Financhill
Buy
66

KB Quote, Financials, Valuation and Earnings

Last price:
$87.22
Seasonality move :
1.31%
Day range:
$85.60 - $87.57
52-week range:
$46.38 - $92.39
Dividend yield:
2.89%
P/E ratio:
8.13x
P/S ratio:
0.91x
P/B ratio:
0.81x
Volume:
41.6K
Avg. volume:
123.2K
1-year change:
46.21%
Market cap:
$31.5B
Revenue:
$36.2B
EPS (TTM):
$10.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $30.3B $33.9B $28.1B $36.7B $36.2B
Revenue Growth (YoY) 8.86% 11.93% -17.17% 30.69% -1.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $853.1M -$1.1B $1.4B $705.4M
Operating Expenses -$4B -$5.4B -$4.1B -$4.9B -$5.9B
Operating Income $4B $5.4B $4.1B $4.9B $5.9B
 
Net Interest Expenses $1.5B $1.5B $2.3B $3.7B $3.8B
EBT. Incl. Unusual Items $4.1B $5.3B $4.2B $4.7B $5.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.5B $1.2B $1.2B $1.4B
Net Income to Company $3B $3.8B $3B $3.5B $3.7B
 
Minority Interest in Earnings $39.9M -$22M -$171.5M -$52.4M -$36.4M
Net Income to Common Excl Extra Items $3B $3.8B $2.9B $3.3B $3.5B
 
Basic EPS (Cont. Ops) $7.49 $9.72 $8.00 $8.79 $9.44
Diluted EPS (Cont. Ops) $7.40 $9.51 $7.82 $8.59 $9.33
Weighted Average Basic Share $389.6M $389.6M $389.6M $384M $378.8M
Weighted Average Diluted Share $394.8M $398.6M $398.9M $393.3M $383.4M
 
EBITDA -- -- -- -- --
EBIT $8.1B $8.8B $11.4B $17.6B $18.1B
 
Revenue (Reported) $30.3B $33.9B $28.1B $36.7B $36.2B
Operating Income (Reported) $4B $5.4B $4.1B $4.9B $5.9B
Operating Income (Adjusted) $8.1B $8.8B $11.4B $17.6B $18.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.2B $7.2B $9.1B $9.4B $9.1B
Revenue Growth (YoY) 13.91% -12.43% 26.73% 3.18% -2.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $150.8M -$604.2M -$58.3M $588M --
Operating Expenses -$1.5B -$1.3B -$1.5B -$1.7B -$1.7B
Operating Income $1.5B $1.3B $1.5B $1.7B $1.7B
 
Net Interest Expenses $359.9M $593.2M $930.4M $979.4M $840.4M
EBT. Incl. Unusual Items $1.5B $1.4B $1.4B $1.7B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $411.9M $363.7M $431M $508.6M $437.3M
Net Income to Company $1.1B $882.5M $1B -- --
 
Minority Interest in Earnings $6.5M -$5.8M -$24.2M -$13.2M -$22.2M
Net Income to Common Excl Extra Items $1.1B $988.5M $981.6M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $2.83 $2.55 $2.62 $3.05 $3.25
Diluted EPS (Cont. Ops) $2.77 $2.50 $2.56 $3.02 $3.22
Weighted Average Basic Share $389.6M $389.6M $383.6M $378.9M $363.5M
Weighted Average Diluted Share $398.1M $398.6M $392.4M $382.5M $366.8M
 
EBITDA -- -- -- -- --
EBIT $2.4B $3.2B $4.7B $5B $4.4B
 
Revenue (Reported) $8.2B $7.2B $9.1B $9.4B $9.1B
Operating Income (Reported) $1.5B $1.3B $1.5B $1.7B $1.7B
Operating Income (Adjusted) $2.4B $3.2B $4.7B $5B $4.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.2B $28.7B $35.2B $36.9B $35.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B -$1.4B $630.6M $1.5B --
Operating Expenses -$5.3B -$4.8B -$4.9B -$5.4B -$5.5B
Operating Income $5.3B $4.8B $4.9B $5.4B $5.5B
 
Net Interest Expenses $1.5B $1.9B $3.5B $3.8B $3.5B
EBT. Incl. Unusual Items $5.3B $5B $4.6B $4.6B $5.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.5B $1.3B $1.3B $1.3B $1.5B
Net Income to Company $3.8B $3.6B $3.3B -- --
 
Minority Interest in Earnings $22.4M -$36.2M -$187.4M -$51.6M -$31.8M
Net Income to Common Excl Extra Items $3.8B $3.6B $3.1B $3.2B $3.9B
 
Basic EPS (Cont. Ops) $9.77 $9.36 $8.60 $8.58 $10.80
Diluted EPS (Cont. Ops) $9.57 $9.15 $8.41 $8.49 $10.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.9B $10.6B $16.6B $17.8B $17.3B
 
Revenue (Reported) $34.2B $28.7B $35.2B $36.9B $35.4B
Operating Income (Reported) $5.3B $4.8B $4.9B $5.4B $5.5B
Operating Income (Adjusted) $8.9B $10.6B $16.6B $17.8B $17.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $25.7B $20.5B $27.6B $27.8B $27.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $662.7M -$1.6B $228.6M $852.5M $50.3M
Operating Expenses -$4.6B -$4B -$4.7B -$5.2B -$4.8B
Operating Income $4.6B $4B $4.7B $5.2B $4.8B
 
Net Interest Expenses $1.1B $1.5B $2.7B $2.9B $2.6B
EBT. Incl. Unusual Items $4.6B $4.3B $4.5B $4.5B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.1B $1.2B $1.2B $1.3B
Net Income to Company $3.3B $3B $3.3B $793.7M $1.2B
 
Minority Interest in Earnings $22.9M $6.9M -$18.6M -$18.3M -$14.4M
Net Income to Common Excl Extra Items $3.3B $3.1B $3.2B $3.1B $3.5B
 
Basic EPS (Cont. Ops) $8.44 $8.02 $8.46 $8.24 $9.58
Diluted EPS (Cont. Ops) $8.27 $7.84 $8.27 $8.15 $9.50
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.1B $1.1B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.1B
 
EBITDA -- -- -- -- --
EBIT $7.2B $9B $14.1B $14.3B $13.5B
 
Revenue (Reported) $25.7B $20.5B $27.6B $27.8B $27.1B
Operating Income (Reported) $4.6B $4B $4.7B $5.2B $4.8B
Operating Income (Adjusted) $7.2B $9B $14.1B $14.3B $13.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16.7B $19.7B $14.9B $13.1B $11B
Short Term Investments $56.7B -- $63B $64B $63.8B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $233.1M -- $373.8M $486.5M $444.3M
Other Current Assets -- -- -- -- --
Total Current Assets $40.9B $37.7B $41B $40.2B $37.1B
 
Property Plant And Equipment $5B $4.4B $3.9B $3.8B $3.7B
Long-Term Investments $2.9B $1.8B $2.2B $2.6B $2.5B
Goodwill $700.2M -- $669.4M $672.8M $593.5M
Other Intangibles $2.4B -- $802.5M $841.1M $741.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $564.4B $560.4B $544.6B $555.7B $514.8B
 
Accounts Payable $7.9B $10.4B $2B $2.8B $923M
Accrued Expenses $3.3B -- $3.8B $5.1B $4.8B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $240.5B $246.4B $222.3B $214.7B $196.7B
 
Long-Term Debt $45.2B $44B $42.2B $43.7B $40.6B
Capital Leases -- -- -- -- --
Total Liabilities $526B $522.1B $505.3B $514.1B $477.6B
 
Common Stock $1.9B $1.8B $1.7B $1.6B $1.4B
Other Common Equity Adj $577.7M $1.2B $794.3M $1.7B $337.4M
Common Equity $37.6B $37.5B $38.3B $40.1B $35.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $789.6M $701M $1B $1.5B $1.3B
Total Equity $38.4B $38.2B $39.3B $41.6B $37.2B
 
Total Liabilities and Equity $564.4B $560.4B $544.6B $555.7B $514.8B
Cash and Short Terms $81.2B $26.6B $25.7B $87.9B $84.7B
Total Debt $90.7B $95.4B $102.4B $97.4B $91.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $17.7B $13.5B $4.2B $14.1B $10.6B
Short Term Investments $54.4B $40.1B -- $68.3B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $27.2B $31.6B $30.3B $24.5B $23.1B
 
Property Plant And Equipment $4.5B $3.5B $3.7B $4B $3.7B
Long-Term Investments $2B $2.2B $2.1B $2.4B $2.7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $549.4B $508.1B $530.9B $570B $567.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $176.2B $147B $191.8B $198.6B $205B
 
Long-Term Debt $92B $94.9B $41.6B $42.5B $40.5B
Capital Leases -- -- -- -- --
Total Liabilities $511.3B $476.7B $491B $528B $527.1B
 
Common Stock $1.8B $1.5B $1.5B $1.6B $1.5B
Other Common Equity Adj $1.2B -$2.2B $1.6B $377.7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $586.9M $1.1B $1.5B $1.5B $1.3B
Total Equity $38.1B $31.4B $39.9B $41.9B $40.3B
 
Total Liabilities and Equity $549.4B $508.1B $530.9B $570B $567.4B
Cash and Short Terms $77.8B $59.3B $23.7B $88.3B --
Total Debt $92.2B $96.8B $95.1B $98.5B $97.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3B $3.8B $3B $3.5B $3.7B
Depreciation & Amoritzation $888.9M $879.1M $680.2M $662.7M $671.9M
Stock-Based Compensation $41.8M $89M $45.1M $53.3M $103M
Change in Accounts Receivable -$46M $9.2M -$82.3M -$30.3M -$70.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$592.9M $7.3B $4.4B $10.5B $6.7B
 
Capital Expenditures $515.1M $417.7M $385M $520.8M $459.7M
Cash Acquisitions $1.7B $327.6M $724.5M $992.5M $64.9M
Cash From Investing -$41.7B -$44.9B -$28.5B -$18.9B -$24B
 
Dividends Paid (Ex Special Dividend) $749.2M $857.4M $1.1B $881.5M $1.1B
Special Dividend Paid
Long-Term Debt Issued $110B $112.8B $95B $64.1B $63.1B
Long-Term Debt Repaid -$91.1B -$102.9B -$83.1B -$65.9B -$62.7B
Repurchase of Common Stock -- -- -- $437.6M $601.3M
Other Financing Activities $3.1B $417.2M $955.2M $2.2B -$139.7M
Cash From Financing $44.6B $37.9B $24.4B $8B $16.1B
 
Beginning Cash (CF) $12.2B $17.6B $20.2B $20.3B $18.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B $369.7M $388.2M -$542M -$893M
Ending Cash (CF) $16.9B $22.1B $20.6B $19.8B $18B
 
Levered Free Cash Flow -$1.1B $6.9B $4B $10B $6.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.1B $882.5M $1B -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $68.9M $521.4K $24.8M $14.7M $22.3M
Change in Accounts Receivable -$27M -$21.2M -$15.2M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.5B $2.4B $3.2B $2B $801.8M
 
Capital Expenditures $80.7M $107.7M $141.3M $73.3M $184.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.3B -$18.1B -$6.6B -$5.8B -$10.3B
 
Dividends Paid (Ex Special Dividend) $256.4M $135.8M $143.3M $207.6M $248.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.2B $11B $11.3B -- --
Long-Term Debt Repaid -$6B -$9B -$10.7B -- --
Repurchase of Common Stock -- -- $75.6M $120.4M $174M
Other Financing Activities $174M -$141.8M $1.7B -- --
Cash From Financing $9.8B $11.9B $4.4B $292.1M $3.1B
 
Beginning Cash (CF) $6.6B $20.9B $20.2B -- --
Foreign Exchange Rate Adjustment $62.2M $234.6M $18.9M -$106.3M $71M
Additions / Reductions $1.1B -$3.5B $1.1B -$3.6B -$6.3B
Ending Cash (CF) $7.5B $7.3B $21.3B -- --
 
Levered Free Cash Flow -$1.6B $2.3B $3.1B $1.9B $617.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.8B $3.6B $3.3B -- --
Depreciation & Amoritzation $878.3M $798.7M $607.6M -- --
Stock-Based Compensation $98.1M $34.3M $70.5M $89.9M $100.4M
Change in Accounts Receivable $4.2M -$109M -$19.9M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.3B $37.5B $7.4B $7.3B $7B
 
Capital Expenditures $435M $412.2M $500.5M $411.8M $571.4M
Cash Acquisitions $248M $760.9M $545.4M $584.9M --
Cash From Investing -$32B -$52.2B -$4.5B -$25.7B -$26.4B
 
Dividends Paid (Ex Special Dividend) $867.7M $972.3M $841.7M $1B $923.7M
Special Dividend Paid
Long-Term Debt Issued $63.9B $120.9B $81.1B -- --
Long-Term Debt Repaid -$54.8B -$105.6B -$82.9B -- --
Repurchase of Common Stock -- -- $285.7M $504.6M $992.7M
Other Financing Activities $1.2B $596.6M $2.1B -- --
Cash From Financing $21.8B $11.4B $2B $14.1B $18.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $94.9M -$2.9B $4.7B -$4.3B -$846M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $9.8B $37.1B $6.9B $6.9B $6.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3.3B $3B $3.3B $793.7M $1.2B
Depreciation & Amoritzation $191.5M $131M $210.9M $163.2M $154.2M
Stock-Based Compensation $73.8M $19.3M $45.4M $82.6M $79M
Change in Accounts Receivable $11.6M -$106.7M -$44.3M -$23M $7.5M
Change in Inventories -- -- -- -- --
Cash From Operations $5.5B $7.5B $10.5B $7.5B $7.8B
 
Capital Expenditures $248.7M $244.3M $365.6M $262.5M $369.7M
Cash Acquisitions -- -- $225.3M $30.3M -$25.1M
Cash From Investing -$27.4B -$34.8B -$11.1B -$18.1B -$20.2B
 
Dividends Paid (Ex Special Dividend) $868.7M $985.8M $731.6M $865.4M $688.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $36.8B $44.9B $31B $6.9B $10.1B
Long-Term Debt Repaid -$30.9B -$33.6B -$33.5B -$11.4B -$10.2B
Repurchase of Common Stock -- -- $285.7M $357.7M $743.3M
Other Financing Activities $825.9M $1B $2.1B $847.4M $201.4M
Cash From Financing $21.7B $23.6B $1.6B $7.8B $9.9B
 
Beginning Cash (CF) $21.8B $62.3B $60B $19.4B $16.9B
Foreign Exchange Rate Adjustment $132.7M $383.3M $49.6M $127.6M -$94.4M
Additions / Reductions -$17.4M -$3.3B $1.1B -$2.7B -$2.6B
Ending Cash (CF) $21.5B $48B $60.4B $20.1B $18.3B
 
Levered Free Cash Flow $5.3B $7.2B $10.2B $7.2B $7.4B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock