Financhill
Buy
62

KB Quote, Financials, Valuation and Earnings

Last price:
$82.89
Seasonality move :
2.54%
Day range:
$81.50 - $82.78
52-week range:
$46.38 - $89.45
Dividend yield:
2.87%
P/E ratio:
7.90x
P/S ratio:
2.28x
P/B ratio:
0.76x
Volume:
211.9K
Avg. volume:
220.1K
1-year change:
35.48%
Market cap:
$30.3B
Revenue:
$14.7B
EPS (TTM):
$10.43
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.7B $14.8B $12.7B $14.9B $14.7B
Revenue Growth (YoY) 11.97% 16.95% -14.13% 16.75% -0.97%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9B $5.5B $4.5B $4.5B $4.5B
Other Inc / (Exp) $1.1B $853.1M -$1.1B $1.4B $705.4M
Operating Expenses $5.9B $6.5B $5.6B $5.5B $5.4B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4B $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 -$39.8M $22M $172.2M $52.4M $36.4M
Net Income to Common Excl Extra Items $2.9B $3.9B $3.2B $3.5B $3.7B
 
Basic EPS (Cont. Ops) $7.46 $9.73 $7.95 $8.79 $9.44
Diluted EPS (Cont. Ops) $7.36 $9.51 $7.77 $8.58 $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 $8B $8.8B $11.4B $17.7B $18.1B
 
Revenue (Reported) $12.7B $14.8B $12.7B $14.9B $14.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8B $8.8B $11.4B $17.7B $18.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $3.5B $3.4B $3.7B $3.3B
Revenue Growth (YoY) 33.69% -12.48% -2.78% 11% -11.9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.1B $1.1B $1.1B $1B
Other Inc / (Exp) $233.8M -$241M -$6.5M $30M $50.3M
Operating Expenses $1.7B $1.4B $1.4B $1.4B $1.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.6B $1.6B $1.6B $1.1B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $449.8M $371.8M $419.1M $256.7M $417.8M
Net Income to Company $1.2B $1.2B $1.2B $793.7M $1.2B
 
Minority Interest in Earnings -$13.6M -$9.1M -$1.2M -$10.6M -$1.3M
Net Income to Common Excl Extra Items $1.1B $1.2B $1.2B $783.1M $1.2B
 
Basic EPS (Cont. Ops) $2.89 $3.06 $2.97 $1.96 $3.05
Diluted EPS (Cont. Ops) $2.84 $2.99 $2.90 $1.93 $3.02
Weighted Average Basic Share $389.6M $389.6M $388.1M $381.1M $372M
Weighted Average Diluted Share $397.7M $398.6M $397.2M $387.6M $375.8M
 
EBITDA -- -- -- -- --
EBIT $2.5B $3B $4.8B $4.4B $4.5B
 
Revenue (Reported) $3.9B $3.5B $3.4B $3.7B $3.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.5B $3B $4.8B $4.4B $4.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.7B $14.4B $13B $14.6B $13.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.4B $5.3B $4.5B $4.7B $4.6B
Other Inc / (Exp) $1.3B $381.1M -$964.1M $955M $539.8M
Operating Expenses $6.5B $6.2B $5B $5.4B $5.2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.8B $5.3B $4.3B $4.2B $5.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $1.4B $1.2B $1.1B $1.6B
Net Income to Company $3.5B $3.9B $3B $3.1B --
 
Minority Interest in Earnings -$45M $24.6M $170.1M $42.6M $45M
Net Income to Common Excl Extra Items $3.4B $3.9B $3.2B $3.1B $4.1B
 
Basic EPS (Cont. Ops) $8.76 $9.94 $7.93 $7.81 $10.53
Diluted EPS (Cont. Ops) $8.62 $9.72 $7.76 $7.65 $10.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.6B $9.3B $13.2B $17.3B $18.1B
 
Revenue (Reported) $13.7B $14.4B $13B $14.6B $13.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.6B $9.3B $13.2B $17.3B $18.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $3.5B $3.4B $3.7B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.1B $1.1B $1.1B $1B
Other Inc / (Exp) $233.8M -$241M -$6.5M $30M $50.3M
Operating Expenses $1.7B $1.4B $1.4B $1.4B $1.3B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.6B $1.6B $1.6B $1.1B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $449.8M $371.8M $419.1M $256.7M $417.8M
Net Income to Company $1.2B $1.2B $1.2B $793.7M $1.2B
 
Minority Interest in Earnings -$13.6M -$9.1M -$1.2M -$10.6M -$1.3M
Net Income to Common Excl Extra Items $1.1B $1.2B $1.2B $783.1M $1.2B
 
Basic EPS (Cont. Ops) $2.89 $3.06 $2.97 $1.96 $3.05
Diluted EPS (Cont. Ops) $2.84 $2.99 $2.90 $1.93 $3.02
Weighted Average Basic Share $389.6M $389.6M $388.1M $381.1M $372M
Weighted Average Diluted Share $397.7M $398.6M $397.2M $387.6M $375.8M
 
EBITDA -- -- -- -- --
EBIT $2.5B $3B $4.8B $4.4B $4.5B
 
Revenue (Reported) $3.9B $3.5B $3.4B $3.7B $3.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.5B $3B $4.8B $4.4B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24.5B $26.6B $25.7B $23.9B $20.9B
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 $100B $29.8B $33.4B $106.1B $102.9B
 
Property Plant And Equipment $5B $4.4B $4B $3.8B $3.7B
Long-Term Investments $145.5B $151B $147.5B $154.5B $143.1B
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 $560B $550.8B $545.4B $555.4B $514.6B
 
Accounts Payable $28.6M -- $27.9M $27.9M $24.5M
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 $39.5B $557.3M $791M $38.1B $30.2B
 
Long-Term Debt $82.3B $104.4B $111.2B $93.7B $86.2B
Capital Leases -- -- -- -- --
Total Liabilities $520.2B $509.3B $502.8B $509.9B $474B
 
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 $39B $40.8B $41.6B $44B $39.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $786.6M $700M $1B $1.5B $1.3B
Total Equity $39.8B $41.5B $42.6B $45.5B $40.6B
 
Total Liabilities and Equity $560B $550.8B $545.4B $555.4B $514.6B
Cash and Short Terms $81.2B $26.6B $25.7B $87.9B $84.7B
Total Debt $82.3B $104.4B $111.2B $93.7B $86.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $26.6B $23.9B $22.3B $22.6B $20.8B
Short Term Investments -- $48.7B $60.8B $63.6B $65.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $30B $76.9B $89.9B $93.2B $94.4B
 
Property Plant And Equipment $4.8B $4.3B $3.8B $3.9B $3.7B
Long-Term Investments $138.2B $144.6B $143.6B $148.6B $144.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $547.7B $561.7B $533.1B $541.9B $523.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $775.4M $11B $7.2B $6.7B $10.6B
 
Long-Term Debt $99.4B $90.4B $91.9B $90.2B $85.7B
Capital Leases -- -- -- -- --
Total Liabilities $508.8B $521.9B $489.7B $498B $482.9B
 
Common Stock $1.8B $1.7B $1.6B $1.5B $1.4B
Other Common Equity Adj $259.7M -$266.5M $1.4B $1.1B -$273.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $789.6M $727.4M $1.3B $1.5B $1.3B
Total Equity $38.9B $39.8B $43.4B $43.8B $40.9B
 
Total Liabilities and Equity $547.7B $561.7B $533.1B $541.9B $523.8B
Cash and Short Terms $26.6B $72.7B $83.2B $86.2B $86B
Total Debt $99.4B $90.4B $91.9B $90.2B $85.7B
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 $884.6M $879.5M $682.9M $662.7M $671.8M
Stock-Based Compensation $41.6M $89.1M $45.3M $53.3M $103M
Change in Accounts Receivable -$46M $9.2M -$82.3M -$30.3M -$70.1M
Change in Inventories -- -- -- -- --
Cash From Operations -$7.1B -$1.8B $3.7B $3.1B $2.9B
 
Capital Expenditures $512.6M $417.9M $386.5M $520.8M $459.7M
Cash Acquisitions -$1.6B $327.6M $724.5M $992.5M $64.9M
Cash From Investing -$9.3B -$3.4B -$15.3B -$2.7B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$726.3M -$857.8M -$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 -- -- -- -$437.5M -$601.2M
Other Financing Activities $3.1B $417.2M $955.2M $2.2B -$139.7M
Cash From Financing $21.3B $9.5B $11.8B -$948.2M -$1.5B
 
Beginning Cash (CF) $12.2B $17.6B $20.2B $20.3B $18.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.9B $4.3B $236.5M -$497.2M -$1.3B
Ending Cash (CF) $16.9B $22.1B $20.6B $19.8B $18B
 
Levered Free Cash Flow -$7.6B -$2.2B $3.3B $2.6B $2.5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.1B $909.2M $1.1B -- --
Depreciation & Amoritzation $206.5M $149.4M $155.5M -- --
Stock-Based Compensation $26M -$15.4M $11.4M -- --
Change in Accounts Receivable $49.5M -$15.4M -$17.7M -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$537.6M -$290.3M $3.9B -- --
 
Capital Expenditures $87.4M $65.4M $53.9M -- --
Cash Acquisitions $63.8M $86.6M $583.3M -- --
Cash From Investing -$3.1B -$2.9B -$2B -- --
 
Dividends Paid (Ex Special Dividend) -$614.5M -$831.2M -$578.6M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16B $20B $9.1B -- --
Long-Term Debt Repaid -$11.9B -$14.6B -$8.5B -- --
Repurchase of Common Stock -- -- $6.8M -- --
Other Financing Activities -$477.7M $615.4M -$79.9M -- --
Cash From Financing $3B $5.1B -$28.8M -- --
 
Beginning Cash (CF) $7.4B $19.8B $18.9B -- --
Foreign Exchange Rate Adjustment -$20.2M $102.9M $12.9M -- --
Additions / Reductions -$652.9M $2B $1.9B -- --
Ending Cash (CF) $6.6B $20.9B $20.2B -- --
 
Levered Free Cash Flow -$625M -$355.7M $3.9B -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.5B $3.9B $3B $3.1B --
Depreciation & Amoritzation $897.4M $808.9M $686.9M $664.2M --
Stock-Based Compensation $81.3M $88.4M $20.4M $89.4M -$4.1M
Change in Accounts Receivable -$60M -$50M -$23.6M -$41.9M --
Change in Inventories -- -- -- -- --
Cash From Operations -$9.9B -$1B $4.6B $11.7B --
 
Capital Expenditures $497.1M $404.9M $485.1M $441.3M $116M
Cash Acquisitions -$1.6B $498.6M $258.5M $1.2B -$25.1M
Cash From Investing -$4.6B -$9.1B -$8.2B -$8.5B --
 
Dividends Paid (Ex Special Dividend) -$726.3M -$857.8M -$1.1B -$881.5M --
Special Dividend Paid
Long-Term Debt Issued $97.8B $114.1B $91.6B $60.4B --
Long-Term Debt Repaid -$84.4B -$100B -$87.4B -$63B --
Repurchase of Common Stock -- -- -- -$273.3M --
Other Financing Activities $4.1B -$180.7M $868.3M $2.6B --
Cash From Financing $16.7B $13.1B $3.8B -$1.2B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.2B $3B $149.8M $2B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.4B -$1.4B $4.1B $11.2B $9.3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $2.2B $2.1B $2.3B $793.7M $1.2B
Depreciation & Amoritzation $434.6M $306.9M $317M $163M $154M
Stock-Based Compensation $60.4M $18.4M $20.3M $45M -$4.1M
Change in Accounts Receivable $38.7M -$85.5M -$29.1M -$23M $7.5M
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8B -$2.8B $2.2B $6.9B $2.1B
 
Capital Expenditures $168.6M $133.6M $220.6M $87.3M $116M
Cash Acquisitions $133M $326.7M $357.5M -$30.3M -$25.1M
Cash From Investing -$1.1B -$6.6B $1.3B -$2.6B -$578.6M
 
Dividends Paid (Ex Special Dividend) -$614.5M -$831.2M -$578.6M -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $28.6B $33.9B $19.7B $6.9B $10.1B
Long-Term Debt Repaid -$24.9B -$24.7B -$22.9B -$11.4B -$10.2B
Repurchase of Common Stock -- -- -$206.6M -$49.3M -$319.2M
Other Financing Activities $651.9M $1.1B $364.9M $847.4M $201.4M
Cash From Financing $3.8B $9.5B -$3.6B -$3.8B -$205.9M
 
Beginning Cash (CF) $15.1B $41.4B $39.8B $19.4B $16.9B
Foreign Exchange Rate Adjustment $70.7M $145.4M $30.2M $124.6M $66.4M
Additions / Reductions -$1.2B $112.7M -$13.4M $532.1M $1.3B
Ending Cash (CF) $14B $40.7B $39.1B $20.1B $18.3B
 
Levered Free Cash Flow -$4B -$3B $2B $6.8B $1.9B

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock