Financhill
Buy
69

EVR Quote, Financials, Valuation and Earnings

Last price:
$213.97
Seasonality move :
-0.26%
Day range:
$201.97 - $212.38
52-week range:
$148.63 - $324.06
Dividend yield:
1.55%
P/E ratio:
19.73x
P/S ratio:
2.79x
P/B ratio:
4.67x
Volume:
835.5K
Avg. volume:
879K
1-year change:
11.98%
Market cap:
$8B
Revenue:
$3B
EPS (TTM):
$10.45
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $662.3M $722.9M $572.1M $580.8M $694.8M
Revenue Growth (YoY) 55.11% 9.14% -20.85% 1.52% 19.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $395.4M $429.7M $366.9M $387.7M $459.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $402M $436.8M $370.5M $394M $465.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $197.2M $211.9M $108.4M $86.4M $112.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.7M $34.8M $16.1M -$6.7M -$41.7M
Net Income to Company $165.6M $177.1M $92.2M $93.1M --
 
Minority Interest in Earnings -$21.2M -$19.1M -$8.9M -$7.4M -$7.6M
Net Income to Common Excl Extra Items $144.4M $158M $83.4M $85.7M $146.2M
 
Basic EPS (Cont. Ops) $3.49 $4.03 $2.17 $2.23 $3.78
Diluted EPS (Cont. Ops) $3.25 $3.79 $2.06 $2.09 $3.48
Weighted Average Basic Share $41.4M $39.2M $38.5M $38.4M $38.7M
Weighted Average Diluted Share $44.5M $41.7M $40.4M $41.1M $42.1M
 
EBITDA -- -- -- -- --
EBIT $201.8M $216.1M $112.5M $90.6M $116.3M
 
Revenue (Reported) $662.3M $722.9M $572.1M $580.8M $694.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $201.8M $216.1M $112.5M $90.6M $116.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.5B $3.4B $2.6B $2.4B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.9B $1.6B $1.7B $2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.9B $1.7B $1.7B $2.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $685.6M $1.1B $600.5M $343.9M $558.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146.3M $251.1M $154M $57.8M $80.4M
Net Income to Company $539.4M $880.1M $446.6M $286.1M --
 
Minority Interest in Earnings -$75.6M -$126.3M -$44.7M -$28.3M -$39.6M
Net Income to Common Excl Extra Items $463.8M $753.8M $401.9M $257.8M $438.8M
 
Basic EPS (Cont. Ops) $11.33 $19.15 $10.30 $6.76 $11.42
Diluted EPS (Cont. Ops) $10.63 $17.70 $9.86 $6.37 $10.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $705.6M $1.1B $617.3M $360.6M $575.5M
 
Revenue (Reported) $2.5B $3.4B $2.6B $2.4B $3.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $705.6M $1.1B $617.3M $360.6M $575.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $662.3M $722.9M $572.1M $580.8M $694.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $395.4M $429.7M $366.9M $387.7M $459.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $402M $436.8M $370.5M $394M $465.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $197.2M $211.9M $108.4M $86.4M $112.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.7M $34.8M $16.1M -$6.7M -$41.7M
Net Income to Company $165.6M $177.1M $92.2M $93.1M --
 
Minority Interest in Earnings -$21.2M -$19.1M -$8.9M -$7.4M -$7.6M
Net Income to Common Excl Extra Items $144.4M $158M $83.4M $85.7M $146.2M
 
Basic EPS (Cont. Ops) $3.49 $4.03 $2.17 $2.23 $3.78
Diluted EPS (Cont. Ops) $3.25 $3.79 $2.06 $2.09 $3.48
Weighted Average Basic Share $41.4M $39.2M $38.5M $38.4M $38.7M
Weighted Average Diluted Share $44.5M $41.7M $40.4M $41.1M $42.1M
 
EBITDA -- -- -- -- --
EBIT $201.8M $216.1M $112.5M $90.6M $116.3M
 
Revenue (Reported) $662.3M $722.9M $572.1M $580.8M $694.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $201.8M $216.1M $112.5M $90.6M $116.3M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $410.8M $454.8M $579.2M $617.8M --
Short Term Investments $873.1M $1.1B $803.1M $817.3M --
Accounts Receivable, Net $356.4M $313.7M $299.2M $331.7M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.7B $1.9B $1.7B $1.8B --
 
Property Plant And Equipment $412.7M $404.7M $388.8M $501.3M --
Long-Term Investments $959.5M $1.1B $846.9M $860.7M --
Goodwill $129.2M $126.8M $124.1M $125M --
Other Intangibles $607K $246K -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.7B $2.9B $2.8B $3B --
 
Accounts Payable $40.8M $32.4M $28.6M $29.5M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $43.7M $49M $34.5M $37.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $133.3M $223.8M $120M $133.4M --
 
Long-Term Debt $376.5M $308.5M $372.5M $373.8M --
Capital Leases -- -- -- -- --
Total Liabilities $1.3B $1.4B $1.2B $1.4B --
 
Common Stock $745K $795K $818K $843K --
Other Common Equity Adj -$8.4M -$14.8M -$25.7M -$29.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $265.1M $177.6M $193.3M $203.5M --
Total Equity $1.4B $1.6B $1.6B $1.6B --
 
Total Liabilities and Equity $2.7B $2.9B $2.8B $3B --
Cash and Short Terms $1.3B $1.6B $1.4B $1.4B --
Total Debt $376.5M $375.4M $372.5M $373.8M --
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $539.4M $880.1M $446.6M $286.1M --
Depreciation & Amoritzation $28.2M $29.1M $26.7M -$988K --
Stock-Based Compensation $383.7M $445.5M $480.1M $524.5M $430.4M
Change in Accounts Receivable -$104.6M $37.3M $4.1M -$41.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $822.6M $1.2B $632.9M $561.5M --
 
Capital Expenditures $48.4M $25.7M $22.6M $16.3M $29M
Cash Acquisitions $679K -- -- -- --
Cash From Investing -$618.5M -$202.5M $251M -$39.1M --
 
Dividends Paid (Ex Special Dividend) -$110.2M -$123M -$126.8M -$129.9M -$92.6M
Special Dividend Paid
Long-Term Debt Issued $38M -- -- -- --
Long-Term Debt Repaid -$38M -- -- -- --
Repurchase of Common Stock -$237.7M -$781.5M -$553.8M -$370.7M --
Other Financing Activities -$54.5M -$69.5M -$62.8M -$38.2M --
Cash From Financing -$402.5M -$974M -$743.4M -$538.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$198.4M $52.3M $140.5M -$16.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $774.2M $1.2B $610.3M $545.2M --
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 Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Stock Ideas

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
62
RGC alert for May 2

Regencell Bioscience Holdings [RGC] is down 22.08% over the past day.

Buy
65
MYRG alert for May 2

MYR Group [MYRG] is up 5.11% over the past day.

Sell
35
FTAI alert for May 2

FTAI Aviation [FTAI] is up 3.53% over the past day.

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

Show me the best stock