XNYSUSBpH
Market cap76bUSD
Dec 24, Last price
22.15USD
1D
-0.36%
1Q
0.84%
Jan 2017
2.74%
Name
US Bancorp
Profile
U.S. Bancorp, a financial services holding company, provides various financial services to individuals, businesses, institutional organizations, governmental entities and other financial institutions in the United States. It operates in Corporate and Commercial Banking, Consumer and Business Banking, Wealth Management and Investment Services, Payment Services, and Treasury and Corporate Support segments. The company offers depository services, including checking accounts, savings accounts, and time certificate contracts; lending services, such as traditional credit products; and credit card services, lease financing and import/export trade, asset-backed lending, agricultural finance, and other products. It also provides ancillary services comprising capital markets, treasury management, and receivable lock-box collection services to corporate and governmental entity customers; and a range of asset management and fiduciary services for individuals, estates, foundations, business corporations, and charitable organizations. In addition, the company offers investment and insurance products to its customers principally within its markets, as well as fund administration services to a range of mutual and other funds. Further, it provides corporate and purchasing card, and corporate trust services; and merchant processing services, as well as investment management, ATM processing, mortgage banking, insurance, and brokerage and leasing services. As of December 31, 2021, the company provided its products and services through a network of 2,230 banking offices principally operating in the Midwest and West regions of the United States, as well as through on-line services, over mobile devices, and other distribution channels; and operated a network of 4,059 ATMs. The company was founded in 1863 and is headquartered in Minneapolis, Minnesota.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 28,013,000 15.83% | 24,184,000 6.44% | 22,721,000 -2.17% | |||||||
Cost of revenue | 11,142,000 | 9,613,000 | 9,094,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 16,871,000 | 14,571,000 | 13,627,000 | |||||||
NOPBT Margin | 60.23% | 60.25% | 59.98% | |||||||
Operating Taxes | 1,407,000 | 1,463,000 | 2,181,000 | |||||||
Tax Rate | 8.34% | 10.04% | 16.00% | |||||||
NOPAT | 15,464,000 | 13,108,000 | 11,446,000 | |||||||
Net income | 5,429,000 -6.80% | 5,825,000 -26.85% | 7,963,000 60.58% | |||||||
Dividends | (3,311,000) | (3,075,000) | (2,887,000) | |||||||
Dividend yield | 4.96% | 4.73% | 3.45% | |||||||
Proceeds from repurchase of equity | 889,000 | (1,148,000) | 709,000 | |||||||
BB yield | -1.33% | 1.77% | -0.85% | |||||||
Debt | ||||||||||
Debt current | 11,455,000 | 31,216,000 | 11,796,000 | |||||||
Long-term debt | 52,618,000 | 41,108,000 | 33,103,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 556,240,000 | (8,613,000) | (32,125,000) | |||||||
Net debt | 2,934,000 | (215,778,000) | (291,790,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 8,447,000 | 21,119,000 | 9,870,000 | |||||||
CAPEX | 661,000 | |||||||||
Cash from investing activities | 18,925,000 | 7,500,000 | (57,487,000) | |||||||
Cash from financing activities | (19,722,000) | (3,982,000) | 13,942,000 | |||||||
FCF | 45,541,000 | (4,579,000) | 12,918,000 | |||||||
Balance | ||||||||||
Cash | 61,139,000 | 126,452,000 | 161,868,000 | |||||||
Long term investments | 161,650,000 | 174,821,000 | ||||||||
Excess cash | 59,738,350 | 286,892,800 | 335,552,950 | |||||||
Stockholders' equity | 71,224,000 | 67,789,000 | 74,119,000 | |||||||
Invested Capital | 615,207,650 | 638,232,000 | 510,961,000 | |||||||
ROIC | 2.47% | 2.28% | 2.28% | |||||||
ROCE | 2.50% | 2.06% | 2.33% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,543,000 | 1,490,000 | 1,490,000 | |||||||
Price | 43.28 -0.76% | 43.61 -22.36% | 56.17 20.56% | |||||||
Market cap | 66,781,040 2.77% | 64,978,900 -22.36% | 83,693,300 18.97% | |||||||
EV | 76,988,040 | (143,525,100) | (201,256,700) | |||||||
EBITDA | 17,889,000 | 15,131,000 | 14,124,000 | |||||||
EV/EBITDA | 4.30 | |||||||||
Interest | 12,611,000 | 3,217,000 | 993,000 | |||||||
Interest/NOPBT | 74.75% | 22.08% | 7.29% |