
First Bancorp (FBNC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
104.6M
Net Income
36.4M
34.80%
EPS (Diluted)
$0.88
Balance Sheet Metrics
Total Assets
12.4B
Total Liabilities
10.9B
Shareholders Equity
1.5B
Debt to Equity
7.25
Cash Flow Metrics
Operating Cash Flow
52.4M
Free Cash Flow
52.4M
Revenue & Profitability Trend
First Bancorp Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 343.8M | 404.3M | 393.2M | 320.0M | 298.9M |
Cost of Goods Sold | - | - | - | - | - |
Gross Profit | - | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 152.3M | 153.2M | 125.6M | 109.8M | 101.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 152.3M | 153.2M | 125.6M | 109.8M | 101.0M |
Operating Income | - | - | - | - | - |
Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | - | - | - |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 98.1M | 132.0M | 185.2M | 120.3M | 103.1M |
Income Tax | 21.9M | 27.8M | 38.3M | 24.7M | 21.7M |
Effective Tax Rate % | 22.3% | 21.1% | 20.7% | 20.5% | 21.0% |
Net Income | 76.2M | 104.1M | 146.9M | 95.6M | 81.5M |
Net Margin % | 22.2% | 25.8% | 37.4% | 29.9% | 27.3% |
Key Metrics | |||||
EBITDA | - | - | - | - | - |
EPS (Basic) | $1.85 | $2.54 | $4.12 | $2.68 | $2.85 |
EPS (Diluted) | $1.84 | $2.53 | $4.12 | $2.68 | $2.81 |
Basic Shares Outstanding | 41021475 | 40746772 | 35704154 | 35629177 | 28579335 |
Diluted Shares Outstanding | 41021475 | 40746772 | 35704154 | 35629177 | 28579335 |
Income Statement Trend
First Bancorp Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 507.5M | 237.9M | 270.3M | 461.2M | 367.3M |
Short-term Investments | 1.9B | 2.2B | 2.3B | 2.6B | 1.5B |
Accounts Receivable | 36.3M | 37.4M | 29.7M | 25.9M | 20.3M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | - | - | - | - | - |
Non-Current Assets | |||||
Property, Plant & Equipment | 2.5M | 19.4M | 20.0M | 20.7M | 17.5M |
Goodwill | 980.4M | 990.4M | 741.2M | 746.4M | 493.9M |
Intangible Assets | 22.9M | 32.9M | 12.7M | 17.8M | 15.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | - | - | - | - | - |
Total Assets | 12.1B | - | - | - | - |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 4.6M | 5.7M | 2.7M | 607.0K | 904.0K |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | - | - | - | - | - |
Non-Current Liabilities | |||||
Long-term Debt | 14.6M | 570.7M | 237.8M | 19.5M | 23.0M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | - | - | - | - | - |
Total Liabilities | 10.7B | - | - | - | - |
Equity | |||||
Common Stock | 971.3M | 964.0M | 725.2M | 722.7M | 400.6M |
Retained Earnings | 756.3M | 716.4M | 648.4M | 532.9M | 478.5M |
Treasury Stock | - | 1.4M | 1.6M | 1.8M | 2.2M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.4B | 1.4B | 1.0B | 1.2B | 893.4M |
Key Metrics | |||||
Total Debt | 14.6M | 570.7M | 237.8M | 19.5M | 23.0M |
Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
First Bancorp Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 76.2M | 104.1M | 146.9M | 95.6M | 81.5M |
Depreciation & Amortization | 17.9M | 19.2M | 15.3M | 13.9M | 13.6M |
Stock-Based Compensation | 4.9M | 5.1M | 3.0M | 2.3M | 2.5M |
Working Capital Changes | 193.0K | 12.2M | 1.7M | 16.4M | 5.2M |
Operating Cash Flow | 128.1M | 118.9M | 219.7M | 141.2M | 49.1M |
Investing Activities | |||||
Capital Expenditures | -1.3M | -3.5M | -5.0M | -9.1M | -12.2M |
Acquisitions | 0 | 22.6M | 0 | 209.0M | -9.6M |
Investment Purchases | -501.7M | -10.9M | -401.8M | -1.8B | -1.2B |
Investment Sales | 640.9M | 280.7M | 257.8M | 478.4M | 476.6M |
Investing Cash Flow | 152.2M | 275.1M | -155.0M | -1.2B | -727.8M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -4.0M | -31.9M |
Dividends Paid | -36.2M | -34.9M | -30.7M | -22.2M | -20.9M |
Debt Issuance | 986.0M | 3.3B | 1.3B | 0 | 150.0M |
Debt Repayment | -1.5B | -3.0B | -1.0B | -5.7M | -400.0M |
Financing Cash Flow | -577.0M | 267.3M | 408.4M | -32.8M | -501.1M |
Free Cash Flow | 172.1M | 127.0M | 225.4M | 132.9M | 46.0M |
Net Change in Cash | -296.7M | 661.4M | 473.1M | -1.1B | -1.2B |
Cash Flow Trend
First Bancorp Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
23.30
Forward P/E
17.53
Price to Book
1.45
Price to Sales
6.26
PEG Ratio
0.71
Profitability Ratios
Profit Margin
26.92%
Operating Margin
47.14%
Return on Equity
6.57%
Return on Assets
0.79%
Financial Health
Debt to Equity
0.07
Beta
0.97
Per Share Data
EPS (TTM)
$2.34
Book Value per Share
$37.53
Revenue per Share
$8.77
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
fbnc | 2.3B | 23.30 | 1.45 | 6.57% | 26.92% | 0.07 |
U.S. Bancorp | 75.1B | 11.55 | 1.38 | 11.67% | 27.00% | 1.34 |
Deutsche Bank AG | 71.6B | 13.04 | 0.91 | 8.14% | 20.55% | 6.12 |
SouthState | 9.8B | 14.33 | 1.11 | 8.19% | 28.66% | 0.32 |
Western Alliance | 9.6B | 11.45 | 1.39 | 12.42% | 27.12% | 0.93 |
Wintrust Financial | 9.0B | 12.68 | 1.40 | 11.60% | 29.83% | 0.62 |
Financial data is updated regularly. All figures are in the company's reporting currency.