDA -- -- -- -- --
EBIT $121M $144M $249M $266M $349M
 
Revenue (Reported) $315M $303M $415M $338M $373M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $121M $144M $249M $266M $349M
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) -- -- -- -- --
 
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 $439M $553M $579M
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 $1.23 $1.23 $1.32 $1.26
Diluted EPS (Cont. Ops) $0.86 $1.23 $1.21 $1.32 $1.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.2B $1.4B $1.6B $1.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $450M $462M $540M $566M --
Other Inc / (Exp) $37M $35M -$40M -$10M --
Operating Expenses $460M $439M $553M $579M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $503M $553M $584M $555M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98M $114M $99M $90M --
Net Income to Company $405M $439M $485M $465M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $405M $439M $485M $465M --
 
Basic EPS (Cont. Ops) $1.23 $1.23 $1.32 $1.26 --
Diluted EPS (Cont. Ops) $1.23 $1.21 $1.32 $1.26 --
Weighted Average Basic Share $1.3B $1.4B $1.4B $1.4B --
Weighted Average Diluted Share $1.3B $1.4B $1.5B $1.5B --
 
EBITDA -- -- -- -- --
EBIT $601M $718M $1.2B $1.5B --
 
Revenue (Reported) $1.2B $1.4B $1.6B $1.6B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $601M $718M $1.2B $1.5B --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $72M $99M $139M $51M $110M
Depreciation & Amoritzation -$8M $11M $19M $17M $18M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1M -- -$23M -$2M $2M
Change in Inventories -- -- -- -- --
Cash From Operations $194M $146M $177M -$20M $326M
 
Capital Expenditures $8M $15M $17M $17M $48M
Cash Acquisitions -- -- $113M -- --
Cash From Investing $452M -$777M -$642M -$537M -$470M
 
Dividends Paid (Ex Special Dividend) -$41M -$41M -$44M -$46M -$44M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6M $7M $14M $4M $502M
Long-Term Debt Repaid -$308M -$211M -$8M -$1M -$6M
Repurchase of Common Stock -$13M -- -- $1M --
Other Financing Activities $3M $4M $4M $3M $2M
Cash From Financing -$163M $14M -$137M $496M $485M
 
Beginning Cash (CF) $900M $4.1B $2.3B $1.6B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $483M -$617M -$602M -$61M $341M
Ending Cash (CF) $1.4B $3.5B $1.7B $1.6B $2.4B
 
Levered Free Cash Flow $186M $131M $160M -$37M $278M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $784M $2.1B -$1.8B -$98M $843M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $72M $472M $1.1B $335M $503M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $405M $439M $485M $465M --
Depreciation & Amoritzation $10M $73M $78M $67M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $14M -$42M -$34M -$4M --
Change in Inventories -- -- -- -- --
Cash From Operations $530M $1.2B $423M $642M --
 
Capital Expenditures $58M $95M $88M $139M --
Cash Acquisitions -- $188M -- -- --
Cash From Investing -$153M -$3.1B -$2.3B -$1.7B --
 
Dividends Paid (Ex Special Dividend) -$164M -$179M -$182M -$177M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M $381M $1.2B $1.4B --
Long-Term Debt Repaid -$438M -$231M -$352M -$341M --
Repurchase of Common Stock -$43M -$43M -$36M -$114M --
Other Financing Activities $16M $11M $8M $12M --
Cash From Financing $1.7B $18M $1.7B $1.9B --
 
Beginning Cash (CF) $11.1B $11.7B $6.7B $7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$1.8B -$98M $843M --
Ending Cash (CF) $13.2B $9.8B $6.6B $7.9B --
 
Levered Free Cash Flow $472M $1.1B $335M $503M --

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

GET BETTER TRADE IDEAS

Popular

Should I Buy Alcoa Stock?
Should I Buy Alcoa Stock?

Alcoa (AA) finds itself in an interesting position in early…

Where Will Nu Holdings Stock Be in 2030?
Where Will Nu Holdings Stock Be in 2030?

Despite fast growth, high profitability and an extraordinary runway ahead,…

Is it Too Late to Buy United Airlines Stock?
Is it Too Late to Buy United Airlines Stock?

United Airlines (NASDAQ:UAL) has thoroughly outpaced the broader stock market…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Sell
47
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
54
NUTX alert for Apr 3

Nutex Health [NUTX] is up 5.41% over the past day.

Buy
52
PVH alert for Apr 3

PVH [PVH] is up 1.81% over the past day.

Sell
15
PCVX alert for Apr 3

Vaxcyte [PCVX] is up 4.47% over the past day.

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

Show me the best stock