Financhill
Buy
57

EWBC Quote, Financials, Valuation and Earnings

Last price:
$122.63
Seasonality move :
-1.86%
Day range:
$121.69 - $123.82
52-week range:
$68.27 - $123.22
Dividend yield:
2.12%
P/E ratio:
12.87x
P/S ratio:
3.69x
P/B ratio:
1.89x
Volume:
1.1M
Avg. volume:
1.1M
1-year change:
22.28%
Market cap:
$16.9B
Revenue:
$4.7B
EPS (TTM):
$9.52
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $2.6B $3.9B $4.5B $4.7B
Revenue Growth (YoY) 4.01% 40.4% 51.97% 13.84% 4.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $41.3M $37.4M $22.7M $24.1M --
Operating Expenses -$1.1B -$1.4B -$1.5B -$1.5B -$1.7B
Operating Income $1.1B $1.4B $1.5B $1.5B $1.7B
 
Net Interest Expenses $10M $9.2M $174.5M $194.1M $144.2M
EBT. Incl. Unusual Items $1.1B $1.4B $1.5B $1.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.4M $283.6M $298.6M $316.3M $400.3M
Net Income to Company $873M $1.1B $1.2B $1.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $873M $1.1B $1.2B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $6.16 $7.98 $8.23 $8.39 $9.58
Diluted EPS (Cont. Ops) $6.10 $7.92 $8.18 $8.33 $9.52
Weighted Average Basic Share $141.8M $141.3M $141.2M $138.9M $138.3M
Weighted Average Diluted Share $143.1M $142.5M $141.9M $140M $139.1M
 
EBITDA $1.3B $1.8B $3B $3.6B --
EBIT $1.1B $1.7B $2.8B $3.4B $3.5B
 
Revenue (Reported) $1.8B $2.6B $3.9B $4.5B $4.7B
Operating Income (Reported) $1.1B $1.4B $1.5B $1.5B $1.7B
Operating Income (Adjusted) $1.1B $1.7B $2.8B $3.4B $3.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $480.4M $819.6M $1.1B $1.1B $1.2B
Revenue Growth (YoY) 10.76% 70.61% 28.85% 5.83% 4.59%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.3M $489K $3.9M $7.1M --
Operating Expenses -$277.1M -$388.3M -$327.2M -$355.8M -$466.9M
Operating Income $277.1M $388.3M $327.2M $355.8M $466.9M
 
Net Interest Expenses $1.6M $2.7M $52.5M $43.2M $27.2M
EBT. Incl. Unusual Items $277.1M $388.3M $327.2M $355.8M $466.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59.3M $51.6M $88.3M $62.7M $110.7M
Net Income to Company $217.8M $336.8M $239M $293.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $217.8M $336.8M $239M $293.1M $356.3M
 
Basic EPS (Cont. Ops) $1.53 $2.39 $1.70 $2.11 $2.58
Diluted EPS (Cont. Ops) $1.52 $2.37 $1.69 $2.10 $2.55
Weighted Average Basic Share $141.9M $140.9M $140.6M $138.6M $138.3M
Weighted Average Diluted Share $143.3M $142.1M $141.4M $139.9M $139.1M
 
EBITDA -- -- -- -- --
EBIT $294.1M $544M $742.8M $827.5M $882M
 
Revenue (Reported) $480.4M $819.6M $1.1B $1.1B $1.2B
Operating Income (Reported) $277.1M $388.3M $327.2M $355.8M $466.9M
Operating Income (Adjusted) $294.1M $544M $742.8M $827.5M $882M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.8B $2.6B $3.9B $4.5B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $41.3M $37.4M $22.7M $24.1M --
Operating Expenses -$1.1B -$1.4B -$1.5B -$1.5B -$1.7B
Operating Income $1.1B $1.4B $1.5B $1.5B $1.7B
 
Net Interest Expenses $10M $9.2M $174.5M $194.1M $144.2M
EBT. Incl. Unusual Items $1.1B $1.4B $1.5B $1.5B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.4M $283.6M $298.6M $316.3M $400.3M
Net Income to Company $873M $1.1B $1.2B $1.2B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $873M $1.1B $1.2B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $6.16 $7.99 $8.22 $8.39 $9.60
Diluted EPS (Cont. Ops) $6.10 $7.92 $8.19 $8.33 $9.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $1.1B $1.7B $2.8B $3.4B $3.5B
 
Revenue (Reported) $1.8B $2.6B $3.9B $4.5B $4.6B
Operating Income (Reported) $1.1B $1.4B $1.5B $1.5B $1.7B
Operating Income (Adjusted) $1.1B $1.7B $2.8B $3.4B $3.5B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $2.6B $3.9B $4.5B $4.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $37.4M $22.7M $24.1M $10.1M --
Operating Expenses -$1.4B -$1.5B -$1.5B -$1.7B --
Operating Income $1.4B $1.5B $1.5B $1.7B --
 
Net Interest Expenses $9.2M $174.5M $194.1M $144.2M --
EBT. Incl. Unusual Items $1.4B $1.5B $1.5B $1.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283.6M $298.6M $316.3M $400.3M --
Net Income to Company $1.1B $1.2B $1.2B $600.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.2B $1.2B $1.3B --
 
Basic EPS (Cont. Ops) $7.99 $8.22 $8.39 $9.60 --
Diluted EPS (Cont. Ops) $7.92 $8.19 $8.33 $9.52 --
Weighted Average Basic Share $565.3M $564.7M $555.6M $552M --
Weighted Average Diluted Share $569.7M $567.3M $559.6M $556.1M --
 
EBITDA $340.9M $689.6M $881.7M $872.2M --
EBIT $1.7B $2.8B $3.4B $3.5B --
 
Revenue (Reported) $2.6B $3.9B $4.5B $4.6B --
Operating Income (Reported) $1.4B $1.5B $1.5B $1.7B --
Operating Income (Adjusted) $1.7B $2.8B $3.4B $3.5B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $527.3M $535M $444.8M $360.7M $4.2B
Short Term Investments $10B $6B $6.2B $180.2M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.2B $4.7B $5.8B $6.1B $4.7B
 
Property Plant And Equipment $195.9M $192.9M $180.4M $164.2M $125.4M
Long-Term Investments $5.2B $4.1B $6.4B $7.1B $990.5M
Goodwill $465.7M $465.7M $465.7M $465.7M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $60.9B $64.1B $69.7B $76B $80.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $4.5B -- --
Current Portion Of Capital Lease Obligations $105.5M $111.9M $102.4M $89.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.9B $53.4B $58.5B $64.4B $40.1B
 
Long-Term Debt $553.1M $264.3M $255.4M $125.2M $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $55.4B $58.1B $62.7B $68.3B $71.5B
 
Common Stock $168K $168K $169K $170K --
Other Common Equity Adj -$90.4M -$765.6M -$620.6M -$585.3M --
Common Equity $5.8B $6B $7B $7.7B $8.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.8B $6B $7B $7.7B $8.9B
 
Total Liabilities and Equity $61.2B $64.1B $69.7B $76B $80.4B
Cash and Short Terms $14.6B $9.7B $10.8B $5.5B --
Total Debt $802.4M $264.3M $255.4M $125.2M $3.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $527.3M $535M $444.8M $360.7M $4.2B
Short Term Investments $10B $6B $6.2B $180.2M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.2B $4.7B $5.8B $6.1B $4.7B
 
Property Plant And Equipment $195.9M $192.9M $180.4M $164.2M $125.4M
Long-Term Investments $5.2B $4.1B $6.4B $7.1B $990.5M
Goodwill $465.7M $465.7M $465.7M $465.7M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $60.9B $64.1B $69.7B $76B $80.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $4.5B -- --
Current Portion Of Capital Lease Obligations $105.5M $111.9M $102.4M $89.3M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.9B $53.4B $58.5B $64.4B $32.1B
 
Long-Term Debt $553.1M $264.3M $255.4M $125.2M $3.2B
Capital Leases -- -- -- -- --
Total Liabilities $55.4B $58.1B $62.7B $68.3B $71.5B
 
Common Stock $168K $168K $169K $170K --
Other Common Equity Adj -$90.4M -$765.6M -$620.6M -$585.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.8B $6B $7B $7.7B $8.9B
 
Total Liabilities and Equity $61.2B $64.1B $69.7B $76B $80.4B
Cash and Short Terms $14.6B $9.7B $10.8B $5.5B --
Total Debt $802.4M $264.3M $255.4M $125.2M $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $567.8M $873M $1.1B $1.2B $1.2B
Depreciation & Amoritzation $119.9M $156.8M $159.9M $163.5M $198.4M
Stock-Based Compensation $29.2M $32.6M $37.6M $39.9M $45.5M
Change in Accounts Receivable -$340.6M $124.5M $187.5M -$146.3M $63.7M
Change in Inventories -- -- -- -- --
Cash From Operations $710.2M $1.2B $2.1B $1.4B $1.4B
 
Capital Expenditures $2.7M $6M $734K -- $84.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.9B -$9.1B -$4.6B -$4.3B -$6.3B
 
Dividends Paid (Ex Special Dividend) $158.2M $188.8M $228.4M $274.6M $308.5M
Special Dividend Paid
Long-Term Debt Issued $1.4B $400K $5B $6B $4B
Long-Term Debt Repaid -$1.6B -$406.6M -$5.2B -$6B -$617.8M
Repurchase of Common Stock $146M -- $100M $82.2M $143.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $6.9B $7.8B $2.1B $4B $5.5B
 
Beginning Cash (CF) $3.3B $4B $3.9B $3.5B $4.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $756.8M -$105M -$431.2M $1.1B $635.8M
Ending Cash (CF) $4B $3.9B $3.5B $4.6B $5.3B
 
Levered Free Cash Flow $707.6M $1.2B $2.1B $1.4B $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $217.8M $336.8M $239M $293.1M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $8.5M $8.3M $9.9M $11.2M --
Change in Accounts Receivable $203.1M $130.6M $215.1M $4.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $432M $454.3M $569M $503.7M --
 
Capital Expenditures $6M $734K -- $84.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$337.2M -$1.4B -$1.5B --
 
Dividends Paid (Ex Special Dividend) $46.9M $56.4M $67.7M $76.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $400K $350M -- $400K --
Long-Term Debt Repaid -$697K -$675.2M -$234K -$611K --
Repurchase of Common Stock -- -- $82.2M $19.9M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$67.2M $1.2B $835.8M $1.4B --
 
Beginning Cash (CF) $4.9B $2.2B $4.6B $4.9B --
Foreign Exchange Rate Adjustment $5.2M $6.8M $5.8M -$15M --
Additions / Reductions -$940M $1.3B $53.8M $390.7M --
Ending Cash (CF) $3.9B $3.5B $4.6B $5.3B --
 
Levered Free Cash Flow $426M $453.5M $569M $419.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $873M $1.1B $1.2B $1.2B --
Depreciation & Amoritzation $156.8M $159.9M $163.5M $198.4M --
Stock-Based Compensation $32.6M $37.6M $39.9M $45.5M --
Change in Accounts Receivable $124.5M $187.5M -$146.3M $63.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $2.1B $1.4B $1.4B --
 
Capital Expenditures $6M $734K -- $84.1M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9.1B -$4.6B -$4.3B -$6.3B --
 
Dividends Paid (Ex Special Dividend) $188.8M $228.4M $274.6M $308.5M --
Special Dividend Paid
Long-Term Debt Issued -- $5B $6B $4B --
Long-Term Debt Repaid -$406.6M -$5.2B -$6B -$617.8M --
Repurchase of Common Stock -- $100M $82.2M $143.1M --
Other Financing Activities -- -- -- -- --
Cash From Financing $7.8B $2.1B $4B $5.5B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$105M -$431.2M $1.1B $635.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.2B $2.1B $1.4B $1.4B --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.1B $1.2B $1.2B $600.5M --
Depreciation & Amoritzation $26.6M $32.6M $51M $130.8M --
Stock-Based Compensation $37.6M $39.9M $45.5M $62.6M --
Change in Accounts Receivable $187.5M -$146.3M $63.7M -$125.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $1.4B $1.4B $788.3M --
 
Capital Expenditures $734K -- $84.1M -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B -$4.3B -$6.3B -$3.9B --
 
Dividends Paid (Ex Special Dividend) $228.4M $274.6M $308.5M $251.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5B $6B $4B $2B --
Long-Term Debt Repaid -$5.2B -$6B -$617.8M -$419K --
Repurchase of Common Stock $100M $82.2M $143.1M $114.5M --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1B $4B $5.5B $2.6B --
 
Beginning Cash (CF) $11.8B $20.4B $18.1B $8.7B --
Foreign Exchange Rate Adjustment -$28.5M -$7M -$8.2M -$15.3M --
Additions / Reductions -$431.2M $1.1B $635.8M -$556.5M --
Ending Cash (CF) $11.4B $21.5B $18.7B $7.9B --
 
Levered Free Cash Flow $2.1B $1.4B $1.4B $788.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
43
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock