Quick10K

⚲

Blackhawk Network

Filings

10-Q	2018-03-24	Filed 2018-05-02
10-K	2017-12-30	Filed 2018-02-28
10-Q	2017-09-09	Filed 2017-10-17
10-Q	2017-06-17	Filed 2017-07-26
10-Q	2017-03-25	Filed 2017-05-02
10-K	2016-12-31	Filed 2017-02-27
10-Q	2016-09-10	Filed 2016-10-19
10-Q	2016-06-18	Filed 2016-07-28
10-Q	2016-03-26	Filed 2016-05-04
10-K	2016-01-02	Filed 2016-03-02
10-Q	2015-09-12	Filed 2015-10-22
10-Q	2015-06-20	Filed 2015-07-29
10-Q	2015-03-28	Filed 2015-05-05
10-K	2015-01-03	Filed 2015-03-04
10-Q	2014-09-06	Filed 2014-10-14
10-Q	2014-06-14	Filed 2014-07-22
10-Q	2014-03-22	Filed 2014-04-30
10-K	2013-12-28	Filed 2014-03-17
10-Q	2013-09-07	Filed 2013-10-17
10-Q	2013-06-15	Filed 2013-07-25
10-Q	2013-03-23	Filed 2013-05-14

Reports

8-K	2018-06-15
8-K	2018-05-01
8-K	2018-03-30
8-K	2018-03-20
8-K	2018-02-27
8-K	2018-02-20
8-K	2018-01-15

Blackhawk Network Financials

HAWK Metrics, Comps, Filings

Quarterly | Annual

Valuation ($BB)

Market Cap, Enterprise Value

Balance Sheet ($BB)

Assets, Equity

Income Statement ($BB Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($BB Quarterly)

Ops, Inv, Fin


Comps ($MM TTM)	Market Cap	Gross Margin	EV/EBITDA	Ret on Assets	Assets	Liabilities	Revenue	G Profit	Net Income	EBITDA	EV
Amtrust Financial Services (AFSI)	2,888	0%	7.6	1%	25,690	22,231	6,689	0	261	250	1,894
Mazor Robotics (MZOR)	2,794			0%	131	17	0	0	0	0	2,794
BridgeBio Pharma (BBIO)	2,745	0%	-41.0	-9%	641	116	27	0	-61	-59	2,406
Steadfast Income REIT (SFR)	2,707	0%	20.7	12%	851	524	124	0	103	149	3,080
Syntel (SYNT)	2,670	38%	9.6	37%	488	423	966	363	178	271	2,592
Wiley John & Sons (JWA)	2,612	68%	9.8	5%	3,083	1,904	1,830	1,249	147	338	3,299
LifePoint Health (LPNT)	2,572	0%	10.3	1%	6,277	3,845	4,730	0	46	517	5,298
Blackhawk Network (HAWK)	2,552	81%	-321.4	-6%	2,726	2,037	2,254	1,814	-158	-9	2,906
Longfin (LFIN)	2,541	0%	-173.8	-11%	173	45	160	0	-18	-15	2,541
Verifone (PAY)	2,539	40%	39.3	-3%	2,343	1,573	1,819	725	-77	82	3,220
Linn Energy (LNGG)	2,500	0%	-49.6	-2%	2,922	1,433	297	0	-70	-65	3,229
Convergys (CVG)	2,494	38%	9.6	4%	2,205	796	2,701	1,018	87	266	2,562
Ocean Rig UDW (ORIG)	2,396			0%	2,852	649	0	0	0	0	2,192
FCB Financial (FCB)	2,389		11.9	0%	12,433	11,056	0	0	0	185	2,188
iHeartMedia (IHRT)	2,182	0%	8.0	3%	10,935		4,738	0	319	959	7,703
Cloudflare (NET)	2,153	78%	-50.0	-5%	840	99	74	58	-41	-33	1,645
PagerDuty (PD)	2,146	85%	-52.5	-9%	420	116	120	102	-40	-37	1,970
Pinnacle Entertainment (PNK)	2,104	0%	4.0	2%	3,859	4,140	2,544	0	80	673	2,702
Tesaro (TSRO)	2,098	69%	-3.8	-91%	711	842	219	151	-649	-587	2,256
Porter Holding International (ULNV)	2,022	49%	-3,780.1	-18%	3	4	2	1	-1	-1	2,022


Balance Sheet ($MM)	2013-06-15	2013-09-07	2013-12-28	2014-03-22	2014-06-14	2014-09-06	2015-01-03	2015-03-28	2015-06-20	2015-09-12	2016-01-02	2016-03-26	2016-06-18	2016-09-10	2016-12-31	2017-03-25	2017-06-17	2017-09-09	2017-12-30	2018-03-24
Cash	104	103	550	135	300	220	912	219	277	215	915	213	264	300	1,008	215	295	305	1,096	421
Accounts Receivable	86	92	126	118	122	126	181	177	178	189	242	225	227	200	263	259	263	226	185	152
Inventory							37	41	48	52	37	41	34	36	44	49	43	40	37	39
PP&E	70	71	162	82	85	95	233	132	135	154	290	166	165	169	346	173	174	181	396	172
Assets	739	648	1,981	914	1,167	1,156	2,486	1,803	1,933	2,002	3,113	2,221	2,334	2,294	3,596	2,559	2,726	2,912	4,140	2,726
Accounts Payable			99	77	82	90	117	104	113	113	119	105	98	104	154	144	147	142	156	125
Long-Term Debt					165	165	375	325	325	325	364	269	269	138	650	131	690	690	715	775
Liabilities	580	486	1,753	684	927	913	2,198	1,138	1,243	1,316	2,379	1,464	1,571	1,526	2,803	1,771	1,922	2,084	3,470	2,037
Stockholders' Equity	159	161	221	223	233	237	281	658	684	682	730	753	759	764	788	784	800	824	666	685


Income Statement ($MM)	2013-06-15	2013-09-07	2013-12-28	2014-03-22	2014-06-14	2014-09-06	2015-01-03	2015-03-28	2015-06-20	2015-09-12	2016-01-02	2016-03-26	2016-06-18	2016-09-10	2016-12-31	2017-03-25	2017-06-17	2017-09-09	2017-12-30	2018-03-24
Revenue	226	206	521	233	284	269	659	320	372	353	756	366	391	362	781	407	463	419	942	429
Cost of Revenue	34	35	159	42	45	47	85	64	66	68	103	73	76	75	131	102	108	94	145	93
Gross Profit	192	171	362	191	239	222	574	256	306	284	653	293	315	286	650	305	355	325	797	336
R&D
SG&A	49	40	92	53	100	58	88	62	84	72	137	78	84	75	138	92	103	83	166	94
Tax	2	2	26	-2	3	0	26	3	5	-3	22	-3	-7	-8	15	-10	-5	-12	144	-12
Net Income	3	2	49	-3	5	1	43	5	3	-4	42	-4	-11	-5	25	-13	-6	-8	-128	-16


Cash Flow ($MM)	2013-06-15	2013-09-07	2013-12-28	2014-03-22	2014-06-14	2014-09-06	2015-01-03	2015-03-28	2015-06-20	2015-09-12	2016-01-02	2016-03-26	2016-06-18	2016-09-10	2016-12-31	2017-03-25	2017-06-17	2017-09-09	2017-12-30	2018-03-24
Cash Operating		-49	566	-519	108	-52	750	-675	76	-26	824	-748	104	4	825	-766		53	987	-853
Cash Investing		50	-120	-10	-6	-29	-238	-12	-12	-130	-18	-122	-44	-10	-113	-33		-160	-68	-17
Cash Financing		-0	2	115	62	4	188	0	-7	97	-103	167	-12	44	5	-1		109	-127	51