Financhill
Buy
54

FBK Quote, Financials, Valuation and Earnings

Last price:
$42.93
Seasonality move :
4.53%
Day range:
$42.83 - $43.71
52-week range:
$34.50 - $58.88
Dividend yield:
1.68%
P/E ratio:
15.77x
P/S ratio:
4.17x
P/B ratio:
1.23x
Volume:
125.1K
Avg. volume:
215.5K
1-year change:
20.01%
Market cap:
$2B
Revenue:
$457.7M
EPS (TTM):
$2.72
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $567.5M $575.6M $527.2M $477.8M $457.7M
Revenue Growth (YoY) 57.02% 1.43% -8.42% -9.37% -4.2%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $243.8M $262.2M $222.7M $211.7M $190.8M
Other Inc / (Exp) $1.6M $324K -$376K -$14M -$56.4M
Operating Expenses $214.3M $267.7M $214.6M $215.3M $191.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $82.5M $243.1M $159.6M $150.3M $146.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.8M $52.8M $35M $30.1M $30.6M
Net Income to Company $63.6M $190.3M $124.6M $120.2M $116.1M
 
Minority Interest in Earnings -$8K -$16K -$16K -$16K -$16K
Net Income to Common Excl Extra Items $63.6M $190.3M $124.6M $120.2M $116M
 
Basic EPS (Cont. Ops) $1.69 $4.01 $2.64 $2.57 $2.48
Diluted EPS (Cont. Ops) $1.67 $3.97 $2.64 $2.57 $2.48
Weighted Average Basic Share $37.6M $47.4M $47.1M $46.8M $46.7M
Weighted Average Diluted Share $38.1M $48M $47.1M $46.8M $46.7M
 
EBITDA -- -- -- -- --
EBIT $131.4M $280.7M $228.8M $421.5M $455.7M
 
Revenue (Reported) $567.5M $575.6M $527.2M $477.8M $457.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $131.4M $280.7M $228.8M $421.5M $455.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $149.3M $129.6M $127M $106.9M $131.3M
Revenue Growth (YoY) 50.89% -13.22% -1.98% -15.84% 22.84%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.8M $63.5M $50.9M $45.8M $50.8M
Other Inc / (Exp) $83K -$152K $69K -$16.2M $16K
Operating Expenses $68.3M $64.7M $51.9M $47.1M $50.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $68.5M $44.5M $46.1M $34.3M $48.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.6M $9.3M $9.7M $6.3M $9.5M
Net Income to Company $52.9M $35.2M $36.4M $28M $39.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.9M $35.2M $36.4M $28M $39.4M
 
Basic EPS (Cont. Ops) $1.12 $0.74 $0.78 $0.60 $0.84
Diluted EPS (Cont. Ops) $1.10 $0.74 $0.78 $0.59 $0.84
Weighted Average Basic Share $47.3M $47.5M $46.7M $46.9M $46.7M
Weighted Average Diluted Share $48M $47.7M $46.8M $47M $47M
 
EBITDA -- -- -- -- --
EBIT $80.7M $51.5M $101.9M $110.9M $120.9M
 
Revenue (Reported) $149.3M $129.6M $127M $106.9M $131.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $80.7M $51.5M $101.9M $110.9M $120.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $617.9M $555.9M $524.6M $457.7M $481.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $264.6M $258.9M $210.1M $206.6M $195.9M
Other Inc / (Exp) $1.7M $89K -$155K -$30.3M -$40.1M
Operating Expenses $238.4M $264.2M $201.8M $210.6M $197.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $150.1M $219.1M $161.1M $138.5M $161.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.3M $46.5M $35.4M $26.7M $33.8M
Net Income to Company $115.8M $172.7M $125.7M $111.8M $127.5M
 
Minority Interest in Earnings -$8K -$16K -$16K -$16K -$16K
Net Income to Common Excl Extra Items $115.8M $172.6M $125.7M $111.8M $127.4M
 
Basic EPS (Cont. Ops) $2.66 $3.63 $2.68 $2.39 $2.72
Diluted EPS (Cont. Ops) $2.61 $3.60 $2.68 $2.38 $2.72
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $197.9M $251.5M $279.2M $430.5M $465.7M
 
Revenue (Reported) $617.9M $555.9M $524.6M $457.7M $481.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $197.9M $251.5M $279.2M $430.5M $465.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $149.3M $129.6M $127M $106.9M $131.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.8M $63.5M $50.9M $45.8M $50.8M
Other Inc / (Exp) $83K -$152K $69K -$16.2M $16K
Operating Expenses $68.3M $64.7M $51.9M $47.1M $50.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $68.5M $44.5M $46.1M $34.3M $48.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.6M $9.3M $9.7M $6.3M $9.5M
Net Income to Company $52.9M $35.2M $36.4M $28M $39.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.9M $35.2M $36.4M $28M $39.4M
 
Basic EPS (Cont. Ops) $1.12 $0.74 $0.78 $0.60 $0.84
Diluted EPS (Cont. Ops) $1.10 $0.74 $0.78 $0.59 $0.84
Weighted Average Basic Share $47.3M $47.5M $46.7M $46.9M $46.7M
Weighted Average Diluted Share $48M $47.7M $46.8M $47M $47M
 
EBITDA -- -- -- -- --
EBIT $80.7M $51.5M $101.9M $110.9M $120.9M
 
Revenue (Reported) $149.3M $129.6M $127M $106.9M $131.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $80.7M $51.5M $101.9M $110.9M $120.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.7B $816.5M $727.6M $916.7M
Short Term Investments $1.2B $1.7B $1.5B $978.2M $826.7M
Accounts Receivable, Net $43.6M $38.5M $45.7M $52.7M $49.6M
Inventory -- -- -- -- --
Prepaid Expenses $7.3M $12.4M $9.3M $13.6M $16M
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $3.6B $2.6B $1.9B $2B
 
Property Plant And Equipment $194.7M $185.4M $206.4M $210M $196.9M
Long-Term Investments $1.2B $1.7B $1.5B $1.5B $1.6B
Goodwill $242.6M $242.6M $242.6M $242.6M $242.6M
Other Intangibles $103.6M $133M $180.8M $173.5M $169.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.2B $12.6B $12.8B $12.6B $13.2B
 
Accounts Payable $6.8M $3.2M $8.6M $18.8M $24.2M
Accrued Expenses $35.8M $22.1M $13.6M $18.4M $26.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $42.6M $25.3M $22.2M $146M $64.6M
 
Long-Term Debt $244.5M $180.2M $425.2M $291.9M $173M
Capital Leases -- -- -- -- --
Total Liabilities $9.9B $11.2B $11.5B $11.1B $11.6B
 
Common Stock $47.2M $47.5M $46.7M $46.8M $46.7M
Other Common Equity Adj $27.6M $5.9M -$169.4M -$134.7M -$101.7M
Common Equity $1.3B $1.4B $1.3B $1.5B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $93K $93K $93K $93K $93K
Total Equity $1.3B $1.4B $1.3B $1.5B $1.6B
 
Total Liabilities and Equity $11.2B $12.6B $12.8B $12.6B $13.2B
Cash and Short Terms $2.4B $3.3B $2.3B $1.7B $1.7B
Total Debt $244.5M $180.2M $425.2M $291.9M $173M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.8B $1.6B $1.3B $769.9M $684.7M
Short Term Investments $1.2B $1.7B $1.5B $1.5B $703.1M
Accounts Receivable, Net $44.4M $39.1M $44.7M $53.5M $51.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $3.5B $2.8B $2.4B $1.5B
 
Property Plant And Equipment $191.9M $183.6M $210.5M $206.7M $193.7M
Long-Term Investments $1.2B $1.7B $1.5B $1.5B $703.1M
Goodwill $242.6M $242.6M $242.6M $242.6M $242.6M
Other Intangibles $125.2M $160.4M $176.3M $173.6M $161.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.9B $12.7B $13.1B $12.5B $13.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- --
 
Long-Term Debt $180.2M $155.7M $312.1M $360.8M $168.9M
Capital Leases -- -- -- -- --
Total Liabilities $10.6B $11.3B $11.7B $11.1B $11.5B
 
Common Stock $47.3M $47.5M $46.8M $46.9M $46.5M
Other Common Equity Adj $16.1M -$71.5M -$149.6M -$132.5M -$92M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $93K $93K $93K $93K $93K
Total Equity $1.3B $1.4B $1.4B $1.5B $1.6B
 
Total Liabilities and Equity $11.9B $12.7B $13.1B $12.5B $13.1B
Cash and Short Terms $3B $3.3B $2.7B $2.2B $1.4B
Total Debt $180.2M $155.7M $312.1M $360.8M $168.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $63.6M $190.3M $124.6M $120.2M $116.1M
Depreciation & Amoritzation $12.9M $13.9M $12.6M $14.8M $14.9M
Stock-Based Compensation $10.2M $10.3M $9.9M $10.4M $9.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$270M $54.9M $799.7M $211.1M $138.8M
 
Capital Expenditures $5.9M $6.1M $10.6M $20.2M $6.5M
Cash Acquisitions $248.4M -- -- -- --
Cash From Investing $310.1M -$849.6M -$1.8B -$55.2M -$294M
 
Dividends Paid (Ex Special Dividend) -$14.2M -$20.9M -$24.5M -$28.1M -$31.8M
Special Dividend Paid
Long-Term Debt Issued $113.2M -- $175M -- --
Long-Term Debt Repaid -$250M -$75M -- -$45M -$130M
Repurchase of Common Stock -- -$7.6M -$40M -$4.9M -$12.7M
Other Financing Activities -$2M -$10.9M -$3M -$3.6M -$2M
Cash From Financing $1B $1.3B $183.7M -$372M $386.8M
 
Beginning Cash (CF) $232.7M $1.3B $1.8B $1B $810.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $479.8M -$770.7M -$216.1M $231.6M
Ending Cash (CF) $1.3B $1.8B $1B $810.9M $1B
 
Levered Free Cash Flow -$275.9M $48.8M $789.1M $190.8M $132.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $52.9M $35.2M $36.4M $28M $39.4M
Depreciation & Amoritzation $3.5M $3.3M $3.2M $3.6M $3.4M
Stock-Based Compensation $2.7M $2.6M $2.3M $2.8M $4.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$172.2M $288.2M $98.4M $36.3M -$16.5M
 
Capital Expenditures $2.1M $601K $9.5M $1.6M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.8M -$477.8M -$18.3M $110.1M -$199.6M
 
Dividends Paid (Ex Special Dividend) -$5.3M -$6.2M -$7M -$8M -$8.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$55.2M -- -$50M -- --
Repurchase of Common Stock -- -$6.2M -$4.9M -- -$9.9M
Other Financing Activities -$1.7M -$1.6M -$2.7M -$656K -$1.2M
Cash From Financing $734.6M $135.1M $212.8M -$86.6M -$31.7M
 
Beginning Cash (CF) $1.3B $1.8B $1B $810.9M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $577.2M -$54.4M $292.9M $59.8M -$247.8M
Ending Cash (CF) $1.9B $1.7B $1.3B $870.7M $794.7M
 
Levered Free Cash Flow -$174.2M $287.6M $88.9M $34.6M -$18.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $115.8M $172.7M $125.7M $111.8M $127.5M
Depreciation & Amoritzation $13.5M $13.7M $12.5M $15.3M $14.7M
Stock-Based Compensation $11M $10.2M $9.6M $10.9M $11.5M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$340.5M $515.3M $609.9M $149M $86.1M
 
Capital Expenditures $5M $4.7M $19.5M $12.4M $6.6M
Cash Acquisitions $252.7M -- -- -- --
Cash From Investing $280.1M -$1.3B -$1.3B $73.2M -$603.8M
 
Dividends Paid (Ex Special Dividend) -$16.6M -$21.8M -$25.3M -$29M -$32.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$305.2M -$19.8M -- $5M --
Repurchase of Common Stock -- -$13.8M -$38.7M -- -$22.6M
Other Financing Activities -$2.9M -$10.7M -$4.2M -$1.5M -$2.6M
Cash From Financing $1.5B $675M $261.4M -$671.4M $441.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$151.8M -$423.4M -$449.2M -$76M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$345.5M $510.7M $590.4M $136.6M $79.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $52.9M $35.2M $36.4M $28M $39.4M
Depreciation & Amoritzation $3.5M $3.3M $3.2M $3.6M $3.4M
Stock-Based Compensation $2.7M $2.6M $2.3M $2.8M $4.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$172.2M $288.2M $98.4M $36.3M -$16.5M
 
Capital Expenditures $2.1M $601K $9.5M $1.6M $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.8M -$477.8M -$18.3M $110.1M -$199.6M
 
Dividends Paid (Ex Special Dividend) -$5.3M -$6.2M -$7M -$8M -$8.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$55.2M -- -$50M -- --
Repurchase of Common Stock -- -$6.2M -$4.9M -- -$9.9M
Other Financing Activities -$1.7M -$1.6M -$2.7M -$656K -$1.2M
Cash From Financing $734.6M $135.1M $212.8M -$86.6M -$31.7M
 
Beginning Cash (CF) $1.3B $1.8B $1B $810.9M $1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $577.2M -$54.4M $292.9M $59.8M -$247.8M
Ending Cash (CF) $1.9B $1.7B $1.3B $870.7M $794.7M
 
Levered Free Cash Flow -$174.2M $287.6M $88.9M $34.6M -$18.1M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 16.33% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is up 15.05% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.96% over the past day.

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

Show me the best stock