Financhill
Buy
53

BANR Quote, Financials, Valuation and Earnings

Last price:
$65.25
Seasonality move :
0.97%
Day range:
$64.87 - $65.65
52-week range:
$54.01 - $72.58
Dividend yield:
2.97%
P/E ratio:
11.89x
P/S ratio:
2.60x
P/B ratio:
1.16x
Volume:
139.8K
Avg. volume:
196.7K
1-year change:
-3.43%
Market cap:
$2.2B
Revenue:
$835M
EPS (TTM):
$5.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $617.1M $616M $642M $751.6M $835M
Revenue Growth (YoY) 1.33% -0.17% 4.22% 17.07% 11.09%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $356K $5.1M $5.4M -$23.5M -$6.2M
Operating Expenses -$148M -$250M -$233.8M -$227.1M -$209.5M
Operating Income $148M $250M $233.8M $227.1M $209.5M
 
Net Interest Expenses $12.2M $11.4M $8.9M $22.1M $20.6M
EBT. Incl. Unusual Items $142.5M $246.6M $240.8M $227.1M $209.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.5M $45.5M $45.4M $43.5M $40.6M
Net Income to Company $115.9M $201M $195.4M $183.6M $168.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $115.9M $201M $195.4M $183.6M $168.9M
 
Basic EPS (Cont. Ops) $3.29 $5.81 $5.70 $5.35 $4.90
Diluted EPS (Cont. Ops) $3.26 $5.76 $5.67 $5.33 $4.88
Weighted Average Basic Share $35.3M $34.6M $34.3M $34.3M $34.5M
Weighted Average Diluted Share $35.5M $34.9M $34.5M $34.5M $34.6M
 
EBITDA -- -- -- -- --
EBIT $180.3M $270.2M $260.2M $352.7M $433.9M
 
Revenue (Reported) $617.1M $616M $642M $751.6M $835M
Operating Income (Reported) $148M $250M $233.8M $227.1M $209.5M
Operating Income (Adjusted) $180.3M $270.2M $260.2M $352.7M $433.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.7M $165.9M $192.4M $214.4M $226.8M
Revenue Growth (YoY) 2.91% 3.85% 15.98% 11.46% 5.74%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.8M $538K -$3.3M $39K --
Operating Expenses -$62M -$60.9M -$56.5M -$55.8M -$66M
Operating Income $62M $60.9M $56.5M $55.8M $66M
 
Net Interest Expenses $2.8M $2.2M $5.2M $5.2M $2.9M
EBT. Incl. Unusual Items $62M $60.9M $56.5M $55.8M $66M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $11.8M $10.7M $10.6M $12.5M
Net Income to Company $49.9M $49.1M $45.9M $45.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $49.9M $49.1M $45.9M $45.2M $53.5M
 
Basic EPS (Cont. Ops) $1.45 $1.43 $1.33 $1.31 $1.55
Diluted EPS (Cont. Ops) $1.44 $1.43 $1.33 $1.30 $1.54
Weighted Average Basic Share $34.4M $34.2M $34.4M $34.5M $34.5M
Weighted Average Diluted Share $34.7M $34.4M $34.4M $34.7M $34.7M
 
EBITDA -- -- -- -- --
EBIT $67.7M $65.6M $93.8M $115.9M $121.9M
 
Revenue (Reported) $159.7M $165.9M $192.4M $214.4M $226.8M
Operating Income (Reported) $62M $60.9M $56.5M $55.8M $66M
Operating Income (Adjusted) $67.7M $65.6M $93.8M $115.9M $121.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $621.7M $609.5M $731.4M $815.7M $872.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $4.4M $11.5M -$22.4M -$11.3M --
Operating Expenses -$237.8M -$229.2M -$240.2M -$204.7M -$235.9M
Operating Income $237.8M $229.2M $240.2M $204.7M $235.9M
 
Net Interest Expenses $12.1M $8.7M $19.9M $22.6M $15M
EBT. Incl. Unusual Items $235.9M $233.8M $240.2M $204.7M $235.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.9M $42.9M $44.8M $39.6M $45.4M
Net Income to Company $190.1M $190.9M $195.4M $165.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $190.1M $190.9M $195.4M $165.1M $190.5M
 
Basic EPS (Cont. Ops) $5.46 $5.57 $5.70 $4.79 $5.52
Diluted EPS (Cont. Ops) $5.42 $5.53 $5.67 $4.78 $5.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $262.2M $251.7M $326.9M $418.5M $456.3M
 
Revenue (Reported) $621.7M $609.5M $731.4M $815.7M $872.6M
Operating Income (Reported) $237.8M $229.2M $240.2M $204.7M $235.9M
Operating Income (Adjusted) $262.2M $251.7M $326.9M $418.5M $456.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $466.1M $460.5M $552.9M $618M $657.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.5M $8.9M -$18.8M -$6.6M $400K
Operating Expenses -$188.1M -$167.3M -$173.8M -$151.4M -$177.8M
Operating Income $188.1M $167.3M $173.8M $151.4M $177.8M
 
Net Interest Expenses $8.8M $6.2M $17.2M $17.8M $12.1M
EBT. Incl. Unusual Items $187.2M $174.4M $173.8M $151.4M $177.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36M $33.4M $32.8M $28.9M $33.7M
Net Income to Company $151.1M $141M $141M $122.5M $90.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $151.1M $141M $141M $122.5M $144.1M
 
Basic EPS (Cont. Ops) $4.35 $4.11 $4.11 $3.55 $4.17
Diluted EPS (Cont. Ops) $4.32 $4.09 $4.09 $3.54 $4.15
Weighted Average Basic Share $104.2M $102.8M $103M $103.4M $103.6M
Weighted Average Diluted Share $104.9M $103.5M $103.3M $103.7M $104.2M
 
EBITDA -- -- -- -- --
EBIT $205.7M $187.3M $254M $319.9M $342.3M
 
Revenue (Reported) $466.1M $460.5M $552.9M $618M $657.2M
Operating Income (Reported) $188.1M $167.3M $173.8M $151.4M $177.8M
Operating Income (Adjusted) $205.7M $187.3M $254M $319.9M $342.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $311.9M $358.5M $198.2M $209.6M $203.4M
Short Term Investments $2.3B $3.6B $2.8B -- $23.3M
Accounts Receivable, Net $46.6M $42.9M $57.3M $63.1M $60.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $2.5B $629.4M $317.6M $565.4M
 
Property Plant And Equipment $219.9M $204M $188M $176M $164.6M
Long-Term Investments $1.2B $1.9B $133.2M $95.4M $367.8M
Goodwill $373.1M $373.1M $373.1M $373.1M $373.1M
Other Intangibles $21.4M $14.9M $9.4M $5.7M $3.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $15.1B $16.8B $15.9B $15.7B $16.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.6B $11B $10.5B $10.5B $10.4B
 
Long-Term Debt $308.5M $263.7M $214.6M $193.4M $177.1M
Capital Leases -- -- -- -- --
Total Liabilities $13.4B $15.2B $14.4B $14.1B $14.5B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj $69.1M $184K -$362.8M -$289.1M -$277.3M
Common Equity $1.7B $1.7B $1.5B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.7B $1.5B $1.7B $1.8B
 
Total Liabilities and Equity $15.1B $16.8B $15.9B $15.7B $16.2B
Cash and Short Terms $3.6B $5.8B $3B $254.5M $525.1M
Total Debt $408.5M $313.7M $264.6M $516.4M $467.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $392M $273.1M $207.2M $226.6M $193.5M
Short Term Investments $3.4B $3B $2.3B $2.2B --
Accounts Receivable, Net $43.6M $50.7M $61M $67M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.6B $1.2B $338M $545.8M $737.8M
 
Property Plant And Equipment $210M $193.2M $180M $163.4M $149.3M
Long-Term Investments $1.9B $683M $138.4M $370.4M $524.6M
Goodwill $373.1M $373.1M $373.1M $373.1M --
Other Intangibles $16.4M $10.7M $6.5M $3.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $16.6B $16.4B $15.5B $16.2B $16.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9B $9.6B $8.7B $8.2B $7.7B
 
Long-Term Debt $286.3M $230.7M $207.7M $188.7M $115.1M
Capital Leases -- -- -- -- --
Total Liabilities $15B $15B $14B $14.4B $14.7B
 
Common Stock $1.3B $1.3B $1.3B $1.3B $1.3B
Other Common Equity Adj $14.9M -$369.2M -$392.9M -$225.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.4B $1.5B $1.8B $1.9B
 
Total Liabilities and Equity $16.6B $16.4B $15.5B $16.2B $16.6B
Cash and Short Terms $5.6B $3.8B $2.5B $2.7B --
Total Debt $336.3M $230.7M $347.7M $418.7M $215.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $115.9M $201M $195.4M $183.6M $168.9M
Depreciation & Amoritzation $25.9M $23.9M $22.2M $21.6M $20.7M
Stock-Based Compensation $9.2M $9.3M $8.9M $9.2M $10M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $115.4M $128.1M $229.3M $233.5M $176.6M
 
Capital Expenditures $12.8M $60.5M $64.8M $14.7M $13.8M
Cash Acquisitions -- -- $168.1M -- --
Cash From Investing -$1.4B -$842M -$1.4B $215.6M -$254.5M
 
Dividends Paid (Ex Special Dividend) $94.1M $57.6M $61.1M $66.8M $66.7M
Special Dividend Paid
Long-Term Debt Issued $164.3M $80M $1.5M -- --
Long-Term Debt Repaid -- -$108.2M -$132.2M -$49.9M -$57.6M
Repurchase of Common Stock $31.8M $56.5M $11M -- --
Other Financing Activities -$1.5M -$3.2M -$3.3M -$3.5M -$2.2M
Cash From Financing $2.3B $1.6B -$684.7M -$437.7M $325.4M
 
Beginning Cash (CF) $307.7M $1.2B $2.1B $243.1M $254.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $926.4M $900.1M -$1.9B $11.4M $247.4M
Ending Cash (CF) $1.2B $2.1B $243.1M $254.5M $501.9M
 
Levered Free Cash Flow $102.6M $67.6M $164.6M $218.8M $162.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $49.9M $49.1M $45.9M $45.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $2.4M $2.2M $2.4M $2.6M $2.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$5.8M $58.3M $60.2M $57.2M $120.4M
 
Capital Expenditures $1.2M $4.8M $6.1M $3.3M $1.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing $281.7M -$413.2M -$14.2M -$88.8M $74.4M
 
Dividends Paid (Ex Special Dividend) $14.2M $15.1M $16.5M $16.5M $16.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.6M -- -$220M -$75M --
Long-Term Debt Repaid -$50M -$731K -$4.6M -$11.4M --
Repurchase of Common Stock $16.6M -- -- -- $15.8M
Other Financing Activities -$21K $67K -$19K -$27K --
Cash From Financing $456.7M $6M -$75.6M $262.9M -$5.3M
 
Beginning Cash (CF) $1.5B $1.2B $281.3M $247.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $732.7M -$348.9M -$29.6M $231.3M $189.5M
Ending Cash (CF) $2.2B $821.9M $251.7M $478.8M --
 
Levered Free Cash Flow -$6.9M $53.5M $54M $53.9M $118.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $190.1M $190.9M $195.4M $165.1M --
Depreciation & Amoritzation $24.4M $22.5M $21.8M $21.1M --
Stock-Based Compensation $9.3M $8.8M $9.1M $9.6M $10.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $188.5M $159.5M $247.1M $188.9M $277.6M
 
Capital Expenditures $9.2M $116.5M $14.2M $13M $10M
Cash Acquisitions -- $168.1M -- -- --
Cash From Investing -$470.6M -$1.6B $216.8M -$312.7M -$230.6M
 
Dividends Paid (Ex Special Dividend) $58M $60.1M $65.3M $66.7M $67M
Special Dividend Paid
Long-Term Debt Issued $70.4M $18.9M -- -- --
Long-Term Debt Repaid $200M -$139.2M -- -$33.9M --
Repurchase of Common Stock $56.5M $11M -- -- $15.8M
Other Financing Activities -$3.2M -$3.3M -$3.5M -$2.1M --
Cash From Financing $1.8B $53.1M -$1B $350.9M $147M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$1.4B -$570.2M $227.1M $194.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $179.3M $43M $232.9M $175.8M $267.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $151.1M $141M $141M $122.5M $90.6M
Depreciation & Amoritzation $6.1M $5.6M $5.4M $5.3M $9.4M
Stock-Based Compensation $7M $6.6M $6.8M $7.2M $7.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $127M $158.4M $176.1M $131.5M $232.5M
 
Capital Expenditures $6.4M $62.3M $11.7M $10M $6.2M
Cash Acquisitions -- $168.1M -- -- --
Cash From Investing -$617.2M -$1.4B $286.1M -$242.2M -$218.2M
 
Dividends Paid (Ex Special Dividend) $43.6M $46M $50.3M $50.2M $50.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $62.6M $1.5M -- $0 $275M
Long-Term Debt Repaid -$100M -$131M -$44.4M -$28.3M -$88.6M
Repurchase of Common Stock $56.5M $11M -- -- $15.8M
Other Financing Activities -$3.2M -$3.3M -$3.4M -$2.1M -$3.4M
Cash From Financing $1.5B -$104.2M -$453.6M $335M $156.7M
 
Beginning Cash (CF) $4.4B $5.3B $767.4M $711.2M $943.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $966.4M -$1.3B $8.6M $224.3M $171M
Ending Cash (CF) $5.3B $4B $776M $935.5M $925.3M
 
Levered Free Cash Flow $120.6M $96.1M $164.4M $121.5M $226.3M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
85
HUT alert for Dec 25

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
63
GPCR alert for Dec 25

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock