Loading...

Financial Summary


Facebook Inc.

Facebook Inc. (FB)

Technology
Strong Buy
S-
Market Info
Financial Info
Financial Modelling
Symbol FB
Price 200.93$
Beta 0.90
Volume Avrg. 32.32M
Market Cap 580.69B
Shares (2018) 2,890,000.00K
Last Div 0
Dividend Yield -
DCF Unlevered 750.35 Strong Buy
DCF Levered 726.16 Strong Buy
ROE 26.28% Buy
ROA 32.45% Strong Buy
Operating Margin 44.62% Strong Buy
Debt / Equity 0.00% Neutral
P/E 17.14 Strong Buy
P/B 4.48 Strong Buy

Income Statement

Download FB income statement Download FB income statement
Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Earnings Per Share Basic 0.120.340.520.020.621.121.313.565.497.65
Net Profit Margin 0.290.310.270.010.190.240.210.370.390.40
Earnings Per Share Diluted 0.100.280.460.010.601.101.293.495.397.57
Revenue 777.001,974.003,711.005,089.007,872.0012,466.0017,928.0027,638.0040,653.0055,838.00
Weighted Average Shares Outstanding ---2,166.432,454.832,787.852,827.992,882.172,905.812,873.79
Gross Profit 554.001,481.002,851.003,725.005,997.0010,313.0015,061.0023,849.0035,199.0046,483.00
Weighted Average Shares Outstanding (Diluted) -1,107.001,294.002,006.002,420.002,614.002,803.002,863.002,901.002,890.00
Sales, General and Administrative Expense 205.00305.00707.001,788.001,778.002,653.004,020.005,503.007,242.0011,297.00
Dividend per Share ----------
Operating Income 262.001,032.001,756.00538.002,804.004,994.006,225.0012,427.0020,203.0024,913.00
Gross Margin 0.710.750.770.730.760.830.840.860.870.83
Earnings before Tax 254.001,008.001,695.00494.002,754.004,910.006,194.0012,518.0020,594.0025,361.00
EBITDA Margin 0.440.590.560.230.480.490.450.540.580.53
Net Income 229.00606.001,000.0053.001,500.002,940.003,688.0010,217.0015,934.0022,112.00
EBIT Margin 0.340.520.470.100.350.390.350.450.510.45
Net Income - Discounted ops ----------
Profit Margin 0.160.190.180.010.190.230.200.370.390.40
Preferred Dividends 107.00234.00332.0021.009.0015.0019.0029.0014.001.00
Free Cash Flow margin 0.000.000.000.000.000.000.000.000.000.00
R&D Expenses 87.00144.00388.001,399.001,415.002,666.004,816.005,919.007,754.0010,273.00
Interest Expense 10.0022.0042.00-------
Earnings Before Tax Margin 0.330.510.460.100.350.390.350.450.510.45
Consolidated Income 229.00606.001,000.0053.001,500.002,940.003,688.0010,217.0015,934.0022,112.00
EBIT 264.001,030.001,737.00494.002,754.004,910.006,194.0012,518.0020,594.0025,361.00
EBITDA 342.001,169.002,060.001,143.003,765.006,153.008,139.0014,860.0023,619.0029,676.00
Income Tax Expense 25.00402.00695.00441.001,254.001,970.002,506.002,301.004,660.003,249.00
Operating Expenses 292.00449.001,095.003,187.003,193.005,319.008,836.0011,422.0014,996.0021,570.00
Cost of Revenue 223.00493.00860.001,364.001,875.002,153.002,867.003,789.005,454.009,355.00
Net Income Com 122.00372.00668.0032.001,491.002,925.003,669.0010,188.0015,920.0022,111.00
Net Income - Non-Controlling int ----------

Balance Sheet Statement

Download FB income statement Download FB income statement
Year 2010 2011 2012 2013 2014 2015 2016 2017 2018
Total current liabilities 389.00899.001,052.001,100.001,424.001,925.002,875.003,760.007,017.00
Other Liabilities 179.00386.00453.00593.00932.001,505.002,293.002,990.005,656.00
Long-term debt 367.00398.001,991.00237.00119.00107.00---
Cash and cash equivalents 1,785.001,512.002,384.003,323.004,315.004,907.008,903.008,079.0010,019.00
Total debt 473.00677.002,356.00476.00233.00114.00---
Cash and short-term investments 1,785.003,908.009,626.0011,449.0011,199.0018,434.0029,449.0041,711.0041,114.00
Deferred revenue 42.0090.0030.0038.0066.0056.0090.0098.00147.00
Inventories ---------
Tax Liabilities ---------
Goodwill and Intangible Assets 96.00162.001,388.001,722.0021,910.0021,272.0020,657.0020,105.0019,595.00
Deposit Liabilities ---------
Tax assets --451.00------
Total non-current liabilities 439.00533.002,296.001,325.002,446.003,264.002,892.006,417.006,190.00
Total current assets 2,246.004,604.0011,267.0013,070.0013,390.0021,652.0034,401.0048,563.0050,480.00
Total liabilities 828.001,432.003,348.002,425.003,870.005,189.005,767.0010,177.0013,207.00
Payables 104.00234.00234.00268.00378.00413.00582.00770.001,361.00
Other comprehensive income -6.00-6.002.0014.00-228.00-455.00-703.00-227.00-760.00
Short-term investments -2,396.007,242.008,126.006,884.0013,527.0020,546.0033,632.0031,095.00
Retained earnings (deficit) 606.001,606.001,659.003,159.006,099.009,787.0021,670.0033,990.0041,981.00
Property, Plant & Equipment Net 574.001,475.002,391.002,882.003,967.005,687.008,591.0013,721.0024,683.00
Total non-current assets 744.001,727.003,836.004,825.0026,576.0027,755.0030,560.0035,961.0046,854.00
Other Assets 88.00149.00922.00512.00513.00659.00959.001,020.001,779.00
Net Debt -1,312.00-3,231.00-7,270.00-10,973.00-10,966.00-18,320.00-29,449.00-41,711.00-41,114.00
Investments -2,396.007,242.008,126.006,884.0013,527.0020,546.0033,632.0031,095.00
Total shareholders equity 2,162.004,899.0011,755.0015,470.0036,096.0044,218.0059,194.0074,347.0084,127.00
Total assets 2,990.006,331.0015,103.0017,895.0039,966.0049,407.0064,961.0084,524.0097,334.00
Long-term investments ---------
Receivables 373.00547.00719.001,109.001,678.002,559.003,993.005,832.007,587.00
Short-term debt 106.00279.00365.00239.00114.007.00---

Cash Flow Statement

Download FB income statement Download FB income statement
Year 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018
Insurance (repayment) of debt ----------
Net Cash/Marketcap 0.000.000.000.000.000.000.000.000.000.00
Insurance (buybacks) of shares ----------
Depreciation & Amortization 78.00139.00323.00649.001,011.001,243.001,945.002,342.003,025.004,315.00
Dividend payments ----------
Operating Cash Flow 155.00698.001,549.001,612.004,222.007,326.0010,320.0016,108.0024,216.0029,274.00
Acquisitions and disposals 3.00-22.00-24.00-911.00-368.00-4,975.00-313.00-123.00-122.00-137.00
Free Cash Flow 122.00405.00943.00377.002,860.005,495.007,797.0011,617.0017,483.0015,359.00
Net cash flow / Change in cash 336.001,152.00-273.00872.00939.00992.00592.003,943.00-905.001,920.00
Effect of forex changes on cash --3.003.001.008.00-123.00-155.00-63.00232.00-179.00
Financing Cash Flow 243.00781.001,198.006,283.00-667.00-298.00-139.00-310.00-5,235.00-15,572.00
Investment purchases and sales ---2,399.00-4,874.00-882.001,243.00-6,700.00-7,186.00-13,250.002,474.00
Capital Expenditure -33.00-293.00-606.00-1,235.00-1,362.00-1,831.00-2,523.00-4,491.00-6,733.00-13,915.00
Stock-based compensation 26.0020.00217.001,572.00899.003,639.004,681.003,218.003,723.004,152.00
Investing Cash Flow ----------

Retained Earning Schedule

Year 2010 2011 2012 2013 2014 2015 2016 2017 2018
Retained Earnings (Previous Year) -6061,6061,6593,1596,0999,78721,67033,990
Net Income 6061,000531,5002,9403,68810,21715,93422,112
Stock Dividends ------1,666-3,614-14,121
Divident Paid ---------
Retained Earnings 6061,6061,6593,1596,0999,78721,67033,99041,981

PPE Schedule

Year 2010 2011 2012 2013 2014 2015 2016 2017 2018
Year 201020112012201320142015201620172018
Gross PPE -5741,4752,3912,8823,9675,6878,59113,721
Annual Depreciation 8671,5072,1511,8532,9164,2437,39511,86324,877
Capital Expenditure -293-606-1,235-1,362-1,831-2,523-4,491-6,733-13,915
Net PPE 5741,4752,3912,8823,9675,6878,59113,72124,683

Intangible and Goodwill Schedule

Year 2010 2011 2012 2013 2014 2015 2016 2017 2018
Intangible and Goodwill (Previous Year) -961621,3881,72221,91021,27220,65720,105
New Purchases --2,399-4,874-8821,243-6,700-7,186-13,2502,474
Intangible and Goodwill 961621,3881,72221,91021,27220,65720,10519,595
Facebook Inc.

Facebook Inc. (FB)

200.93
0.11 (+0.05%)

About


Mark Zuckerberg
Technology
Online Media
Nasdaq Global Select

Facebook Inc is the world's largest online social network. Its products are Facebook, Instagram, Messenger, WhatsApp, and Oculus. Its products enable people to connect and share through mobile devices and personal computers.