Financhill
Buy
65

KKR Quote, Financials, Valuation and Earnings

Last price:
$149.95
Seasonality move :
6.4%
Day range:
$150.61 - $152.89
52-week range:
$78.95 - $163.68
Dividend yield:
0.45%
P/E ratio:
47.07x
P/S ratio:
6.20x
P/B ratio:
5.63x
Volume:
1.3M
Avg. volume:
3.5M
1-year change:
85.59%
Market cap:
$135.5B
Revenue:
$14.3B
EPS (TTM):
$3.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $4.2B $4.2B $16.1B $5.6B $14.3B
Revenue Growth (YoY) 76.18% 0.24% 280.67% -65.45% 157.37%
 
Cost of Revenues $2.1B $2.2B $9.2B $3.6B $9.5B
Gross Profit $2.1B $2.1B $6.9B $2B $4.9B
Gross Profit Margin 49.85% 49.12% 42.81% 36.06% 33.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $791.5M $780.6M $1.9B $2.4B $2.7B
Other Inc / (Exp) $3.5B $4B $8.5B -$204M $4B
Operating Expenses $791.5M $780.6M $1.9B $2.4B $2.7B
Operating Income $1.3B $1.3B $5B -$345.6M $2.1B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $5.2B $5.7B $13.8B -$292.2M $6.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $528.8M $609.1M $1.4B $125.4M $1.2B
Net Income to Company $4.6B $5.1B $12.5B -$417.6M $5.4B
 
Minority Interest in Earnings -$2.6B -$3.1B -$7.7B -$104.1M -$1.6B
Net Income to Common Excl Extra Items $2B $2B $4.7B -$521.7M $3.7B
 
Basic EPS (Cont. Ops) $3.62 $3.45 $7.95 -$0.79 $4.24
Diluted EPS (Cont. Ops) $3.54 $3.37 $7.42 -$0.79 $4.09
Weighted Average Basic Share $545.1M $562.8M $582.3M $749.5M $867.5M
Weighted Average Diluted Share $557.7M $583.7M $633.1M $749.5M $911.8M
 
EBITDA $6.2B $6.7B $15B $1.3B $9.5B
EBIT $6.2B $6.7B $15B $1.3B $9.5B
 
Revenue (Reported) $4.2B $4.2B $16.1B $5.6B $14.3B
Operating Income (Reported) $1.3B $1.3B $5B -$345.6M $2.1B
Operating Income (Adjusted) $6.2B $6.7B $15B $1.3B $9.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $4.5B $1.8B $3.3B $4.7B
Revenue Growth (YoY) 139.76% 136.56% -59.39% 79.76% 44.56%
 
Cost of Revenues $882.3M $2.7B $1.1B $1.7B $3.8B
Gross Profit $1B $1.8B $739M $1.6B $885.6M
Gross Profit Margin 53.44% 39.93% 40.59% 49.12% 18.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $211.4M $469.8M $566.3M $605.3M $821.6M
Other Inc / (Exp) $2.4B $2.2B -$49.1M $1.7B $1.5B
Operating Expenses $211.4M $469.8M $566.3M $605.3M $821.6M
Operating Income $801.5M $1.3B $172.7M $1B $64M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.3B $3.7B $206.2M $2.8B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $359.4M $379.3M $81.7M $437.2M $209.9M
Net Income to Company $3B $3.3B $124.5M $2.4B $1.4B
 
Minority Interest in Earnings -$1.9B -$2.1B -$74.6M -$891.9M -$834.1M
Net Income to Common Excl Extra Items $1.1B $1.2B $49.9M $1.5B $600.6M
 
Basic EPS (Cont. Ops) $1.86 $1.94 $0.04 $1.71 $0.68
Diluted EPS (Cont. Ops) $1.79 $1.80 $0.04 $1.64 $0.64
Weighted Average Basic Share $562.4M $583M $859.8M $862.1M $887.4M
Weighted Average Diluted Share $589.1M $637.4M $886.2M $909.1M $942M
 
EBITDA $3.6B $4B $623.8M $3.6B $2.4B
EBIT $3.6B $4B $623.8M $3.6B $2.4B
 
Revenue (Reported) $1.9B $4.5B $1.8B $3.3B $4.7B
Operating Income (Reported) $801.5M $1.3B $172.7M $1B $64M
Operating Income (Adjusted) $3.6B $4B $623.8M $3.6B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.3B $14.2B $7B $12.4B $22.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $7.9B $4.1B $7.9B $18.8B
Gross Profit $1.5B $6.3B $2.9B $4.5B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $758M $1.5B $2.3B $2.6B $3B
Other Inc / (Exp) $1.2B $12.2B $5.9M $2.5B $4.8B
Operating Expenses $758M $1.5B $2.3B $2.6B $3B
Operating Income $783.4M $4.8B $572.4M $1.9B $994.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.4B $17.4B $803.7M $4.8B $6.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $347.6M $1.6B $249M $1B $982.7M
Net Income to Company $2B $15.9B $554.6M $3.8B $5.1B
 
Minority Interest in Earnings -$996.9M -$10.2B -$623.9M -$957.1M -$2.1B
Net Income to Common Excl Extra Items $1B $5.7B -$69.3M $2.8B $3B
 
Basic EPS (Cont. Ops) $1.73 $9.58 -$0.09 $3.27 $3.38
Diluted EPS (Cont. Ops) $1.63 $8.99 -$0.16 $3.15 $3.24
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $3.3B $18.5B $2.2B $7.5B $9.4B
EBIT $3.3B $18.5B $2.2B $7.5B $9.4B
 
Revenue (Reported) $3.3B $14.2B $7B $12.4B $22.8B
Operating Income (Reported) $783.4M $4.8B $572.4M $1.9B $994.8M
Operating Income (Adjusted) $3.3B $18.5B $2.2B $7.5B $9.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.2B $12.2B $3.1B $10B $18.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $7B $1.9B $6.2B $15.5B
Gross Profit $1B $5.2B $1.2B $3.7B $2.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $542.5M $1.3B $1.7B $2B $2.3B
Other Inc / (Exp) $116M $8.4B -$178.1M $2.6B $3.4B
Operating Expenses $542.5M $1.3B $1.7B $2B $2.3B
Operating Income $471.7M $4B -$427.2M $1.8B $633.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $902.5M $12.6B -$421.4M $4.7B $4.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $205M $1.2B $15.8M $910.9M $696.1M
Net Income to Company $697.5M $11.5B -$437.2M $3.8B $3.5B
 
Minority Interest in Earnings -$206.2M -$7.3B -$222.8M -$1.1B -$1.6B
Net Income to Common Excl Extra Items $491.3M $4.1B -$660M $2.7B $2B
 
Basic EPS (Cont. Ops) $0.80 $6.98 -$1.06 $3.06 $2.20
Diluted EPS (Cont. Ops) $0.72 $6.53 -$1.06 $2.94 $2.10
Weighted Average Basic Share $1.7B $1.7B $2.1B $2.6B $2.7B
Weighted Average Diluted Share $1.7B $1.9B $2.2B $2.7B $2.8B
 
EBITDA $1.6B $13.5B $639M $6.8B $6.7B
EBIT $1.6B $13.5B $639M $6.8B $6.7B
 
Revenue (Reported) $2.2B $12.2B $3.1B $10B $18.4B
Operating Income (Reported) $471.7M $4B -$427.2M $1.8B $633.5M
Operating Income (Adjusted) $1.6B $13.5B $639M $6.8B $6.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $3.2B $6.5B $10.1B $12.8B $20.3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $26.9M $75.7M $167.7M $167.7M $243.7M
Inventory -- -- -- -- --
Prepaid Expenses $99.1M $103.4M $122.6M $139.2M $311.1M
Other Current Assets -- -- -- -- --
Total Current Assets $4.4B $9B $39.7B $43.6B $61.4B
 
Property Plant And Equipment $969.4M $951.4M $1.2B $1.4B $1.4B
Long-Term Investments $54.9B $69.3B $212.5B $216.6B $240B
Goodwill $83.5M $83.5M $585M $1.1B $1.1B
Other Intangibles -- -- $1.7B $4.4B $6.3B
Other Long-Term Assets $139.5M $99.3M $5.8B $4.6B $4.5B
Total Assets $60.9B $79.8B $264.3B $275.3B $317.3B
 
Accounts Payable $1.6B $2B $3.9B $2.1B $2.9B
Accrued Expenses $715.5M $1B $26.4B $26.1B $36.9B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $3.5B $30.8B $29.3B $40.6B
 
Long-Term Debt $27B $33.4B $38.9B $43.1B $48.6B
Capital Leases -- -- -- -- --
Total Liabilities $30.4B $39B $206.1B $220B $258.9B
 
Common Stock $491.1M $1.6B $1.1B $1.1B $8.9M
Other Common Equity Adj -$41.6M -$18.6M -$209.8M -$5.3B -$4.5B
Common Equity $10.3B $12.1B $16.5B $17.7B $22.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $19.7B $27.1B $40.6B $36.6B $35.5B
Total Equity $30.5B $40.8B $58.1B $55.4B $58.4B
 
Total Liabilities and Equity $60.9B $79.8B $264.3B $275.3B $317.3B
Cash and Short Terms $3.2B $6.5B $10.1B $12.8B $20.3B
Total Debt $27B $33.4B $38.9B $43.5B $48.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $5.7B $12B $11.1B $11.3B $14.5B
Short Term Investments -- -- -- $76.7B $101.7B
Accounts Receivable, Net $58.8M $106.1M $168M $207.7M $535.3M
Inventory -- -- -- -- --
Prepaid Expenses $107.8M $125M $258.4M $195.2M $220.5M
Other Current Assets -- -- -- -- --
Total Current Assets $8B $43.2B $42.9B $158.2B $222.6B
 
Property Plant And Equipment $882.9M $1.2B $1.3B $1.4B $1.7B
Long-Term Investments $61B $211.1B $208.5B $115.3B $120.7B
Goodwill $83.5M $580.6M $1B $1B $1.1B
Other Intangibles -- $1.6B $3.5B $4.3B $7B
Other Long-Term Assets $275.3M $5.7B $4.3B $4.3B $4.6B
Total Assets $70.7B $265.8B $266.2B $288.7B $360.7B
 
Accounts Payable $1.6B $3.7B $2.3B $2.7B $5.3B
Accrued Expenses $1.5B $27.9B $24.2B $25.4B $48.7B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.4B $32B $27.2B $28.7B $54.7B
 
Long-Term Debt $31.5B $41.5B $40.8B $46.3B $49.7B
Capital Leases -- -- -- -- --
Total Liabilities $36.6B $208.7B $214.3B $227.1B $298.9B
 
Common Stock $1.6B $1.1B $1.1B $8.8M $8.9M
Other Common Equity Adj -$41.1M -$174.4M -$6.1B -$5.9B -$5.5B
Common Equity -- -- -- -- --
Total Preferred Equity $1.1B -$155M -- -- --
Minority Interest, Total $21.8B $40.1B $34.5B $41.2B $37.7B
Total Equity $34B $57.1B $52B $61.6B $61.8B
 
Total Liabilities and Equity $70.7B $265.8B $266.2B $288.7B $360.7B
Cash and Short Terms $5.7B $12B $11.1B $88B $116.2B
Total Debt $31.5B $41.5B $41B $46.3B $49.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $4.6B $5.1B $12.5B -$417.6M $5.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $297.7M $326.8M $529.8M $730.2M $618.5M
Change in Accounts Receivable -- -- $685.8M $685.5M $1.1B
Change in Inventories -- -- -- -- --
Cash From Operations -$5.7B -$6B -$7.2B -$5.3B -$1.5B
 
Capital Expenditures $207.4M $153.4M $102M $85.1M $108.4M
Cash Acquisitions -- -- -$473.8M -$1.7B --
Cash From Investing -$207.4M -$153.4M -$9.6B -$13.6B -$3.9B
 
Dividends Paid (Ex Special Dividend) -$304.9M -$353.9M -$419.6M -$513.3M -$615M
Special Dividend Paid
Long-Term Debt Issued $14.8B $16.6B $30.4B $20.4B $16.4B
Long-Term Debt Repaid -$9.3B -$11.3B -$21.5B -$13.9B -$12.8B
Repurchase of Common Stock -$72.1M -$246.2M -$769.7M -$346.7M -$289.8M
Other Financing Activities $1.5B $4B $12.8B $16.5B $10.1B
Cash From Financing $6.5B $9.8B $20.4B $22.1B $12.8B
 
Beginning Cash (CF) $2.6B $3.2B $7B $10.5B $13.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $595.5M $3.7B $3.6B $3.1B $7.4B
Ending Cash (CF) $3.2B $7B $10.5B $13.4B $20.8B
 
Levered Free Cash Flow -$5.9B -$6.1B -$7.3B -$5.4B -$1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3B $3.3B $124.5M $2.4B $1.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $64.3M $119.6M $174.1M $146.6M $184.7M
Change in Accounts Receivable -- $292.9M $228.9M $587.8M -$748.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$1.4B -$2.3B -$1.5B $2B $1.9B
 
Capital Expenditures $35.8M $33M $24.4M $17.4M $44.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$35.8M -$4.5B -$3.6B -$1.1B -$5.1B
 
Dividends Paid (Ex Special Dividend) -$83.8M -$104.3M -$150.5M -$158.8M -$155.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7B $8.6B $4.1B $2.9B $7.3B
Long-Term Debt Repaid -$2.8B -$5B -$2.5B -$2.9B -$6.8B
Repurchase of Common Stock -- -$155M -- -$17.6M --
Other Financing Activities $652.5M $3.9B $2.8B $301.2M $1.7B
Cash From Financing $3.6B $7.2B $4.3B $104.1M $2.1B
 
Beginning Cash (CF) $3.7B $12B $12.4B $10.7B $16.1B
Foreign Exchange Rate Adjustment $28.3M -$17M -$14.2M -$36.3M $59.2M
Additions / Reductions $2.1B $511.5M -$728.2M $998.4M -$1.2B
Ending Cash (CF) $5.9B $12.5B $11.6B $11.7B $15B
 
Levered Free Cash Flow -$1.4B -$2.3B -$1.5B $2B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2B $15.9B $554.6M $3.8B $5.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $269M $426.4M $793.1M $648.9M $693.2M
Change in Accounts Receivable -- $435.7M $1B $460.9M $798.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$6.3B -$5.4B -$8.2B -$3.2B $7.9B
 
Capital Expenditures $155M $124.4M $78.1M $105.7M $117.6M
Cash Acquisitions -- -$473.8M -$1.7B -- --
Cash From Investing -$155M -$7.1B -$13.3B -$7.7B -$16B
 
Dividends Paid (Ex Special Dividend) -$322.6M -$426M -$464.6M -$619.7M -$602.7M
Special Dividend Paid
Long-Term Debt Issued $15.5B $25.5B $26.9B $14.9B $25.9B
Long-Term Debt Repaid -$9.9B -$17.6B -$19.9B -$10.3B -$22.8B
Repurchase of Common Stock -$289.7M -$635.9M -$480.4M -- --
Other Financing Activities $2.6B $12.3B $14.9B $7.5B $8.9B
Cash From Financing $8.7B $19B $20.9B $11B $11.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $6.6B -$630.5M $125.3M $3.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$6.5B -$5.5B -$8.3B -$3.4B $7.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $697.5M $11.5B -$437.2M $3.8B $3.5B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $196.6M $296.3M $559.6M $478.3M $553M
Change in Accounts Receivable -- $435.7M $795.5M $570.9M $308.4M
Change in Inventories -- -- -- -- --
Cash From Operations -$4.1B -$3.6B -$4.6B -$2.6B $6.8B
 
Capital Expenditures $111.5M $82.5M $58.6M $79.2M $88.4M
Cash Acquisitions -- -$473.8M -$1.7B -- --
Cash From Investing -$111.5M -$7B -$10.7B -$4.7B -$16.8B
 
Dividends Paid (Ex Special Dividend) -$245.5M -$317.6M -$362.6M -$469M -$456.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $11.7B $20.6B $17.2B $11.6B $21.2B
Long-Term Debt Repaid -$7.5B -$13.9B -$12.3B -$8.8B -$18.8B
Repurchase of Common Stock -$246.2M -$635.9M -$346.7M -$289.8M --
Other Financing Activities $2.1B $10.4B $12.5B $3.5B $2.3B
Cash From Financing $6.9B $16.1B $16.7B $5.6B $4.2B
 
Beginning Cash (CF) $3.7B $30B $36.4B $33.9B $53B
Foreign Exchange Rate Adjustment $22M -$31M -$234.6M -$9.1M $4.9M
Additions / Reductions $2.6B $5.6B $1.3B -$1.7B -$5.9B
Ending Cash (CF) $9.6B $35.5B $37.5B $32.2B $47.2B
 
Levered Free Cash Flow -$4.3B -$3.6B -$4.7B -$2.7B $6.7B

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock