Financhill
Buy
53

EVR Quote, Financials, Valuation and Earnings

Last price:
$206.79
Seasonality move :
1.6%
Day range:
$201.45 - $207.40
52-week range:
$175.24 - $324.06
Dividend yield:
1.55%
P/E ratio:
22.83x
P/S ratio:
2.89x
P/B ratio:
4.74x
Volume:
627.1K
Avg. volume:
752.3K
1-year change:
6.01%
Market cap:
$8.1B
Revenue:
$3B
EPS (TTM):
$9.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $3.3B $2.8B $2.4B $3B
Revenue Growth (YoY) 12.71% 45.3% -16.03% -12.17% 22.82%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.8B $1.7B $1.7B $2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.9B $1.7B $1.7B $2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $540.8M $1.1B $704M $365.8M $533.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.2M $248M $172.6M $80.6M $115.4M
Net Income to Company $412.7M $868.6M $531.4M $285.2M $417.7M
 
Minority Interest in Earnings -$62.1M -$128.5M -$54.9M -$29.7M -$39.5M
Net Income to Common Excl Extra Items $350.6M $740.1M $476.5M $255.5M $378.3M
 
Basic EPS (Cont. Ops) $8.64 $18.48 $12.15 $6.71 $9.86
Diluted EPS (Cont. Ops) $8.22 $17.08 $11.61 $6.37 $9.08
Weighted Average Basic Share $40.6M $40.1M $39.2M $38.1M $38.4M
Weighted Average Diluted Share $42.6M $43.3M $41M $40.1M $41.6M
 
EBITDA -- -- -- -- --
EBIT $562.2M $1.1B $720.9M $382.5M $549.9M
 
Revenue (Reported) $2.3B $3.3B $2.8B $2.4B $3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $562.2M $1.1B $720.9M $382.5M $549.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $927.3M $1.1B $831.3M $784.2M $975.3M
Revenue Growth (YoY) 40.47% 20.32% -25.49% -5.67% 24.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $507.7M $559.1M $523M $559.9M $639.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $506.9M $566.3M $527.4M $565.9M $645.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $332.6M $460.1M $211.3M $119.7M $213.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.1M $110.2M $58.5M $27.6M $58.7M
Net Income to Company $255.5M $350M $152.8M $92M $154.8M
 
Minority Interest in Earnings -$35.1M -$54.1M -$12.4M -$9.3M -$14.4M
Net Income to Common Excl Extra Items $220.4M $295.9M $140.4M $82.7M $140.4M
 
Basic EPS (Cont. Ops) $5.40 $7.63 $3.62 $2.18 $3.67
Diluted EPS (Cont. Ops) $5.02 $6.96 $3.44 $2.03 $3.30
Weighted Average Basic Share $40.9M $38.7M $38.8M $37.9M $38.2M
Weighted Average Diluted Share $43.9M $42.5M $40.8M $40.7M $42.6M
 
EBITDA -- -- -- -- --
EBIT $337.6M $464.4M $215.4M $123.9M $217.7M
 
Revenue (Reported) $927.3M $1.1B $831.3M $784.2M $975.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $337.6M $464.4M $215.4M $123.9M $217.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3B $3.3B $2.8B $2.4B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.8B $1.7B $1.7B $2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.9B $1.7B $1.7B $2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $540.8M $1.1B $704M $365.8M $533.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.2M $248M $172.6M $80.6M $115.4M
Net Income to Company $412.7M $868.6M $531.4M $285.2M $417.7M
 
Minority Interest in Earnings -$62.1M -$128.5M -$54.9M -$29.7M -$39.5M
Net Income to Common Excl Extra Items $350.6M $740.1M $476.5M $255.5M $378.3M
 
Basic EPS (Cont. Ops) $8.62 $18.61 $12.16 $6.70 $9.87
Diluted EPS (Cont. Ops) $8.12 $17.16 $11.59 $6.34 $9.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $562.2M $1.1B $720.9M $382.5M $549.9M
 
Revenue (Reported) $2.3B $3.3B $2.8B $2.4B $3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $562.2M $1.1B $720.9M $382.5M $549.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.3B $2.8B $2.4B $3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.7B $1.7B $2B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.9B $1.7B $1.7B $2B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $704M $365.8M $533.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $248M $172.6M $80.6M $115.4M --
Net Income to Company $868.6M $531.4M $285.2M $417.7M --
 
Minority Interest in Earnings -$128.5M -$54.9M -$29.7M -$39.5M --
Net Income to Common Excl Extra Items $740.1M $476.5M $255.5M $378.3M --
 
Basic EPS (Cont. Ops) $18.61 $12.16 $6.70 $9.87 --
Diluted EPS (Cont. Ops) $17.16 $11.59 $6.34 $9.06 --
Weighted Average Basic Share $160.2M $156.9M $152.4M $153.5M --
Weighted Average Diluted Share $173.3M $164.2M $160.4M $166.6M --
 
EBITDA -- -- -- -- --
EBIT $1.1B $720.9M $382.5M $549.9M --
 
Revenue (Reported) $3.3B $2.8B $2.4B $3B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $720.9M $382.5M $549.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $829.6M $719.5M $786.3M $651.7M $939.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $368.3M $351.7M $385.1M $371.6M $421.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.1B $1.2B $1B $1.4B
 
Property Plant And Equipment $419.3M $411.9M $380.8M $516.1M $584.2M
Long-Term Investments $1.1B $1.7B $1.4B $1.4B $1.5B
Goodwill $129.1M $128.2M $123.3M $125.5M $124.5M
Other Intangibles $698K $336K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.4B $3.8B $3.6B $3.7B $4.2B
 
Accounts Payable $38M $31.6M $28.8M $26M $29M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.9M $47.3M $38M $36.3M $55.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $158.2M $158.8M $117.9M $113.5M $175.5M
 
Long-Term Debt $338.5M $376.2M $371.8M $373.9M $335.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.2B $1.9B $1.9B $2.2B
 
Common Stock $722K $748K $797K $821K $848K
Other Common Equity Adj -$9.8M -$12.1M -$27.9M -$26.5M -$36.1M
Common Equity $1.2B $1.3B $1.5B $1.6B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $258.4M $314.9M $189.6M $205.6M $234.2M
Total Equity $1.5B $1.6B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $3.4B $3.8B $3.6B $3.7B $4.2B
Cash and Short Terms $829.6M $719.5M $786.3M $651.7M $939.7M
Total Debt $376.5M $376.2M $371.8M $373.9M $373.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $829.6M $719.5M $786.3M $651.7M $939.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $368.3M $351.7M $385.1M $371.6M $421.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.1B $1.2B $1B $1.4B
 
Property Plant And Equipment $419.3M $411.9M $380.8M $516.1M $584.2M
Long-Term Investments $1.1B $1.7B $1.4B $1.4B $1.5B
Goodwill $129.1M $128.2M $123.3M $125.5M $124.5M
Other Intangibles $698K $336K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.4B $3.8B $3.6B $3.7B $4.2B
 
Accounts Payable $38M $31.6M $28.8M $26M $29M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $42.9M $47.3M $38M $36.3M $55.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $158.2M $158.8M $117.9M $113.5M $175.5M
 
Long-Term Debt $338.5M $376.2M $371.8M $373.9M $335.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.2B $1.9B $1.9B $2.2B
 
Common Stock $722K $748K $797K $821K $848K
Other Common Equity Adj -$9.8M -$12.1M -$27.9M -$26.5M -$36.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $258.4M $314.9M $189.6M $205.6M $234.2M
Total Equity $1.5B $1.6B $1.7B $1.8B $1.9B
 
Total Liabilities and Equity $3.4B $3.8B $3.6B $3.7B $4.2B
Cash and Short Terms $829.6M $719.5M $786.3M $651.7M $939.7M
Total Debt $376.5M $376.2M $371.8M $373.9M $373.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $412.7M $868.6M $531.4M $285.2M $417.7M
Depreciation & Amoritzation $30M $28.7M $28.7M $2.4M -$387K
Stock-Based Compensation $367.4M $422.2M $467.3M $515.4M $569.7M
Change in Accounts Receivable -$79.7M $14.4M -$42.9M $7.5M -$62.5M
Change in Inventories -- -- -- -- --
Cash From Operations $978.4M $1.4B $531.4M $458M $988.2M
 
Capital Expenditures $53.3M $28M $23.2M $20M $30.1M
Cash Acquisitions $679K -- -- -- --
Cash From Investing -$483.9M -$705.9M $313.3M $15.6M -$67.4M
 
Dividends Paid (Ex Special Dividend) -$106.6M -$118.8M -$127.3M -$127.9M -$135.8M
Special Dividend Paid
Long-Term Debt Issued -- $38M $67M -- --
Long-Term Debt Repaid -- -$38M -$67M -- --
Repurchase of Common Stock -$147.4M -$729.7M -$550.3M -$392M -$450.5M
Other Financing Activities -$53.8M -$76.9M -$58M -$37.4M -$42.2M
Cash From Financing -$307.8M -$925.3M -$735.6M -$557.2M -$628.6M
 
Beginning Cash (CF) $643.9M $838.2M $587.3M $672.1M $605.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $186.7M -$246.3M $109.1M -$83.7M $292.2M
Ending Cash (CF) $838.2M $587.3M $672.1M $605.5M $882.1M
 
Levered Free Cash Flow $925M $1.4B $508.2M $437.9M $958.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $255.5M $350M $152.8M $92M $154.8M
Depreciation & Amoritzation $7.6M $7.3M $7.1M -$4.7M -$802K
Stock-Based Compensation $96.3M $113M $109.9M $121.7M $137.2M
Change in Accounts Receivable -$80.3M $43.4M -$75.4M -$36.7M -$14.2M
Change in Inventories -- -- -- -- --
Cash From Operations $695.2M $855M $374.2M $415.6M $686.4M
 
Capital Expenditures $11.8M $4.6M $4.1M $1.5M $13.3M
Cash Acquisitions -$1.2M -- -- -- --
Cash From Investing -$965.1M -$497.7M -$105.2M -$274.8M -$246.6M
 
Dividends Paid (Ex Special Dividend) -$25.3M -$26.8M -$28.2M -$28.8M -$30.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$3.1M -$196M -$58.4M -$2.7M -$30M
Other Financing Activities -$31.1M -$32.8M -$17.5M -$15.1M -$17M
Cash From Financing -$59.4M -$255.6M -$104.1M -$46.6M -$77.9M
 
Beginning Cash (CF) $1.2B $487.9M $482.2M $501.5M $542M
Foreign Exchange Rate Adjustment $8.9M -$2.3M $25M $9.9M -$21.8M
Additions / Reductions -$329.4M $101.7M $164.9M $94.2M $361.9M
Ending Cash (CF) $838.2M $587.3M $672.1M $605.5M $882.1M
 
Levered Free Cash Flow $683.4M $850.4M $370.1M $414.1M $673.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $412.7M $868.6M $531.4M $285.2M $417.7M
Depreciation & Amoritzation $30M $28.7M $28.7M $2.4M -$387K
Stock-Based Compensation $367.4M $422.2M $467.3M $515.4M $569.7M
Change in Accounts Receivable -$79.7M $14.4M -$42.9M $7.5M -$62.5M
Change in Inventories -- -- -- -- --
Cash From Operations $978.4M $1.4B $531.4M $458M $988.2M
 
Capital Expenditures $53.3M $28M $23.2M $20M $30.1M
Cash Acquisitions $679K -- -- -- --
Cash From Investing -$483.9M -$705.9M $313.3M $15.6M -$67.4M
 
Dividends Paid (Ex Special Dividend) -$106.6M -$118.8M -$127.3M -$127.9M -$135.8M
Special Dividend Paid
Long-Term Debt Issued -- $38M -- -- --
Long-Term Debt Repaid -- -$38M -- -- --
Repurchase of Common Stock -$147.4M -$729.7M -$550.3M -$392M -$450.5M
Other Financing Activities -$53.8M -$76.9M -$58M -$37.4M -$42.2M
Cash From Financing -$307.8M -$925.3M -$735.6M -$557.2M -$628.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $186.7M -$246.3M $109.1M -$83.7M $292.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $925M $1.4B $508.2M $437.9M $958.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $868.6M $531.4M $285.2M $417.7M --
Depreciation & Amoritzation $28.7M $28.7M $2.4M -$387K --
Stock-Based Compensation $422.2M $467.3M $515.4M $569.7M --
Change in Accounts Receivable $14.4M -$42.9M $7.5M -$62.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $531.4M $458M $988.2M --
 
Capital Expenditures $28M $23.2M $20M $30.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$705.9M $313.3M $15.6M -$67.4M --
 
Dividends Paid (Ex Special Dividend) -$118.8M -$127.3M -$127.9M -$135.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $38M $67M -- -- --
Long-Term Debt Repaid -$38M -$67M -- -- --
Repurchase of Common Stock -$729.7M -$550.3M -$392M -$450.5M --
Other Financing Activities -$76.9M -$58M -$37.4M -$42.2M --
Cash From Financing -$925.3M -$735.6M -$557.2M -$628.6M --
 
Beginning Cash (CF) $2.2B $2B $2.3B $2.4B --
Foreign Exchange Rate Adjustment -$4.6M -$24.3M $17M -$15.5M --
Additions / Reductions -$246.3M $109.1M -$83.7M $292.2M --
Ending Cash (CF) $1.9B $2.1B $2.2B $2.6B --
 
Levered Free Cash Flow $1.4B $508.2M $437.9M $958.1M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock