FCNCO - Intrinsic Value and Financial Analysis - First Citizens BancShares, Inc.

First Citizens BancShares, Inc. FCNCO

Financial Services - Banks - Regional - NASDAQ - US

Watchlist

$ 23.81

0.464 %

$ 30.1 B

Market Cap

0.41

P/E

INCOME STATEMENT

7.6 B REVENUE

Growth Rates

1Year 67.45%

3Years 59.76%

5Years 36.43%

7Years 27.00%

10Years 22.44%

3.33 B OPERATING INCOME

Growth Rates

1Year 20.04%

3Years 75.34%

5Years 43.87%

7Years 37.91%

10Years 28.82%

11.5 B NET INCOME

Growth Rates

1Year 944.26%

3Years 185.69%

5Years 95.62%

7Years 75.29%

10Years 52.58%

EFFICIENCY

Earnings Waterfall First Citizens BancShares, Inc.

Revenue	7.6 B
Cost Of Revenue	3.52 B
Gross Profit	4.08 B
Operating Expenses	4.27 B
Operating Income	3.33 B
Other Expenses	-8.14 B
Net Income	11.5 B

Income Statement

Millions

	Dec-2023	Dec-2022	Dec-2021	Dec-2020	Dec-2019	Dec-2018	Dec-2017	Dec-2016	Dec-2015	Dec-2014	Dec-2013	Dec-2012	Dec-2011	Dec-2010	Dec-2009	Dec-2008	Dec-2007	Dec-2006	Dec-2005	Dec-2004	Dec-2003	Dec-2002	Dec-2001	Dec-2000	Dec-1999	Dec-1998	Dec-1997	Dec-1996	Dec-1995	Dec-1994	Dec-1993	Dec-1992	Dec-1991	Dec-1990
REVENUE
Revenue	7 604.0	4 541.0	1 838.6	1 864.9	1 727.2	1 609.0	1 566.2	1 426.9	1 349.1	1 050.5	1 003.8	1 104.0	1 184.9	774.2	812.9	811.9	775.8	750.9	711.1	638.2	605.9	603.5	584.5	567.5	517.6	473.5	419.6	389.2	338.5	311.2	312.6	294.1	246.5	211.8
GROSS PROFIT
Cost Of Revenue	3 524.0	1 995.0	0	0	0	56.6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	4 080.0	2 546.0	1 838.6	1 864.9	1 727.2	1 552.5	1 566.2	1 426.9	1 349.1	1 050.5	1 003.8	1 104.0	1 184.9	774.2	812.9	811.9	775.8	750.9	711.1	638.2	605.9	603.5	584.5	567.5	517.6	473.5	419.6	389.2	338.5	311.2	312.6	294.1	246.5	211.8
OPERATING INCOME
Operating Expenses	4 273.0	110.0	(1 136.9)	(1 247.0)	(1 135.2)	(1 012.0)	204.7	297.2	995.2	849.9	771.4	767.2	374.1	249.8	254.6	(672.3)	(608.3)	(554.9)	(532.5)	(514.1)	(489.3)	(460.0)	(446.7)	(410.3)	(387.2)	(362.8)	(309.5)	(287.5)	(251.2)	(233.3)	(228.4)	(216.6)	(203.3)	(169.6)
Selling, General and Administrative Expenses	4 273.0	1 669.0	773.0	757.2	703.1	664.8	610.6	553.8	561.4	442.2	409.6	396.8	524.5	385.8	358.1	326.2	304.1	289.0	267.0	255.7	245.7	230.0	216.9	200.9	190.9	169.5	150.2	135.9	123.7	113.8	106.1	98.0	93.5	84.0
Research and Development Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	3 331.0	2 775.0	701.7	617.9	592.0	540.5	543.7	351.1	332.4	203.6	264.7	194.2	310.1	303.6	181.9	139.6	167.6	195.9	178.7	124.2	116.6	143.5	137.7	157.3	130.4	110.7	110.1	101.7	87.3	77.9	84.2	77.5	43.2	42.2
PRE-TAX INCOME
Interest Income Expense	3 679.0	467.0	60.7	95.9	92.6	36.9	43.8	43.1	44.3	50.4	56.6	90.1	144.2	195.1	227.6	314.9	423.7	353.7	218.2	133.8	148.5	214.0	346.5	342.8	281.6	292.1	268.0	248.3	224.7	148.1	138.0	170.6	245.7	208.9
Total Other Income	8 746.0	(87.0)	(148.3)	14.0	1.8	34.8	157.1	3.9	31.2	(13.1)	(0.4)	(162.6)	(209.4)	136.0	(59.7)	(56.0)	0	(50.6)	(265.7)	0.4	5.7	(279.0)	137.7	157.3	0	0	110.1	101.7	0	77.9	84.2	77.5	43.2	42.2
Pre-Tax Income	12 077.0	1 362.0	701.7	617.9	592.0	503.6	543.7	351.1	332.4	203.6	264.7	194.2	310.1	303.6	181.9	139.6	167.6	195.9	178.7	124.2	116.6	143.5	137.7	157.3	130.4	110.7	110.1	101.7	87.3	77.9	84.2	77.5	43.2	42.2
NET INCOME
Tax Provision	611.0	264.0	154.2	126.2	134.7	103.3	219.9	125.6	122.0	65.0	97.0	59.8	115.1	110.5	66.3	48.5	58.9	69.5	65.8	49.4	41.4	50.8	50.8	58.9	48.6	39.7	39.5	36.2	30.4	26.9	28.6	25.7	14.0	13.8
Net Income	11 466.0	1 098.0	547.0	492.0	457.4	400.3	323.8	225.5	210.4	138.6	167.7	134.3	195.0	193.0	115.6	91.1	108.6	126.5	112.9	74.8	75.2	92.8	86.9	98.3	81.8	71.0	70.6	65.5	56.9	51.0	55.6	51.8	29.2	28.4
EPS	785	67.5	53.9	47.5	41	33.5	27	18.8	17.5	13.6	17.4	13.1	18.8	18.5	11.1	8.73	10.4	12.1	10.8	7.17	7.19	8.85	8.27	9.32	7.7	6.62	6.22	5.77	5.37	5.13	5.73	5.45	3.12	3.05

Income Statement

Premium Plan

Unlimited Plan