NYSE:FRC-PM
First Republic
- Stock
Last Close
6.19
28/04 20:04
Market Cap
653.63M
Beta: 1.01
PE Ratio
0.51
PFCF: 6.54
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Dec '13 | Mar '14 | Jun '14 | Sep '14 | Dec '14 | Mar '15 | Jun '15 | Sep '15 | Dec '15 | Mar '16 | Jun '16 | Sep '16 | Dec '16 | Mar '17 | Jun '17 | Sep '17 | Dec '17 | Mar '18 | Jun '18 | Sep '18 | Dec '18 | Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Sep '23 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 392.52M - | 374.37M 4.62% | 401.53M 7.25% | 431.55M 7.48% | 441.67M 2.35% | 415.18M 6.00% | 447.33M 7.74% | 459.88M 2.81% | 486.60M 5.81% | 510.42M 4.89% | 524.99M 2.85% | 545.46M 3.90% | 587.69M 7.74% | 589.21M 0.26% | 625.96M 6.24% | 654.90M 4.62% | 683.07M 4.30% | 705.54M 3.29% | 725.30M 2.80% | 750.41M 3.46% | 786.21M 4.77% | 783.78M 0.31% | 794.30M 1.34% | 814.15M 2.50% | 861.75M 5.85% | 899.55M 4.39% | 905.37M 0.65% | 985.04M 8.80% | 1.06B 7.95% | 1.12B 5.11% | 1.21B 8.45% | 1.28B 6.00% | 1.35B 4.68% | 1.37B 2.15% | 1.48B 8.01% | 1.50B 1.08% | 1.42B 5.67% | 2.18B 54.28% | |||
cost of revenue | |||||||||||||||||||||||||||||||||||||||||
gross profit | 392.52M - | 374.37M 4.62% | 401.53M 7.25% | 431.55M 7.48% | 441.67M 2.35% | 415.18M 6.00% | 447.33M 7.74% | 459.88M 2.81% | 486.60M 5.81% | 510.42M 4.89% | 524.99M 2.85% | 545.46M 3.90% | 587.69M 7.74% | 589.21M 0.26% | 625.96M 6.24% | 654.90M 4.62% | 683.07M 4.30% | 705.54M 3.29% | 725.30M 2.80% | 750.41M 3.46% | 786.21M 4.77% | 783.78M 0.31% | 794.30M 1.34% | 814.15M 2.50% | 861.75M 5.85% | 899.55M 4.39% | 905.37M 0.65% | 985.04M 8.80% | 1.06B 7.95% | 1.12B 5.11% | 1.21B 8.45% | 1.28B 6.00% | 1.35B 4.68% | 1.37B 2.15% | 1.48B 8.01% | 1.50B 1.08% | 1.42B 5.67% | 2.18B 54.28% | |||
selling and marketing expenses | 6.99M - | 6.01M 14.01% | 8.00M 33.04% | 6.20M 22.46% | 5.48M 11.61% | 5.21M 4.92% | 6.56M 25.89% | 6.17M 6.05% | 7.62M 23.51% | 7.19M 5.61% | 8.26M 14.84% | 7.17M 13.18% | 10.17M 41.82% | 9.03M 11.22% | 11.56M 28.07% | 10.64M 7.97% | 17.17M 61.42% | 11.93M 30.54% | 15.12M 26.76% | 13.53M 10.54% | 19.89M 47.02% | 15.73M 20.89% | 16.70M 6.14% | 15.91M 4.72% | 17.61M 10.70% | 11.84M 32.77% | 8.62M 27.21% | 8.91M 3.34% | 13.76M 54.47% | 12.63M 8.20% | 16.56M 31.09% | 13.62M 17.75% | 21.19M 55.56% | 13M 38.64% | 16M 23.08% | 19M 18.75% | 23M 21.05% | ||||
general and administrative expenses | 123.37M - | 123.25M 0.10% | 119.77M 2.82% | 126.37M 5.51% | 120.95M 4.29% | 144.00M 19.06% | 142.60M 0.97% | 163.75M 14.83% | 182.32M 11.34% | 199.55M 9.45% | 197.39M 1.08% | 209.95M 6.36% | 218.00M 3.84% | 240.24M 10.20% | 239.99M 0.10% | 255.63M 6.52% | 270.64M 5.87% | 296.85M 9.68% | 292.64M 1.42% | 302.96M 3.53% | 296.39M 2.17% | 327.25M 10.41% | 318.22M 2.76% | 328.04M 3.09% | 343.69M 4.77% | 377.86M 9.94% | 361.14M 4.43% | 389.99M 7.99% | 433.14M 11.06% | 485.65M 12.12% | 506.52M 4.30% | 541.65M 6.93% | 569.17M 5.08% | 588M 3.31% | 601M 2.21% | 588M 2.16% | 590M 0.34% | ||||
selling general and administrative expenses | 130.36M - | 129.26M 0.84% | 127.77M 1.15% | 132.57M 3.76% | 126.43M 4.63% | 149.21M 18.02% | 149.16M 0.03% | 169.92M 13.92% | 189.94M 11.78% | 206.74M 8.84% | 205.64M 0.53% | 217.12M 5.58% | 228.17M 5.09% | 249.26M 9.24% | 251.55M 0.92% | 266.26M 5.85% | 287.81M 8.09% | 308.77M 7.28% | 307.76M 0.33% | 316.49M 2.84% | 316.28M 0.07% | 342.98M 8.44% | 334.92M 2.35% | 343.95M 2.70% | 361.30M 5.04% | 389.71M 7.86% | 369.76M 5.12% | 398.90M 7.88% | 446.90M 12.03% | 498.29M 11.50% | 523.08M 4.98% | 555.27M 6.15% | 590.36M 6.32% | 601M 1.80% | 617M 2.66% | 607M 1.62% | 613M 0.99% | ||||
research and development expenses | |||||||||||||||||||||||||||||||||||||||||
other expenses | -326.45M - | -309.90M 5.07% | -326.69M 5.42% | -334.94M 2.53% | -371.50M 10.91% | -372.13M 0.17% | -384.42M 3.30% | -414.42M 7.81% | -458.15M 10.55% | -486.04M 6.09% | -492.04M 1.24% | -516.73M 5.02% | -540.11M 4.52% | -572.15M 5.93% | -590.02M 3.12% | -679.35M 15.14% | -640.37M 5.74% | -667.32M 4.21% | -658.13M 1.38% | -655.12M 0.46% | -653.95M 0.18% | -686.44M 4.97% | -648.20M 5.57% | -656.78M 1.33% | -697.18M 6.15% | -813.48M 16.68% | -800.72M 1.57% | -887.73M 10.87% | -1.03B 16.32% | -1.10B 6.92% | -1.21B 9.57% | -1.30B 7.87% | -1.41B 8.04% | -1.41B 0.09% | -1.47B 3.90% | -1.29B 12.01% | -1.01B 21.32% | -322M 68.28% | |||
cost and expenses | -196.09M - | -180.63M 7.88% | -198.91M 10.12% | -202.37M 1.74% | -245.06M 21.10% | -222.91M 9.04% | -235.26M 5.54% | -244.51M 3.93% | -268.21M 9.70% | -279.30M 4.13% | -286.40M 2.54% | -299.61M 4.61% | -311.94M 4.11% | -322.89M 3.51% | -338.47M 4.83% | -413.09M 22.04% | -352.56M 14.65% | -358.55M 1.70% | -350.37M 2.28% | -338.63M 3.35% | -337.68M 0.28% | -343.46M 1.71% | -313.27M 8.79% | -312.83M 0.14% | -335.88M 7.37% | -423.77M 26.17% | -430.95M 1.69% | -488.83M 13.43% | -585.67M 19.81% | -605.70M 3.42% | -686.50M 13.34% | -749.46M 9.17% | -819.34M 9.32% | -810M 1.14% | -849M 4.81% | -683M 19.55% | -402M 41.14% | 1.84B 558.21% | |||
operating expenses | -196.09M - | -180.63M 7.88% | -198.91M 10.12% | -202.37M 1.74% | -245.06M 21.10% | -222.91M 9.04% | -235.26M 5.54% | -244.51M 3.93% | -268.21M 9.70% | -279.30M 4.13% | -286.40M 2.54% | -299.61M 4.61% | -311.94M 4.11% | -322.89M 3.51% | -338.47M 4.83% | -413.09M 22.04% | -352.56M 14.65% | -358.55M 1.70% | -350.37M 2.28% | -338.63M 3.35% | -337.68M 0.28% | -343.46M 1.71% | -313.27M 8.79% | -312.83M 0.14% | -335.88M 7.37% | -423.77M 26.17% | -430.95M 1.69% | -488.83M 13.43% | -585.67M 19.81% | -605.70M 3.42% | -686.50M 13.34% | -749.46M 9.17% | -819.34M 9.32% | -810M 1.14% | -849M 4.81% | -683M 19.55% | -402M 41.14% | 322M 180.10% | |||
interest expense | 38.65M - | 36.61M 5.29% | 37.09M 1.32% | 40.41M 8.94% | 38.14M 5.60% | 36.88M 3.30% | 36.89M 0.02% | 37.15M 0.69% | 36.51M 1.72% | 35.24M 3.48% | 37.79M 7.25% | 43.71M 15.65% | 46.97M 7.46% | 52.81M 12.44% | 67.19M 27.23% | 86.21M 28.31% | 93.94M 8.96% | 100.72M 7.21% | 122.75M 21.87% | 145.58M 18.61% | 161.45M 10.90% | 171.98M 6.52% | 211.71M 23.10% | 214.79M 1.46% | 216.84M 0.95% | 203.99M 5.92% | 156.01M 23.52% | 131.70M 15.59% | 98.42M 25.26% | 83.18M 15.49% | 74.14M 10.87% | 65.39M 11.81% | 48.29M 26.15% | 44M 8.89% | 70M 59.09% | 249M 255.71% | 525M 110.84% | 407M 22.48% | |||
ebitda | 249.57M - | 208.39M 16.50% | 217.66M 4.45% | 244.85M 12.49% | 212.69M 13.14% | 208.94M 1.76% | 231.70M 10.89% | 230.74M 0.41% | 237.05M 2.74% | 249.33M 5.18% | 261.46M 4.86% | 265.53M 1.56% | 300.36M 13.12% | 288.01M 4.11% | 306.07M 6.27% | 351.83M 14.95% | 358.40M 1.87% | 373.07M 4.09% | 402.95M 8.01% | 441.19M 9.49% | 479.40M 8.66% | 470.03M 1.95% | 512.98M 9.14% | 537.53M 4.79% | 565.65M 5.23% | 516.28M 8.73% | 517.55M 0.25% | 537.12M 3.78% | 519.22M 3.33% | 554.80M 6.85% | 574.64M 3.58% | 583.88M 1.61% | 569.68M 2.43% | 615M 7.96% | 684M 11.22% | 865M 26.46% | 1.06B 22.20% | 25M 97.63% | |||
operating income | 196.43M - | 193.74M 1.37% | 202.61M 4.58% | 229.18M 13.11% | 196.61M 14.21% | 192.26M 2.21% | 212.07M 10.30% | 215.38M 1.56% | 218.39M 1.40% | 231.12M 5.83% | 238.59M 3.23% | 245.85M 3.04% | 275.75M 12.16% | 266.33M 3.42% | 287.49M 7.95% | 241.81M 15.89% | 330.51M 36.68% | 347.00M 4.99% | 374.93M 8.05% | 411.78M 9.83% | 448.53M 8.92% | 440.32M 1.83% | 481.03M 9.24% | 501.32M 4.22% | 525.88M 4.90% | 475.78M 9.53% | 474.42M 0.29% | 496.21M 4.59% | 477.68M 3.73% | 512.03M 7.19% | 525.71M 2.67% | 535.47M 1.86% | 525.79M 1.81% | 564M 7.27% | 635M 12.59% | 817M 28.66% | 1.01B 23.99% | ||||
depreciation and amortization | 14.48M - | 14.65M 1.15% | 15.04M 2.68% | 15.67M 4.19% | 16.08M 2.58% | 16.67M 3.71% | 19.63M 17.70% | 15.36M 21.72% | 18.66M 21.49% | 18.21M 2.42% | 22.87M 25.57% | 19.68M 13.97% | 24.61M 25.06% | 21.68M 11.89% | 18.58M 14.31% | 23.80M 28.12% | 27.89M 17.17% | 26.08M 6.50% | 28.01M 7.42% | 29.41M 4.98% | 30.86M 4.95% | 29.70M 3.76% | 31.95M 7.55% | 36.21M 13.33% | 39.78M 9.86% | 40.50M 1.82% | 43.13M 6.50% | 40.91M 5.16% | 41.54M 1.55% | 42.78M 2.98% | 48.94M 14.40% | 48.41M 1.08% | 43.88M 9.34% | 51M 16.22% | 49M 3.92% | 48M 2.04% | 44M 8.33% | 25M 43.18% | |||
total other income expenses net | -36.61M - | -37.09M 1.32% | -40.41M 8.94% | -38.14M 5.60% | -36.88M 3.30% | -36.89M 0.02% | -37.15M 0.69% | -36.51M 1.72% | -35.24M 3.48% | -37.79M 7.25% | -43.71M 15.65% | -46.97M 7.46% | -52.81M 12.44% | -67.19M 27.23% | -93.94M - | -100.72M 7.21% | -122.75M 21.87% | -145.58M 18.61% | -161.45M 10.90% | -171.98M 6.52% | -211.71M 23.10% | -214.79M 1.46% | -216.84M 0.95% | -203.99M 5.92% | -156.01M 23.52% | -131.70M 15.59% | -98.42M 25.26% | -83.18M 15.49% | -74.14M 10.87% | -65.39M 11.81% | -48.29M 26.15% | -44M 8.89% | -70M 59.09% | -249M 255.71% | -525M 110.84% | 341M 164.95% | |||||
income before tax | 196.43M - | 157.13M 20.01% | 165.52M 5.34% | 188.77M 14.04% | 158.46M 16.05% | 155.38M 1.95% | 175.18M 12.74% | 178.23M 1.74% | 181.88M 2.05% | 195.88M 7.70% | 200.79M 2.51% | 202.14M 0.67% | 228.78M 13.18% | 213.52M 6.67% | 220.30M 3.18% | 241.81M 9.77% | 236.57M 2.17% | 246.28M 4.10% | 252.19M 2.40% | 266.20M 5.56% | 287.08M 7.84% | 268.34M 6.53% | 269.32M 0.36% | 286.53M 6.39% | 309.04M 7.86% | 271.79M 12.05% | 318.41M 17.15% | 364.51M 14.48% | 379.25M 4.04% | 428.85M 13.08% | 451.56M 5.30% | 470.09M 4.10% | 477.50M 1.58% | 520M 8.90% | 565M 8.65% | 568M 0.53% | 488M 14.08% | 341M 30.12% | |||
income tax expense | 82.37M - | 42.42M 48.50% | 44.69M 5.34% | 52.76M 18.05% | 43.00M 18.49% | 39.47M 8.23% | 43.84M 11.07% | 43.39M 1.02% | 41.84M 3.58% | 47.01M 12.38% | 35.80M 23.86% | 30.32M 15.30% | 49.67M 63.80% | 36.74M 26.02% | 33.70M 8.29% | 41.80M 24.06% | 42.30M 1.17% | 47.20M 11.59% | 42.41M 10.15% | 52.65M 24.16% | 55.66M 5.72% | 41.75M 24.99% | 46.76M 11.99% | 51.69M 10.54% | 62.71M 21.32% | 53.10M 15.32% | 61.64M 16.07% | 71.38M 15.80% | 83.69M 17.26% | 94.01M 12.33% | 78.46M 16.54% | 100.40M 27.96% | 77.13M 23.18% | 119M 54.28% | 132M 10.92% | 123M 6.82% | 102M 17.07% | 72M 29.41% | |||
net income | 114.06M - | 114.70M 0.56% | 120.83M 5.34% | 136.01M 12.56% | 115.46M 15.11% | 115.91M 0.39% | 131.34M 13.31% | 134.84M 2.66% | 140.05M 3.86% | 148.87M 6.30% | 165.00M 10.84% | 171.82M 4.13% | 179.12M 4.25% | 176.77M 1.31% | 186.60M 5.56% | 200.01M 7.19% | 194.28M 2.87% | 199.08M 2.47% | 209.78M 5.37% | 213.55M 1.79% | 231.42M 8.37% | 226.59M 2.09% | 222.56M 1.78% | 234.84M 5.52% | 246.33M 4.89% | 218.69M 11.22% | 256.77M 17.41% | 293.14M 14.16% | 295.56M 0.83% | 334.83M 13.29% | 373.11M 11.43% | 369.69M 0.92% | 400.37M 8.30% | 401M 0.16% | 433M 7.98% | 445M 2.77% | 386M 13.26% | 269M 30.31% | |||
weighted average shs out | 132.88M - | 132.88M 0% | 137.28M 3.31% | 137.66M 0.28% | 138.84M 0.86% | 138.84M 0% | 141.93M 2.22% | 142.15M 0.16% | 145.96M 2.68% | 145.96M 0% | 147.21M 0.85% | 149.80M 1.76% | 155.01M 3.48% | 155.01M 0% | 157.30M 1.48% | 157.75M 0.29% | 161.75M 2.54% | 161.75M 0% | 162.15M 0.25% | 163.05M 0.55% | 167.11M 2.49% | 167.11M 0% | 167.69M 0.34% | 168.27M 0.35% | 170.84M 1.52% | 170.84M 0% | 171.63M 0.46% | 172.14M 0.30% | 172.14M 0% | 174.82M 1.56% | 176.42M 0.91% | 178.06M 0.93% | 178.06M 0% | 180M 1.09% | 180M 0% | 182M 1.11% | 183M 0.55% | 185M 1.09% | |||
weighted average shs out dil | 132.88M - | 137.29M 3.32% | 141.47M 3.04% | 141.55M 0.05% | 138.84M 1.91% | 142.79M 2.85% | 145.71M 2.05% | 145.89M 0.12% | 145.96M 0.05% | 149.72M 2.57% | 152.60M 1.93% | 154.82M 1.46% | 155.01M 0.12% | 160.43M 3.50% | 162.34M 1.19% | 162.38M 0.03% | 161.75M 0.38% | 164.84M 1.91% | 165.01M 0.11% | 165.50M 0.29% | 167.11M 0.98% | 169.41M 1.38% | 169.57M 0.10% | 169.35M 0.13% | 170.84M 0.88% | 172.04M 0.70% | 172.66M 0.36% | 172.93M 0.16% | 172.14M 0.46% | 176.95M 2.79% | 178.86M 1.08% | 180.42M 0.87% | 178.06M 1.31% | 182M 2.21% | 181M 0.55% | 183M 1.10% | 183M 0% | 186M 1.64% | |||
eps | 0.86 - | 0.86 0% | 0.88 2.33% | 0.99 12.50% | 0.83 16.16% | 0.83 0% | 0.93 12.05% | 0.95 2.15% | 0.96 1.05% | 1.02 6.25% | 1.12 9.80% | 1.15 2.68% | 1.16 0.87% | 1.14 1.72% | 1.19 4.39% | 1.27 6.72% | 1.20 5.51% | 1.23 2.50% | 1.29 4.88% | 1.31 1.55% | 1.38 5.34% | 1.36 1.45% | 1.33 2.21% | 1.40 5.26% | 1.44 2.86% | 1.28 11.11% | 1.50 17.19% | 1.70 13.33% | 1.72 1.18% | 1.92 11.63% | 2.11 9.90% | 2.08 1.42% | 2.25 8.17% | 2.20 2.22% | 2.39 8.64% | 2.23 6.69% | 2.12 4.93% | 1.45 31.60% | |||
epsdiluted | 0.86 - | 0.84 2.33% | 0.85 1.19% | 0.96 12.94% | 0.83 13.54% | 0.81 2.41% | 0.90 11.11% | 0.92 2.22% | 0.96 4.35% | 0.99 3.13% | 1.08 9.09% | 1.11 2.78% | 1.16 4.50% | 1.10 5.17% | 1.15 4.55% | 1.23 6.96% | 1.20 2.44% | 1.21 0.83% | 1.27 4.96% | 1.29 1.57% | 1.38 6.98% | 1.34 2.90% | 1.31 2.24% | 1.39 6.11% | 1.44 3.60% | 1.27 11.81% | 1.49 17.32% | 1.70 14.09% | 1.72 1.18% | 1.89 9.88% | 2.09 10.58% | 2.05 1.91% | 2.25 9.76% | 2.20 2.22% | 2.39 8.64% | 2.21 7.53% | 2.11 4.52% | 1.45 31.28% |
All numbers in USD (except ratios and percentages)