Financhill
Sell
39

KB Quote, Financials, Valuation and Earnings

Last price:
$58.26
Seasonality move :
1.56%
Day range:
$58.19 - $58.85
52-week range:
$36.57 - $72.89
Dividend yield:
4.86%
P/E ratio:
6.80x
P/S ratio:
1.51x
P/B ratio:
0.49x
Volume:
122.9K
Avg. volume:
234.9K
1-year change:
48.5%
Market cap:
$21.8B
Revenue:
$14.9B
EPS (TTM):
$8.57
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.3B $12.7B $14.8B $12.8B $14.9B
Revenue Growth (YoY) 0.01% 11.97% 16.95% -13.84% 16.67%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9B $4.9B $5.5B $4.5B $4.5B
Other Inc / (Exp) $729.4M $1.1B $853.1M -$1.1B $1.4B
Operating Expenses $5.8B $5.9B $6.5B $5.6B $5.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.9B $4B $5.3B $4.2B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1.1B $1.5B $1.2B $1.2B
Net Income to Company $2.8B $3B $3.8B $3.1B $3.5B
 
Minority Interest in Earnings -$1.2M -$39.8M $22M $172.2M $52.4M
Net Income to Common Excl Extra Items $2.8B $2.9B $3.9B $3.2B $3.5B
 
Basic EPS (Cont. Ops) $7.25 $7.46 $9.73 $8.03 $8.86
Diluted EPS (Cont. Ops) $7.20 $7.36 $9.51 $7.85 $8.66
Weighted Average Basic Share $391.1M $389.6M $389.6M $389.6M $384M
Weighted Average Diluted Share $394M $394.8M $398.6M $398.9M $393.3M
 
EBITDA -- -- -- -- --
EBIT $8.6B $8B $8.8B $11.4B $17.7B
 
Revenue (Reported) $11.3B $12.7B $14.8B $12.8B $14.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.6B $8B $8.8B $11.4B $17.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.8B $2.7B $3.5B $3.8B
Revenue Growth (YoY) 10.54% 20.4% -27.67% 28.69% 7.71%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.3B $1.1B $1B $1B
Other Inc / (Exp) $236.2M $150.8M -$604.2M -$58.3M $588M
Operating Expenses $1.2B $1.6B $1.1B $1.3B $1.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $1.5B $1.4B $1.4B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $316.7M $411.7M $364M $430.7M $507.5M
Net Income to Company $1B $1.1B $882.5M $1B --
 
Minority Interest in Earnings -$23.2M -$6.5M $5.8M $24.2M $13.2M
Net Income to Common Excl Extra Items $980.8M $1.1B $1B $1B $1.2B
 
Basic EPS (Cont. Ops) $2.50 $2.83 $2.55 $2.62 $3.05
Diluted EPS (Cont. Ops) $2.47 $2.77 $2.50 $2.56 $3.02
Weighted Average Basic Share $389.6M $389.6M $399.7M $383.6M $378.9M
Weighted Average Diluted Share $394.5M $398.1M $408.8M $406.4M $394.6M
 
EBITDA -- -- -- -- --
EBIT $2.3B $2.4B $3.2B $4.7B $5B
 
Revenue (Reported) $3.1B $3.8B $2.7B $3.5B $3.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $2.4B $3.2B $4.7B $5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.8B $15B $12.9B $14.9B $15.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9B $5.8B $5.2B $4.3B $4.8B
Other Inc / (Exp) $810.3M $1.1B -$1.4B $1.2B $1.7B
Operating Expenses $5.9B $7.2B $5.7B $4.9B $5.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.9B $5.3B $5B $4.6B $4.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1.5B $1.3B $1.3B $1.3B
Net Income to Company $3B $3.8B $3.6B $3.4B --
 
Minority Interest in Earnings -$40.2M -$22.4M $36.1M $187.8M $51.6M
Net Income to Common Excl Extra Items $2.9B $3.8B $3.7B $3.5B $3.4B
 
Basic EPS (Cont. Ops) $7.29 $9.74 $9.36 $8.46 $8.68
Diluted EPS (Cont. Ops) $7.22 $9.53 $9.15 $8.28 $8.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.1B $8.9B $10.6B $16.6B $18B
 
Revenue (Reported) $11.8B $15B $12.9B $14.9B $15.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.1B $8.9B $10.6B $16.6B $18B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.1B $11.4B $9.3B $11.1B $11.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.9B $3.6B $3.4B $3.5B
Other Inc / (Exp) $618.1M $662.7M -$1.6B $836.2M $1B
Operating Expenses $3.5B $4.9B $4B $4B $4.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.3B $4.6B $4.3B $4.5B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $866.2M $1.3B $1.1B $1.2B $1.2B
Net Income to Company $2.5B $3.3B $3B $3.3B --
 
Minority Interest in Earnings -$39.9M -$22.9M -$6.9M $18.6M $18.3M
Net Income to Common Excl Extra Items $2.4B $3.3B $3.2B $3.4B $3.2B
 
Basic EPS (Cont. Ops) $6.12 $8.44 $8.02 $8.46 $8.24
Diluted EPS (Cont. Ops) $6.07 $8.26 $7.85 $8.28 $8.15
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA -- -- -- -- --
EBIT $6.3B $7.2B $9B $14.1B $14.3B
 
Revenue (Reported) $9.1B $11.4B $9.3B $11.1B $11.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.3B $7.2B $9B $14.1B $14.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $19B $24.5B $26.6B $26.5B $23.9B
Short Term Investments $39.8B $56.7B -- $63B $64B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $171.6M $233.1M -- $373.8M $486.5M
Other Current Assets -- -- -- -- --
Total Current Assets $71.2B $100B $29.8B $105.6B $106.1B
 
Property Plant And Equipment $4.4B $5B $4.4B $4B $3.8B
Long-Term Investments $105.3B $145.5B $151B $147.1B $154.5B
Goodwill $238M $700.2M -- $669.4M $672.8M
Other Intangibles $2.1B $2.4B -- $802.5M $841.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $447.5B $560B $550.8B $545.4B $555.4B
 
Accounts Payable $23.8M $28.6M -- $27.9M $27.9M
Accrued Expenses $3.3B $3.3B -- $3.8B $5.1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28B $39.5B $557.3M $27.9B $38.1B
 
Long-Term Debt $63.1B $82.3B $104.4B $95.6B $93.7B
Capital Leases -- -- -- -- --
Total Liabilities $413.7B $520.2B $509.3B $502.6B $509.7B
 
Common Stock $1.8B $1.9B $1.8B $1.7B $1.6B
Other Common Equity Adj $300.3M $577.7M $1.2B $989.9M $1.8B
Common Equity $33.3B $39B $40.8B $41.8B $44.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $505.2M $786.6M $700M $1B $1.5B
Total Equity $33.8B $39.8B $41.5B $42.9B $45.7B
 
Total Liabilities and Equity $447.5B $560B $550.8B $545.4B $555.4B
Cash and Short Terms $58.7B $81.2B $26.6B $89.5B $87.9B
Total Debt $63.1B $82.3B $104.4B $95.6B $93.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $22.7B $23.4B $19.2B $23.7B $20B
Short Term Investments $50.8B $54.4B $40.1B -- $68.3B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $280.7M -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $88.7B $81.5B $71.9B $30.5B $94.4B
 
Property Plant And Equipment $4.7B $4.4B $3.5B $3.7B $4B
Long-Term Investments $134.1B $140.8B $122.1B $142.3B $154.6B
Goodwill $650.1M -- -- -- --
Other Intangibles $2.1B -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $517.7B $547.1B $508.1B $530.9B $568.7B
 
Accounts Payable $28.7M -- -- -- --
Accrued Expenses $3.3B -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $37B $10.9B $6.8B $237.4M $11.4B
 
Long-Term Debt $75.2B $84.6B $87.8B $103B $93.2B
Capital Leases -- -- -- -- --
Total Liabilities $481.7B $507B $473.7B $487.3B $523B
 
Common Stock $1.8B $1.8B $1.5B $1.5B $1.6B
Other Common Equity Adj $330.3M $1.2B -$2.2B $1.6B $377.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $766.5M $584.4M $1.1B $1.5B $1.5B
Total Equity $36B $40.1B $34.5B $43.6B $45.7B
 
Total Liabilities and Equity $517.7B $547.1B $508.1B $530.9B $568.7B
Cash and Short Terms $73.4B $77.8B $59.3B $23.7B $88.3B
Total Debt $75.2B $84.6B $87.8B $103B $93.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.8B $3B $3.8B $3.1B $3.5B
Depreciation & Amoritzation $838.3M $884.6M $879.5M $682.9M $662.7M
Stock-Based Compensation $42.4M $41.6M $89.1M $45.3M $53.3M
Change in Accounts Receivable -$7.8M -$46M $9.2M -$82.3M -$30.3M
Change in Inventories -- -- -- -- --
Cash From Operations $8.1B -$7.1B -$1.8B $3.7B $3.1B
 
Capital Expenditures $808.6M $512.6M $417.9M $386.5M $520.8M
Cash Acquisitions $78.6M -$1.6B $327.6M $724.5M $992.5M
Cash From Investing -$10.6B -$9.3B -$3.4B -$15.3B -$2.7B
 
Dividends Paid (Ex Special Dividend) -$651.9M -$726.3M -$857.8M -$1.1B -$881.5M
Special Dividend Paid
Long-Term Debt Issued $84.7B $110B $112.8B $95B $64.1B
Long-Term Debt Repaid -$82.7B -$91.1B -$102.9B -$83.1B -$65.9B
Repurchase of Common Stock -$235.4M -- -- -- -$437.5M
Other Financing Activities $861.5M $3.1B $417.2M $955.2M $2.2B
Cash From Financing $2B $21.3B $9.5B $11.8B -$948.2M
 
Beginning Cash (CF) $5.7B $12.2B $17.6B $20.2B $20.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$563M $4.9B $4.3B $236.5M -$497.2M
Ending Cash (CF) $5.3B $16.9B $22.1B $20.6B $19.8B
 
Levered Free Cash Flow $7.3B -$7.6B -$2.2B $3.3B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $505.5M $555.6M $42.1M $180.3M --
Depreciation & Amoritzation $240.3M $241.4M $125.6M $180.6M --
Stock-Based Compensation $24.2M $17.2M $25.9M $8.1M --
Change in Accounts Receivable -$7.4M -$2.4M $24.4M $14M --
Change in Inventories -- -- -- -- --
Cash From Operations $418.2M $679.1M $6.6B -$893.8M --
 
Capital Expenditures $182.2M $175.5M $148.8M $156.9M --
Cash Acquisitions $124.8M $204.4M $168.1M $615.2M --
Cash From Investing -$1.1B $218.2M -$7.1B -$1.2B --
 
Dividends Paid (Ex Special Dividend) -$2.2M -$11.3M -$189.3M -$153.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $27.1B $76B $50.1B $33.2B --
Long-Term Debt Repaid -$23.9B -$72B -$49.4B -$32.4B --
Repurchase of Common Stock -- -- -- -$153.2M --
Other Financing Activities $348.1M -$408.7M -$50.1M $74.1M --
Cash From Financing $3.5B $3.6B $445.3M $521.2M --
 
Beginning Cash (CF) $7.2B $7.5B $7.3B $21.3B --
Foreign Exchange Rate Adjustment -$162.5M $81.7M -$98.8M -$94.1M --
Additions / Reductions $2.8B $4.5B -$44M -$1.5B --
Ending Cash (CF) $16.9B $22.1B $20.6B $19.8B --
 
Levered Free Cash Flow $236M $503.5M $6.4B -$1.1B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $3B $3.8B $3.6B $3.4B --
Depreciation & Amoritzation $893.2M $878.3M $798.7M $607.6M --
Stock-Based Compensation $36.5M $96.1M $36.6M $71.1M $8.1M
Change in Accounts Receivable -$34.9M $4.2M -$109M -$19.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.5B -$2B -$2.2B $10.6B --
 
Capital Expenditures $745.7M $424.6M $413.3M $512.7M $156.9M
Cash Acquisitions -$1.6B $248M $760.9M $545.4M $615.2M
Cash From Investing -$12.1B -$4.7B -$8B -$8.6B --
 
Dividends Paid (Ex Special Dividend) -$737.7M -$848.7M -$939.1M -$917.5M -$153.3M
Special Dividend Paid
Long-Term Debt Issued $107.8B $63.9B $120.9B $81.1B --
Long-Term Debt Repaid -$87.7B -$54.8B -$105.6B -$82.9B --
Repurchase of Common Stock -- -- -- -$284.4M --
Other Financing Activities $2.8B $1.2B $596.6M $2.1B --
Cash From Financing $22.1B $9.4B $14.9B -$1B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B $2.7B $4.7B $989.6M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$8.2B -$2.5B -$2.6B $10.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3B $3.8B $3.1B $3.5B --
Depreciation & Amoritzation $884.6M $879.5M $682.9M $662.7M --
Stock-Based Compensation $41.6M $89.1M $45.3M $53.3M --
Change in Accounts Receivable -$46M $9.2M -$82.3M -$30.3M --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.1B -$1.8B $3.7B $3.1B --
 
Capital Expenditures $512.6M $417.9M $386.5M $520.8M --
Cash Acquisitions -$1.6B $327.6M $724.5M $992.5M --
Cash From Investing -$9.3B -$3.4B -$15.3B -$2.7B --
 
Dividends Paid (Ex Special Dividend) -$726.3M -$857.8M -$1.1B -$881.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $110B $112.8B $95B $64.1B --
Long-Term Debt Repaid -$91.1B -$102.9B -$83.1B -$65.9B --
Repurchase of Common Stock -- -- -- -$437.5M --
Other Financing Activities $3.1B $417.2M $955.2M $2.2B --
Cash From Financing $21.3B $9.5B $11.8B -$948.2M --
 
Beginning Cash (CF) $26.2B $29.2B $69.6B $81.2B --
Foreign Exchange Rate Adjustment -$220.7M $211M $153.2M -$44.7M --
Additions / Reductions $4.9B $4.3B $236.5M -$497.2M --
Ending Cash (CF) $38B $43.5B $68.7B $80.2B --
 
Levered Free Cash Flow -$7.6B -$2.2B $3.3B $2.6B --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock