Financhill
Buy
78

EBKDY Quote, Financials, Valuation and Earnings

Last price:
$57.53
Seasonality move :
1.71%
Day range:
$56.76 - $57.75
52-week range:
$28.91 - $57.75
Dividend yield:
2.98%
P/E ratio:
13.70x
P/S ratio:
1.94x
P/B ratio:
1.71x
Volume:
23.3K
Avg. volume:
50.6K
1-year change:
97.53%
Market cap:
$44.1B
Revenue:
$25B
EPS (TTM):
$4.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.6B $11.4B $15B $25.1B $25B
Revenue Growth (YoY) -5.1% 7.84% 30.99% 67.31% -0.1%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $78.1M $166.1M $691.8M -$483.9M -$187.2M
Operating Expenses -$1.7B -$3.5B -$3.7B -$5.4B -$5.7B
Operating Income $1.7B $3.5B $3.7B $5.4B $5.7B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $3.4B $3.4B $5.2B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $390.4M $620.9M $584.4M $944.9M $1.1B
Net Income to Company $1.2B $2.8B $2.8B $4.2B $4.3B
 
Minority Interest in Earnings $276.3M $573M $527.2M $997.9M $885.9M
Net Income to Common Excl Extra Items $1B $2.7B $2.7B $4.1B $4.1B
 
Basic EPS (Cont. Ops) $0.89 $2.46 $2.54 $3.68 $3.89
Diluted EPS (Cont. Ops) $0.89 $2.46 $2.54 $3.68 $3.89
Weighted Average Basic Share $852.6M $852.5M $854M $851.9M $831.7M
Weighted Average Diluted Share $852.6M $852.5M $855M $852.6M $832.4M
 
EBITDA -- -- -- -- --
EBIT $3.6B $5.4B $8.9B $18.4B $17.9B
 
Revenue (Reported) $10.6B $11.4B $15B $25.1B $25B
Operating Income (Reported) $1.7B $3.5B $3.7B $5.4B $5.7B
Operating Income (Adjusted) $3.6B $5.4B $8.9B $18.4B $17.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.8B $3.7B $6.5B $6.3B $6.1B
Revenue Growth (YoY) 6.74% 28.88% 78.79% -3.97% -2.31%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $35.7M $186.2M $44.6M -$223.3M --
Operating Expenses -$995.4M -$763.8M -$1.4B -$1.5B -$1.6B
Operating Income $995.4M $763.8M $1.4B $1.5B $1.6B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $993.9M $753.8M $1.4B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $172.4M $120.1M $251.3M $314.2M $334.2M
Net Income to Company $796.5M $563M $1.1B $1.3B --
 
Minority Interest in Earnings $197.2M $126.4M $253.3M $243.9M $241.9M
Net Income to Common Excl Extra Items $825.9M $639.8M $1.1B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $0.78 $0.63 $1.09 $1.25 $1.36
Diluted EPS (Cont. Ops) $0.78 $0.63 $1.03 $1.17 $1.29
Weighted Average Basic Share $810.9M $814.4M $806.8M $781.9M $776.7M
Weighted Average Diluted Share $810.9M $1B $853.9M $830.1M $818.3M
 
EBITDA -- -- -- -- --
EBIT $1.5B $2.2B $4.9B $4.6B $4.1B
 
Revenue (Reported) $2.8B $3.7B $6.5B $6.3B $6.1B
Operating Income (Reported) $995.4M $763.8M $1.4B $1.5B $1.6B
Operating Income (Adjusted) $1.5B $2.2B $4.9B $4.6B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.4B $13.2B $23.5B $25.7B $23.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $124.9M $746.8M -$38.1M -$563.3M --
Operating Expenses -$3B -$3.4B -$5.1B -$5.7B -$5.8B
Operating Income $3B $3.4B $5.1B $5.7B $5.8B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.1B $3.3B $4.8B $5.5B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $612M $567.1M $849.8M $1.1B $1.2B
Net Income to Company $2.4B $2.7B $4.1B $4.4B --
 
Minority Interest in Earnings $552M $449.5M $975.2M $905.7M $843.8M
Net Income to Common Excl Extra Items $2.3B $2.6B $3.9B $4.3B $4.2B
 
Basic EPS (Cont. Ops) $2.13 $2.62 $3.56 $4.16 $4.28
Diluted EPS (Cont. Ops) $2.13 $2.62 $3.41 $4.02 $4.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.9B $7.1B $16.8B $18.7B $15.9B
 
Revenue (Reported) $11.4B $13.2B $23.5B $25.7B $23.9B
Operating Income (Reported) $3B $3.4B $5.1B $5.7B $5.8B
Operating Income (Adjusted) $4.9B $7.1B $16.8B $18.7B $15.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.5B $10.3B $18.6B $19.1B $17.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $139.7M $719.5M -$20.9M -$104.5M $48.6M
Operating Expenses -$2.6B -$2.5B -$4B -$4.3B -$4.4B
Operating Income $2.6B $2.5B $4B $4.3B $4.4B
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.7B $2.5B $4B $4.3B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $518.7M $462.3M $725.8M $888.9M $914.5M
Net Income to Company $2.2B $2B $3.3B $3.5B $2.3B
 
Minority Interest in Earnings $474.2M $349.3M $802.8M $709.9M $666.7M
Net Income to Common Excl Extra Items $2.1B $2B $3.2B $3.4B $3.5B
 
Basic EPS (Cont. Ops) $2.01 $2.06 $2.97 $3.29 $3.57
Diluted EPS (Cont. Ops) $2.01 $2.06 $2.85 $3.19 $3.44
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.4B $2.4B
Weighted Average Diluted Share $2.5B $2.7B $2.6B $2.5B $2.5B
 
EBITDA -- -- -- -- --
EBIT $4.1B $5.9B $13.8B $14.1B $12.1B
 
Revenue (Reported) $8.5B $10.3B $18.6B $19.1B $17.9B
Operating Income (Reported) $2.6B $2.5B $4B $4.3B $4.4B
Operating Income (Adjusted) $4.1B $5.9B $13.8B $14.1B $12.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42.5B $50.6B $37.3B $39.5B $24.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $152.5M $126.8M $144.8M $149.2M $168.6M
Other Current Assets -- -- -- -- --
Total Current Assets $54.1B $62.1B $49.5B $53.6B $41.1B
 
Property Plant And Equipment $3.1B $3B $2.8B $2.9B $2.9B
Long-Term Investments $490.2M $324.8M $351.7M $440.8M $457.7M
Goodwill $669.1M $622.7M $596.3M $602.4M $632.7M
Other Intangibles $1B $919.4M $848.3M $850.1M $805.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $340.4B $350.5B $346.9B $373.4B $366.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $232.9B $238.6B $231.2B $237.2B $241.2B
 
Long-Term Debt $62.1B $65.7B $60.9B $64.4B $58B
Capital Leases -- -- -- -- --
Total Liabilities $316.3B $326.3B $322.3B $344.6B $337.9B
 
Common Stock $1.1B $977.5M $917.4M $931.2M $850.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $17.9B $17.9B $18.3B $21.3B $21.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.2B $6.3B $6.4B $7.6B $7.9B
Total Equity $24.1B $24.2B $24.6B $28.8B $29.1B
 
Total Liabilities and Equity $340.4B $350.5B $346.9B $373.4B $366.9B
Cash and Short Terms $64.7B $70.1B $52.8B $56.8B $44.5B
Total Debt $68.1B $72.9B $68.2B $70.4B $68.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $54.6B $41.7B $32.2B $22.6B $28.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $151.9M $135.6M $163M $195.5M --
Other Current Assets -- -- -- -- --
Total Current Assets $64.6B $51.6B $44.4B $34.4B $43B
 
Property Plant And Equipment $2.9B $2.5B $2.7B $2.9B $3.3B
Long-Term Investments $334.1M $278.3M $417.7M -$2.8B $655.7M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $358.4B $328.5B $357B $386.7B $426.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $239.7B $214.8B $221.7B $236.3B $260.6B
 
Long-Term Debt $77.3B $64.2B $65B $71.8B $86.3B
Capital Leases -- -- -- -- --
Total Liabilities $333.8B $306.6B $330.2B $356.1B $391B
 
Common Stock $996.2M $842.1M $901.5M $923M $964.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.3B $5.7B $7.1B $8.3B $9.6B
Total Equity $24.6B $21.9B $26.8B $30.6B $35.3B
 
Total Liabilities and Equity $358.4B $328.5B $357B $386.7B $426.3B
Cash and Short Terms $81.6B $63.6B $59.2B $56.9B --
Total Debt $77.3B $64.2B $65B $71.8B $86.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.2B $2.8B $2.8B $4.2B $4.3B
Depreciation & Amoritzation $700.3M $717M $624.1M $683.3M $599.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$121.3M -$82.9M -$343.8M -$456.9M -$299.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $2.2B $4.9B $6.1B -$38B
 
Capital Expenditures $626.4M $647.7M $503M $570.8M $806.9M
Cash Acquisitions -- -- -- -- $95.2M
Cash From Investing -$7.1B -$16.8B -$22B -$12.5B -$2.9B
 
Dividends Paid (Ex Special Dividend) $130.6M $893.6M $792M $939.5M $1.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $587.2M $2.1M $115.7M $275.8M
Other Financing Activities -$3.2M -$18.3M $96M $18.4M $55.2M
Cash From Financing $34.4B $25.9B $6.8B $7.4B $28.5B
 
Beginning Cash (CF) $12.2B $42.4B $48B $38.6B $39.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $28.7B $11.4B -$10.3B $1.1B -$12.5B
Ending Cash (CF) $40.9B $53.8B $37.6B $39.7B $27.2B
 
Levered Free Cash Flow $858.4M $1.6B $4.4B $5.6B -$38.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $796.5M $563M $1.1B $1.3B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$43.4M -$55.2M -$86.7M -$29.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $65.2M $1.7B $951.9M $11.1B $12.5B
 
Capital Expenditures $131M $181.3M $131.8M $234.8M $179.4M
Cash Acquisitions -- -- -- -- $830K
Cash From Investing -$7.6B -$5.1B $5.3B -$11.3B -$4.6B
 
Dividends Paid (Ex Special Dividend) -$1.9M -$16.7M -$15K $7.2M $49M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.2M -$47.7K -- $81.5M --
Other Financing Activities $1.6M $84.9M -$28.1K $2.3M --
Cash From Financing $5.9B $5.3B -$7.1B -$2.3B -$10.5B
 
Beginning Cash (CF) $58.4B $45.6B $35.8B $28.2B --
Foreign Exchange Rate Adjustment -$282.1K -$14.6M -$111.3M -$16.7M $80M
Additions / Reductions -$1.6B $1.9B -$958.4M -$2.5B -$2.5B
Ending Cash (CF) $55.6B $44.9B $34.8B $26.4B --
 
Levered Free Cash Flow -$65.8M $1.6B $820.1M $10.9B $12.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4B $2.7B $4.1B $4.4B --
Depreciation & Amoritzation $705.7M $636.3M $651.3M $667.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$95.3M -$87.1M -$579.5M -$382.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $4.1B $5.4B $14.7B -$44.9B
 
Capital Expenditures $842.9M $513.9M $485.3M $667.4M $795.5M
Cash Acquisitions -- -- -- -- $119.5M
Cash From Investing -$18.7B -$22.1B -$10.9B -$26.2B $21.3B
 
Dividends Paid (Ex Special Dividend) $402.9M $1.3B $937.7M $1.3B $1.5B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.2M $588.1M -$35K $197.2M $196.5M
Other Financing Activities -- -- $33.9M $57.1M --
Cash From Financing $40.3B $14.9B -$7.9B $2.9B $25B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.9B -$3.1B -$13.4B -$8.7B $1.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $384.2M $3.6B $4.9B $14.1B -$45.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.2B $2B $3.3B $3.5B $2.3B
Depreciation & Amoritzation $165M $152.6M $145.9M $145.4M $301.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$109.7M -$113.8M -$349.5M -$275M -$89.6M
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $3.1B $3.5B $12.1B $5.4B
 
Capital Expenditures $476.8M $343M $325.3M $421.8M $403.4M
Cash Acquisitions -- -- -- -- $23.7M
Cash From Investing -$20.6B -$25.9B -$14.8B -$28.5B -$4.2B
 
Dividends Paid (Ex Special Dividend) $329.5M $747.9M $893.6M $1.2B $1.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $1.2M $2.1M -- $81.5M --
Other Financing Activities -$17.7M $80.6M $18.5M $57.2M $1.1M
Cash From Financing $32.8B $21.8B $7.2B $2.6B -$1.1B
 
Beginning Cash (CF) $166.6B $148.5B $120.6B $100.1B $51.6B
Foreign Exchange Rate Adjustment $47.9M -$32.1M $19.5M -$80.5M $81.2M
Additions / Reductions $13.5B -$1B -$4.1B -$13.8B $243.6M
Ending Cash (CF) $178.9B $142.4B $117B $86.6B $56.5B
 
Levered Free Cash Flow $735.6M $2.8B $3.2B $11.7B $5B

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

GET BETTER TRADE IDEAS

Popular

Is JetBlue The Best Airline Stock?
Is JetBlue The Best Airline Stock?

Following a general trend of improvement among airline stocks, shares…

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Stock Ideas

Buy
64
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
84
TSAT alert for Dec 10

Telesat Corp. [TSAT] is up 3.07% over the past day.

Sell
6
ODC alert for Dec 10

Oil-Dri Corp. of America [ODC] is up 3.07% over the past day.

Buy
84
PAAS alert for Dec 10

Pan American Silver Corp. [PAAS] is up 0.5% over the past day.

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

Show me the best stock