Financhill
Buy
60

EVR Quote, Financials, Valuation and Earnings

Last price:
$275.32
Seasonality move :
3.89%
Day range:
$262.67 - $279.31
52-week range:
$162.72 - $324.06
Dividend yield:
1.15%
P/E ratio:
35.41x
P/S ratio:
4.07x
P/B ratio:
6.75x
Volume:
767.4K
Avg. volume:
330.3K
1-year change:
66.43%
Market cap:
$10.5B
Revenue:
$2.4B
EPS (TTM):
$7.79
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $2B $2.3B $3.3B $2.8B $2.4B
Revenue Growth (YoY) -2.71% 12.71% 45.3% -16.03% -12.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.4B $1.8B $1.7B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.4B $1.9B $1.7B $1.7B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $448.7M $540.8M $1.1B $704M $365.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $95M $128.2M $248M $172.6M $80.6M
Net Income to Company $353.7M $412.7M $868.6M $531.4M $285.2M
 
Minority Interest in Earnings -$56.2M -$62.1M -$128.5M -$54.9M -$29.7M
Net Income to Common Excl Extra Items $297.4M $350.6M $740.1M $476.5M $255.5M
 
Basic EPS (Cont. Ops) $7.44 $8.64 $18.48 $12.15 $6.71
Diluted EPS (Cont. Ops) $6.89 $8.22 $17.08 $11.61 $6.37
Weighted Average Basic Share $40M $40.6M $40.1M $39.2M $38.1M
Weighted Average Diluted Share $43.2M $42.6M $43.3M $41M $40.1M
 
EBITDA -- -- -- -- --
EBIT $468.8M $562.2M $1.1B $720.9M $382.5M
 
Revenue (Reported) $2B $2.3B $3.3B $2.8B $2.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $468.8M $562.2M $1.1B $720.9M $382.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $402.5M $823.6M $576.9M $570.2M $734.2M
Revenue Growth (YoY) 0.08% 104.6% -29.95% -1.16% 28.76%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $259.8M $486.5M $355.8M $391.7M $488M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $258.2M $485M $362.9M $397.6M $486.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $66.8M $248.8M $132.4M $78.5M $123.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.7M $59.7M $40.8M $19.7M $35M
Net Income to Company $51.1M $189.1M $91.6M $58.8M $88.1M
 
Minority Interest in Earnings -$8.5M -$29.6M -$9.2M -$6.6M -$9.7M
Net Income to Common Excl Extra Items $42.6M $159.5M $82.4M $52.1M $78.4M
 
Basic EPS (Cont. Ops) $1.05 $4.04 $2.11 $1.38 $2.05
Diluted EPS (Cont. Ops) $1.01 $3.74 $2.03 $1.30 $1.86
Weighted Average Basic Share $40.7M $39.5M $39.1M $37.8M $38.3M
Weighted Average Diluted Share $42.3M $42.7M $40.5M $40M $42M
 
EBITDA -- -- -- -- --
EBIT $71.8M $253.2M $136.6M $82.7M $127.3M
 
Revenue (Reported) $402.5M $823.6M $576.9M $570.2M $734.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $71.8M $253.2M $136.6M $82.7M $127.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $3.1B $3B $2.5B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.8B $1.7B $1.6B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.8B $1.8B $1.6B $1.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $368.8M $989M $952.9M $457.4M $439.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85.8M $215M $224.3M $111.4M $84.3M
Net Income to Company $282.9M $774.1M $728.6M $346M $355M
 
Minority Interest in Earnings -$47.5M -$109.4M -$96.7M -$32.8M -$34.4M
Net Income to Common Excl Extra Items $235.4M $664.6M $631.9M $313.2M $320.6M
 
Basic EPS (Cont. Ops) $5.90 $16.38 $16.17 $8.14 $8.38
Diluted EPS (Cont. Ops) $5.58 $15.22 $15.11 $7.75 $7.79
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $391.4M $1B $969.9M $474.1M $456M
 
Revenue (Reported) $2B $3.1B $3B $2.5B $2.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $391.4M $1B $969.9M $474.1M $456M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $2.2B $1.9B $1.6B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $864.6M $1.3B $1.2B $1.1B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $844.5M $1.3B $1.2B $1.1B $1.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $208.3M $656.5M $492.8M $246.1M $319.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51M $137.9M $114.1M $52.9M $56.7M
Net Income to Company $157.2M $518.6M $378.6M $193.2M $263M
 
Minority Interest in Earnings -$27M -$74.3M -$42.5M -$20.4M -$25.1M
Net Income to Common Excl Extra Items $130.2M $444.3M $336.1M $172.7M $237.8M
 
Basic EPS (Cont. Ops) $3.22 $10.98 $8.54 $4.52 $6.20
Diluted EPS (Cont. Ops) $3.10 $10.20 $8.15 $4.31 $5.76
Weighted Average Basic Share $121.3M $121.5M $118.1M $114.5M $115.2M
Weighted Average Diluted Share $126.6M $130.8M $123.3M $119.7M $124M
 
EBITDA -- -- -- -- --
EBIT $224.6M $669.7M $505.5M $258.7M $332.2M
 
Revenue (Reported) $1.3B $2.2B $1.9B $1.6B $2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $224.6M $669.7M $505.5M $258.7M $332.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $848.6M $829.6M $719.5M $786.3M $651.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $296.4M $368.3M $351.7M $385.1M $371.6M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.2B $1.2B $1.1B $1.2B $1B
 
Property Plant And Equipment $326.8M $419.3M $411.9M $380.8M $516.1M
Long-Term Investments $498.6M $1.1B $1.7B $1.4B $1.4B
Goodwill $130.8M $129.1M $128.2M $123.3M $125.5M
Other Intangibles $2.3M $698K $336K -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.6B $3.4B $3.8B $3.6B $3.7B
 
Accounts Payable $39.7M $38M $31.6M $28.8M $26M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $33.3M $42.9M $47.3M $38M $36.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $134.1M $158.2M $158.8M $117.9M $113.5M
 
Long-Term Debt $375.1M $338.5M $376.2M $371.8M $373.9M
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $1.9B $2.2B $1.9B $1.9B
 
Common Stock $687K $722K $748K $797K $821K
Other Common Equity Adj -$27.6M -$9.8M -$12.1M -$27.9M -$26.5M
Common Equity $869.7M $1.2B $1.3B $1.5B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $256.5M $258.4M $314.9M $189.6M $205.6M
Total Equity $1.1B $1.5B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $2.6B $3.4B $3.8B $3.6B $3.7B
Cash and Short Terms $848.6M $829.6M $719.5M $786.3M $651.7M
Total Debt $375.1M $376.5M $376.2M $371.8M $373.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.1B $478.8M $473.1M $576.8M $630.8M
Short Term Investments $100.8M $1.3B $1.3B $1.1B $583.7M
Accounts Receivable, Net $282.4M $398M $303.7M $333M $415.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.6B $2.2B $2.1B $2B $1.7B
 
Property Plant And Equipment $427.8M $405.6M $385.9M $529.9M $506M
Long-Term Investments $183.1M $1.3B $1.4B $1.1B $1.2B
Goodwill $126.3M $128.2M $119.8M $123.5M $127.6M
Other Intangibles $802K $426K $62K -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.6B $3.3B $3.2B $3.2B $3.6B
 
Accounts Payable $41.1M $45.5M $33.1M $29M $35.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $41M $44.8M $40.6M $35M $43.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $165.9M $125.8M $118.6M $98.9M $167.6M
 
Long-Term Debt $336.6M $376M $369.3M $372.4M $338M
Capital Leases -- -- -- -- --
Total Liabilities $1.4B $1.8B $1.6B $1.6B $1.8B
 
Common Stock $720K $746K $796K $820K $846K
Other Common Equity Adj -$31.4M -$13.7M -$50.8M -$27.9M -$19.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $236.1M $290.6M $176.1M $201.6M $223.1M
Total Equity $1.2B $1.5B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $2.6B $3.3B $3.2B $3.2B $3.6B
Cash and Short Terms $1.3B $1.7B $1.8B $1.6B $1.2B
Total Debt $374.5M $376M $369.3M $372.4M $375.9M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $353.7M $412.7M $868.6M $531.4M $285.2M
Depreciation & Amoritzation $35.7M $30M $28.7M $28.7M $2.4M
Stock-Based Compensation $360.3M $367.4M $422.2M $467.3M $515.4M
Change in Accounts Receivable $6.7M -$79.7M $14.4M -$42.9M $7.5M
Change in Inventories -- -- -- -- --
Cash From Operations $504.7M $978.4M $1.4B $531.4M $458M
 
Capital Expenditures $70.8M $53.3M $28M $23.2M $20M
Cash Acquisitions -- $679K -- -- --
Cash From Investing -$373.5M -$483.9M -$705.9M $313.3M $15.6M
 
Dividends Paid (Ex Special Dividend) -$96.8M -$106.6M -$118.8M -$127.3M -$127.9M
Special Dividend Paid
Long-Term Debt Issued $235.7M -- $38M $67M --
Long-Term Debt Repaid -$30M -- -$38M -$67M --
Repurchase of Common Stock -$333.3M -$147.4M -$729.7M -$550.3M -$392M
Other Financing Activities -$65.6M -$53.8M -$76.9M -$58M -$37.4M
Cash From Financing -$290M -$307.8M -$925.3M -$735.6M -$557.2M
 
Beginning Cash (CF) $800.1M $643.9M $838.2M $587.3M $672.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$158.8M $186.7M -$246.3M $109.1M -$83.7M
Ending Cash (CF) $643.9M $838.2M $587.3M $672.1M $605.5M
 
Levered Free Cash Flow $433.9M $925M $1.4B $508.2M $437.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $51.1M $189.1M $91.6M $58.8M $88.1M
Depreciation & Amoritzation $6.5M $7.2M $7.2M $952K -$664K
Stock-Based Compensation $94.2M $107M $118.8M $121.3M $144.1M
Change in Accounts Receivable $26.9M -$76.2M $6.9M -$19.7M -$56.9M
Change in Inventories -- -- -- -- --
Cash From Operations $164.4M $415.4M $325.8M $247.9M $234.5M
 
Capital Expenditures $11.9M $7M $7.6M $6.2M $7.9M
Cash Acquisitions $1.8M -- -- -- --
Cash From Investing -$2.4M -$220.2M -$197.1M -$189.9M -$204.6M
 
Dividends Paid (Ex Special Dividend) -$23.8M -$26.8M -$28.2M -$28.8M -$30.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$926K -$110.5M -$34.9M -$41M -$100.2M
Other Financing Activities -$9.3M -$15.2M -$6.6M -$7.4M -$8.7M
Cash From Financing -$33.9M -$152.5M -$69.7M -$77.1M -$139.7M
 
Beginning Cash (CF) $1B $451M $453.4M $529.5M $640.5M
Foreign Exchange Rate Adjustment $5.5M -$5.9M -$30.2M -$8.8M $11.4M
Additions / Reductions $128.1M $42.7M $59M -$19.2M -$109.8M
Ending Cash (CF) $1.2B $487.9M $482.2M $501.5M $542M
 
Levered Free Cash Flow $152.5M $408.4M $318.2M $241.7M $226.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $282.9M $774.1M $728.6M $346M $355M
Depreciation & Amoritzation $31.7M $28.9M $28.9M $14.1M -$4.3M
Stock-Based Compensation $353.1M $405.5M $470.4M $503.6M $554.3M
Change in Accounts Receivable $5.6M -$109.3M $76M -$31.3M -$85M
Change in Inventories -- -- -- -- --
Cash From Operations $696.9M $1.2B $1B $416.5M $717.4M
 
Capital Expenditures $66.2M $35.2M $23.6M $22.7M $18.3M
Cash Acquisitions $1.8M -$1.2M -- -- --
Cash From Investing $461.8M -$1.2B -$79.1M $185.3M -$95.7M
 
Dividends Paid (Ex Special Dividend) -$104.2M -$117.2M -$125.9M -$127.2M -$133.8M
Special Dividend Paid
Long-Term Debt Issued -- $38M -- -- --
Long-Term Debt Repaid -- -$38M -- -- --
Repurchase of Common Stock -$173.6M -$536.8M -$687.9M -$447.6M -$423.2M
Other Financing Activities -$42M -$75.1M -$73.3M -$39.8M -$40.3M
Cash From Financing -$319.8M -$729.2M -$887.1M -$614.7M -$597.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $838.9M -$677.4M $45.9M -$12.9M $24.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $630.7M $1.2B $988.5M $393.9M $699.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $157.2M $518.6M $378.6M $193.2M $263M
Depreciation & Amoritzation $22.4M $21.4M $21.6M $7.1M $415K
Stock-Based Compensation $271.1M $309.2M $357.4M $393.6M $432.5M
Change in Accounts Receivable $534K -$29M $32.5M $44.2M -$48.3M
Change in Inventories -- -- -- -- --
Cash From Operations $283.2M $529.9M $157.2M $42.3M $301.8M
 
Capital Expenditures $41.6M $23.4M $19.1M $18.6M $16.8M
Cash Acquisitions $1.8M -- -- -- --
Cash From Investing $481.2M -$208.2M $418.5M $290.5M $179.1M
 
Dividends Paid (Ex Special Dividend) -$81.3M -$91.9M -$99.1M -$99.1M -$105M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $38M $67M -- --
Long-Term Debt Repaid -- -$38M -$67M -- --
Repurchase of Common Stock -$144.3M -$533.7M -$491.9M -$389.3M -$420.5M
Other Financing Activities -$22.7M -$44.1M -$40.5M -$22.3M -$25.2M
Cash From Financing -$248.4M -$669.7M -$631.5M -$510.6M -$550.7M
 
Beginning Cash (CF) $2.3B $1.7B $1.5B $1.8B $1.8B
Foreign Exchange Rate Adjustment -$1.3M -$2.3M -$49.3M $7.1M $6.3M
Additions / Reductions $516.1M -$348M -$55.8M -$177.8M -$69.8M
Ending Cash (CF) $2.8B $1.4B $1.4B $1.6B $1.8B
 
Levered Free Cash Flow $241.6M $506.5M $138.1M $23.8M $285M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 1.96% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.6% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.43% over the past day.

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

Show me the best stock