Financhill
Sell
49

FCNCA Quote, Financials, Valuation and Earnings

Last price:
$2,069.81
Seasonality move :
2.03%
Day range:
$2,007.54 - $2,073.95
52-week range:
$1,473.62 - $2,245.34
Dividend yield:
0.38%
P/E ratio:
12.49x
P/S ratio:
1.86x
P/B ratio:
1.20x
Volume:
100.6K
Avg. volume:
94.5K
1-year change:
-6.7%
Market cap:
$25.1B
Revenue:
$14.5B
EPS (TTM):
$165.75
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $5.1B $12.7B $14.9B $14.5B
Revenue Growth (YoY) -0.04% 164.51% 148.03% 18.03% -3.15%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $67M -$3M -$37M $19M --
Operating Expenses -$700.6M -$1.1B -$2.7B -$3.8B -$3.1B
Operating Income $700.6M $1.1B $2.7B $3.8B $3.1B
 
Net Interest Expenses $26.1M $131M $1.2B $1.3B $1.4B
EBT. Incl. Unusual Items $701.7M $1.4B $12.1B $3.6B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.2M $264M $611M $815M $765M
Net Income to Company $547M $1.1B $11.5B $2.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $547.5M $1.1B $11.5B $2.8B $2.2B
 
Basic EPS (Cont. Ops) $53.88 $67.47 $785.18 $189.38 $165.28
Diluted EPS (Cont. Ops) $53.88 $67.40 $784.55 $189.37 $165.28
Weighted Average Basic Share $9.8M $15.5M $14.5M $14.3M $13M
Weighted Average Diluted Share $9.8M $15.5M $14.5M $14.3M $13M
 
EBITDA -- $2.4B $15.7B $8.9B --
EBIT $762.3M $1.8B $15.8B $8.8B $7.9B
 
Revenue (Reported) $1.9B $5.1B $12.7B $14.9B $14.5B
Operating Income (Reported) $700.6M $1.1B $2.7B $3.8B $3.1B
Operating Income (Adjusted) $762.3M $1.8B $15.8B $8.8B $7.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $482.4M $1.5B $3.7B $3.7B $3.6B
Revenue Growth (YoY) -3.56% 203.67% 154.81% -1.39% -1.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3M $2M $9M $12M --
Operating Expenses -$159.6M -$419M -$910M -$787M -$839M
Operating Income $159.6M $419M $910M $787M $839M
 
Net Interest Expenses $6.5M $62M $340M $334M $357M
EBT. Incl. Unusual Items $153.6M $392M $713M $736M $811M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.3M $135M $199M $36M $231M
Net Income to Company $123M $257M $514M $700M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $123.3M $257M $514M $700M $580M
 
Basic EPS (Cont. Ops) $12.09 $16.65 $34.35 $49.18 $45.78
Diluted EPS (Cont. Ops) $12.09 $16.64 $34.32 $49.18 $45.78
Weighted Average Basic Share $9.8M $14.6M $14.5M $13.9M $12.4M
Weighted Average Diluted Share $9.8M $14.6M $14.5M $13.9M $12.4M
 
EBITDA -- -- -- -- --
EBIT $168.2M $630M $1.9B $2B $2B
 
Revenue (Reported) $482.4M $1.5B $3.7B $3.7B $3.6B
Operating Income (Reported) $159.6M $419M $910M $787M $839M
Operating Income (Adjusted) $168.2M $630M $1.9B $2B $2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $5.1B $12.6B $14.9B $14.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $67M -$3M -$37M $19M --
Operating Expenses -$700.5M -$1.2B -$2.8B -$3.8B -$3.1B
Operating Income $700.5M $1.2B $2.8B $3.8B $3.1B
 
Net Interest Expenses $26.1M $131M $1.2B $1.3B $1.4B
EBT. Incl. Unusual Items $701.7M $1.4B $12.1B $3.6B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.2M $264M $611M $815M $765M
Net Income to Company $547M $1.1B $11.5B $2.8B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $547.5M $1.1B $11.5B $2.8B $2.2B
 
Basic EPS (Cont. Ops) $53.88 $67.52 $785.23 $189.40 $165.75
Diluted EPS (Cont. Ops) $53.88 $67.47 $784.55 $189.39 $165.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $762.3M $1.8B $15.8B $8.8B $7.9B
 
Revenue (Reported) $1.9B $5.1B $12.6B $14.9B $14.5B
Operating Income (Reported) $700.5M $1.2B $2.8B $3.8B $3.1B
Operating Income (Adjusted) $762.3M $1.8B $15.8B $8.8B $7.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $5.1B $12.6B $14.9B $14.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $67M -$3M -$37M $19M -$3M
Operating Expenses -$700.5M -$1.2B -$2.8B -$3.8B -$3.1B
Operating Income $700.5M $1.2B $2.8B $3.8B $3.1B
 
Net Interest Expenses $26.1M $131M $1.2B $1.3B $1.4B
EBT. Incl. Unusual Items $701.7M $1.4B $12.1B $3.6B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $154.2M $264M $611M $815M $765M
Net Income to Company $547M $1.1B $11.5B $2.8B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $547.5M $1.1B $11.5B $2.8B $2.2B
 
Basic EPS (Cont. Ops) $53.88 $67.52 $785.23 $189.40 $165.75
Diluted EPS (Cont. Ops) $53.88 $67.47 $784.55 $189.39 $165.75
Weighted Average Basic Share $39.3M $62.1M $58.1M $57.4M $52M
Weighted Average Diluted Share $39.3M $62.1M $58.2M $57.4M $52M
 
EBITDA -- $412M $10B $2.3B $2B
EBIT $762.3M $1.8B $15.8B $8.8B $7.9B
 
Revenue (Reported) $1.9B $5.1B $12.6B $14.9B $14.5B
Operating Income (Reported) $700.5M $1.2B $2.8B $3.8B $3.1B
Operating Income (Adjusted) $762.3M $1.8B $15.8B $8.8B $7.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $337.8M $518M $908M $814M $801M
Short Term Investments $9.2B $9B $19.9B $33.8B --
Accounts Receivable, Net $134M $329M $832M $902M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.5B $6.3B $36.2B $23.9B $30.5B
 
Property Plant And Equipment $1.3B $10B $11B $11.6B $2.4B
Long-Term Investments $295.8M $6.3B $36.5B $24.8B $20.6B
Goodwill $346M $346M $346M $346M --
Other Intangibles $42M $165M $337M $276M --
Other Long-Term Assets -- -- -- -- --
Total Assets $58.3B $110.7B $215.2B $223.7B $229.7B
 
Accounts Payable $8M $995M $1.1B $1B --
Accrued Expenses $5M $275M $397M -- --
Current Portion Of Long-Term Debt -- $1.8B -- $367M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.6B $56.7B $111.1B $114B $105.1B
 
Long-Term Debt $1.2B $4.2B $37.5B $37B $35.8B
Capital Leases -- -- -- -- --
Total Liabilities $53.6B $101B $193.9B $202.8B $207.5B
 
Common Stock $9.8M $15M $15M $14M $12M
Other Common Equity Adj $10M -$735M -$491M -$445M --
Common Equity $4.4B $8.8B $20.4B $21.3B $20.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $9.7B $21.3B $22.2B $22.2B
 
Total Liabilities and Equity $58.3B $110.7B $215.2B $225B $229.7B
Cash and Short Terms $18.7B $14.5B $54.5B $55.9B --
Total Debt $1.2B $4.8B $37.5B $37B $35.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $337.8M $518M $908M $814M $801M
Short Term Investments $9.2B $9B $19.9B $33.8B --
Accounts Receivable, Net $134M $329M $832M $902M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.5B $6.3B $36.2B $23.9B $30.5B
 
Property Plant And Equipment $1.3B $10B $11B $11.6B $2.4B
Long-Term Investments $295.8M $6.3B $36.5B $24.8B $20.6B
Goodwill $346M $346M $346M $346M --
Other Intangibles $42M $165M $337M $276M --
Other Long-Term Assets -- -- -- -- --
Total Assets $58.3B $110.7B $215.2B $223.7B $229.7B
 
Accounts Payable $8M $995M $1.1B $1B --
Accrued Expenses $5M $275M -- -- --
Current Portion Of Long-Term Debt -- $1.8B -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.6B $56.7B $111.1B $101.3B $105.1B
 
Long-Term Debt $1.2B $4.2B $37.5B $37B $35.8B
Capital Leases -- -- -- -- --
Total Liabilities $53.6B $101B $193.9B $202.8B $207.5B
 
Common Stock $9.8M $15M $15M $14M $12M
Other Common Equity Adj $10M -$735M -$491M -$445M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.7B $9.7B $21.3B $22.2B $22.2B
 
Total Liabilities and Equity $58.3B $110.7B $215.2B $225B $229.7B
Cash and Short Terms $18.7B $14.5B $54.5B $55.9B --
Total Debt $1.2B $4.8B $37.5B $37B $35.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $492M $547M $1.1B $11.5B $2.8B
Depreciation & Amoritzation $141.4M $132.2M $533M -$57M $130M
Stock-Based Compensation -- -- $19M $5M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $372.2M -$196.3M $2.7B $2.7B $3B
 
Capital Expenditures $133.4M $107.4M $926M $1.4B $1.5B
Cash Acquisitions $60M -- -- -- --
Cash From Investing -$9.9B -$7.7B $138M $2.4B -$10.2B
 
Dividends Paid (Ex Special Dividend) $30.4M $41.6M $83M $117M $158M
Special Dividend Paid
Long-Term Debt Issued $746M -- $7B $10.5B --
Long-Term Debt Repaid -$184M -$106M -$6.5B -$15.4B -$450M
Repurchase of Common Stock $333.8M -- $1.2B -- $1.6B
Other Financing Activities -- -- -$24M -$7M -$14M
Cash From Financing $9.5B $7.8B -$2.7B -$4.7B $7.1B
 
Beginning Cash (CF) $377M $362M $338M $518M $908M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$14.7M -$24.2M $180M $390M -$94M
Ending Cash (CF) $362M $338M $518M $908M $814M
 
Levered Free Cash Flow $238.8M -$303.7M $1.8B $1.3B $1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $123M $257M $514M $700M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $2M $1M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $161.7M $1B $920M $1.1B --
 
Capital Expenditures $18.8M $381M $416M $441M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.4B -$716M -$377M -$3.7B --
 
Dividends Paid (Ex Special Dividend) $9.2M $25M $39M $42M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $706M $1M -- --
Long-Term Debt Repaid -$77M -$2.3B -$104M -$102M --
Repurchase of Common Stock -- $448M -- $948M --
Other Financing Activities -- -- -$1M -- --
Cash From Financing $1.2B -$272M -$426M $2.6B --
 
Beginning Cash (CF) $338M $481M $791M $862M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $364K $37M $117M -$48M --
Ending Cash (CF) $338M $518M $908M $814M --
 
Levered Free Cash Flow $142.9M $644M $504M $678M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $547M $1.1B $11.5B $2.8B --
Depreciation & Amoritzation $143M $533M -$57M $130M --
Stock-Based Compensation -- $19M $5M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$196.3M $2.7B $2.7B $3B --
 
Capital Expenditures $107.4M $926M $1.4B $1.5B $989M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.7B $138M $2.4B -$10.2B --
 
Dividends Paid (Ex Special Dividend) $41.6M $83M $117M $158M --
Special Dividend Paid
Long-Term Debt Issued -- $7B $10.5B -- --
Long-Term Debt Repaid -$106M -$6.5B -$15.4B -$450M --
Repurchase of Common Stock -- $1.2B -- $1.6B --
Other Financing Activities -- -$24M -$7M -$14M --
Cash From Financing $7.8B -$2.7B -$4.7B $7.1B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.2M $180M $390M -$94M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$303.7M $1.8B $1.3B $1.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $547M $1.1B $11.5B $2.8B $1.1B
Depreciation & Amoritzation $33.7M $126M $124M -$12M $193M
Stock-Based Compensation -- $19M $5M -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$196.3M $2.7B $2.7B $3B $1.9B
 
Capital Expenditures $107.4M $926M $1.4B $1.5B $989M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.7B $138M $2.4B -$10.2B -$9.2B
 
Dividends Paid (Ex Special Dividend) $41.6M $83M $117M $158M $121M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7B $10.5B -- $1.2B
Long-Term Debt Repaid -$106M -$6.5B -$15.4B -$450M -$352M
Repurchase of Common Stock -- $1.2B -- $1.6B $2.1B
Other Financing Activities -- -$24M -$7M -$14M $1M
Cash From Financing $7.8B -$2.7B -$4.7B $7.1B $7.4B
 
Beginning Cash (CF) $1.5B $1.9B $3.8B $3.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$24.2M $180M $390M -$94M $60M
Ending Cash (CF) $1.5B $2.1B $4.2B $3.1B $1.7B
 
Levered Free Cash Flow -$303.7M $1.8B $1.3B $1.5B $884M

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

GET BETTER TRADE IDEAS

Popular

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
40
GDXU alert for Jan 31

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 38.85% over the past day.

Sell
34
PFSI alert for Jan 31

PennyMac Financial Services, Inc. [PFSI] is down 33.21% over the past day.

Buy
60
JNUG alert for Jan 31

Direxion Daily Junior Gold Miners Idx Bull 2X Shs [JNUG] is down 26.98% over the past day.

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

Show me the best stock