First Republic Bank (FRC-PJ) Annual Margin Report - Discounting Cash Flows
FRC-PJ
First Republic Bank
FRC-PJ (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 01
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 4,667 6,582 5,773 4,960 3,853 3,254 3,582
Revenue Growth Rate 15.23% 14.01% 16.39% 28.72% 18.42% -9.15% 23%
Cost of Revenue 102.4 0 0 0 0 0 614.4
Gross Profit 4,565 6,582 5,773 4,960 3,853 3,254 2,967
Gross Margin 97.14% 100% 100% 100% 100% 100% 82.85%
Operating Income 1,895 2,465 3,029 1,828 1,334 1,133 1,582
Operating Margin 40.06% 37.45% 52.47% 36.85% 34.62% 34.83% 44.17%
Net Income 1,254 1,533 1,665 1,478 1,064 930.3 853.8
Net Margin 27% 23.29% 28.84% 29.8% 27.62% 28.59% 23.84%

Monetary values in USD

amounts except #

Average LTM
Feb 01
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
Revenue 4,667 6,582 5,773 4,960 3,853 3,254 3,582
Cash From Operating Activities Margin 17.51% 4.44% 4.37% 24.27% 13.79% 28.84% 29.36%
Cash From Operating Activities 711.6 292 252 1,204 531.3 938.5 1,052
Free Cash Flow Margin 13.77% 2.28% 0.953% 20.28% 9.93% 23.68% 25.48%
Free Cash Flow 546.2 150 55 1,006 382.6 770.6 912.8
Depreciation and Amortization Margin 3.47% 2.52% 3.33% 3.71% 4.31% 4.23% 2.71%
Depreciation and Amortization 157.1 166 192 184 166.1 137.6 97
Capital Expenditure Margin -3.74% -2.16% -3.41% -3.99% -3.86% -5.16% -3.88%
Capital Expenditure -165.4 -142 -197 -198 -148.7 -167.9 -138.9
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program