Annual Income Statements for Evercore
This table shows Evercore's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Evercore
This table shows Evercore's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
82 |
140 |
83 |
37 |
52 |
5,595 |
86 |
74 |
78 |
7,088 |
1,756 |
Consolidated Net Income / (Loss) |
|
92 |
153 |
92 |
42 |
59 |
348 |
93 |
82 |
88 |
533 |
300 |
Net Income / (Loss) Continuing Operations |
|
-492 |
-2,264 |
-456 |
-439 |
-507 |
1,657 |
-462 |
-592 |
-618 |
2,049 |
146 |
Total Pre-Tax Income |
|
265 |
-70 |
217 |
119 |
157 |
958 |
173 |
220 |
246 |
1,481 |
446 |
Total Revenue |
|
-4.83 |
-1,591 |
23 |
20 |
6.00 |
7,165 |
29 |
18 |
22 |
8,799 |
2,082 |
Net Interest Income / (Expense) |
|
-4.19 |
-4.15 |
-4.17 |
-4.18 |
-4.18 |
-4.18 |
-4.19 |
-4.19 |
-4.20 |
-4.19 |
-4.19 |
Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
Total Interest Expense |
|
4.19 |
4.15 |
4.17 |
4.18 |
4.18 |
4.18 |
4.19 |
4.19 |
4.20 |
4.19 |
4.19 |
Total Non-Interest Income |
|
-0.64 |
-1,587 |
27 |
24 |
10 |
7,169 |
33 |
22 |
26 |
8,803 |
2,086 |
Other Service Charges |
|
-0.64 |
18 |
27 |
24 |
10 |
37 |
33 |
22 |
26 |
24 |
11 |
Other Non-Interest Income |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,074 |
Total Non-Interest Expense |
|
447 |
622 |
462 |
442 |
493 |
-49 |
497 |
581 |
605 |
-284 |
361 |
Salaries and Employee Benefits |
|
356 |
523 |
367 |
338 |
392 |
2,217 |
388 |
459 |
488 |
2,613 |
920 |
Net Occupancy & Equipment Expense |
|
35 |
37 |
36 |
39 |
41 |
196 |
41 |
41 |
44 |
218 |
98 |
Marketing Expense |
|
13 |
15 |
15 |
17 |
13 |
83 |
19 |
21 |
18 |
100 |
44 |
Other Operating Expenses |
|
36 |
37 |
38 |
41 |
42 |
-2,581 |
42 |
53 |
48 |
-3,260 |
-712 |
Depreciation Expense |
|
7.07 |
6.94 |
6.57 |
5.95 |
5.85 |
30 |
6.29 |
6.44 |
5.90 |
30 |
12 |
Income Tax Expense |
|
41 |
58 |
16 |
17 |
20 |
28 |
-6.68 |
28 |
35 |
59 |
-42 |
Other Gains / (Losses), net |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.76 |
Net Income / (Loss) Attributable to Noncontrolling Interest |
|
9.20 |
12 |
8.86 |
4.96 |
6.63 |
9.30 |
7.43 |
7.98 |
9.70 |
14 |
7.61 |
Basic Earnings per Share |
|
$2.11 |
$3.61 |
$2.17 |
$0.97 |
$1.38 |
$2.19 |
$2.23 |
$1.92 |
$2.05 |
$3.66 |
$3.78 |
Weighted Average Basic Shares Outstanding |
|
39.11M |
39.22M |
38.51M |
38.21M |
37.82M |
38.10M |
38.44M |
38.50M |
38.29M |
38.37M |
38.72M |
Diluted Earnings per Share |
|
$2.03 |
$3.46 |
$2.06 |
$0.95 |
$1.30 |
$2.06 |
$2.09 |
$1.81 |
$1.86 |
$3.32 |
$3.48 |
Weighted Average Diluted Shares Outstanding |
|
40.53M |
41.04M |
40.44M |
39.29M |
40M |
40.10M |
41.08M |
40.86M |
42.04M |
41.65M |
42.06M |
Weighted Average Basic & Diluted Shares Outstanding |
|
38.84M |
38.60M |
38.35M |
37.89M |
37.67M |
38.68M |
38.52M |
38.34M |
38.07M |
39.12M |
38.66M |
Cash Dividends to Common per Share |
|
$0.72 |
- |
$0.72 |
$0.76 |
$0.76 |
- |
$0.76 |
$0.80 |
$0.80 |
- |
$0.80 |
Annual Cash Flow Statements for Evercore
This table details how cash moves in and out of Evercore's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
97 |
112 |
42 |
183 |
-156 |
194 |
-251 |
85 |
-67 |
277 |
Net Cash From Operating Activities |
|
368 |
422 |
507 |
850 |
505 |
978 |
1,385 |
531 |
458 |
988 |
Net Cash From Continuing Operating Activities |
|
368 |
422 |
507 |
850 |
505 |
978 |
1,385 |
531 |
458 |
988 |
Net Income / (Loss) Continuing Operations |
|
58 |
149 |
179 |
443 |
354 |
413 |
869 |
531 |
285 |
418 |
Consolidated Net Income / (Loss) |
|
58 |
149 |
179 |
443 |
354 |
413 |
869 |
531 |
285 |
418 |
Provision For Loan Losses |
|
1.31 |
2.26 |
2.58 |
- |
10 |
6.88 |
-0.06 |
5.51 |
5.56 |
2.33 |
Depreciation Expense |
|
30 |
25 |
26 |
29 |
36 |
30 |
29 |
29 |
2.39 |
-0.39 |
Non-Cash Adjustments to Reconcile Net Income |
|
198 |
252 |
260 |
312 |
369 |
433 |
441 |
528 |
523 |
585 |
Changes in Operating Assets and Liabilities, net |
|
81 |
-5.95 |
40 |
65 |
-264 |
96 |
47 |
-563 |
-358 |
-17 |
Net Cash From Investing Activities |
|
-26 |
-46 |
-55 |
-213 |
-373 |
-484 |
-706 |
313 |
16 |
-67 |
Net Cash From Continuing Investing Activities |
|
-26 |
-46 |
-55 |
-213 |
-373 |
-484 |
-706 |
313 |
16 |
-67 |
Purchase of Investment Securities |
|
-65 |
-93 |
-137 |
-470 |
-986 |
-1,255 |
-3,519 |
-3,147 |
-3,441 |
-3,324 |
Sale and/or Maturity of Investments |
|
39 |
47 |
48 |
257 |
612 |
771 |
2,813 |
3,460 |
3,457 |
3,257 |
Net Cash From Financing Activities |
|
-235 |
-238 |
-419 |
-453 |
-290 |
-308 |
-925 |
-736 |
-557 |
-629 |
Net Cash From Continuing Financing Activities |
|
-235 |
-238 |
-419 |
-453 |
-290 |
-308 |
-925 |
-736 |
-557 |
-629 |
Issuance of Debt |
|
45 |
220 |
30 |
30 |
236 |
0.00 |
38 |
67 |
0.00 |
0.00 |
Repayment of Debt |
|
-45 |
-178 |
-40 |
-37 |
-32 |
0.00 |
-38 |
-69 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
-161 |
-174 |
-304 |
-315 |
-333 |
-147 |
-730 |
-550 |
-392 |
-451 |
Payment of Dividends |
|
-70 |
-90 |
-93 |
-119 |
-152 |
-151 |
-187 |
-173 |
-155 |
-167 |
Other Financing Activities, Net |
|
-4.04 |
-16 |
-12 |
-13 |
-8.89 |
-8.89 |
-8.65 |
-11 |
-10 |
-11 |
Effect of Exchange Rate Changes |
|
-10 |
-25 |
8.38 |
-1.37 |
2.57 |
7.63 |
-4.62 |
-24 |
17 |
-16 |
Cash Interest Paid |
|
16 |
14 |
19 |
18 |
16 |
24 |
17 |
17 |
16 |
16 |
Cash Income Taxes Paid |
|
48 |
106 |
129 |
86 |
155 |
111 |
192 |
218 |
75 |
98 |
Quarterly Cash Flow Statements for Evercore
This table details how cash moves in and out of Evercore's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
29 |
190 |
-84 |
-59 |
-28 |
104 |
-27 |
62 |
-98 |
340 |
-319 |
Net Cash From Operating Activities |
|
326 |
374 |
-385 |
179 |
248 |
416 |
-281 |
348 |
235 |
686 |
-550 |
Net Cash From Continuing Operating Activities |
|
326 |
374 |
-385 |
179 |
248 |
416 |
-281 |
348 |
235 |
686 |
-550 |
Net Income / (Loss) Continuing Operations |
|
92 |
153 |
92 |
42 |
59 |
92 |
93 |
82 |
88 |
155 |
154 |
Consolidated Net Income / (Loss) |
|
92 |
153 |
92 |
42 |
59 |
92 |
93 |
82 |
88 |
155 |
154 |
Provision For Loan Losses |
|
3.40 |
0.61 |
3.73 |
1.56 |
-0.29 |
0.55 |
-0.57 |
1.54 |
1.16 |
0.20 |
2.59 |
Depreciation Expense |
|
7.19 |
7.07 |
5.29 |
0.82 |
0.95 |
-4.67 |
1.91 |
-0.83 |
-0.66 |
-0.80 |
2.57 |
Non-Cash Adjustments to Reconcile Net Income |
|
125 |
113 |
131 |
140 |
137 |
115 |
135 |
153 |
154 |
144 |
168 |
Changes in Operating Assets and Liabilities, net |
|
99 |
100 |
-617 |
-5.79 |
52 |
213 |
-510 |
113 |
-7.83 |
388 |
-876 |
Net Cash From Investing Activities |
|
-197 |
-105 |
631 |
-151 |
-190 |
-275 |
577 |
-193 |
-205 |
-247 |
680 |
Net Cash From Continuing Investing Activities |
|
-197 |
-105 |
631 |
-151 |
-190 |
-275 |
577 |
-193 |
-205 |
-247 |
680 |
Purchase of Investment Securities |
|
-900 |
-1,002 |
-861 |
-1,010 |
-863 |
-707 |
-751 |
-553 |
-950 |
-1,070 |
-415 |
Sale and/or Maturity of Investments |
|
703 |
897 |
1,492 |
859 |
673 |
432 |
1,327 |
360 |
746 |
823 |
1,095 |
Net Cash From Financing Activities |
|
-70 |
-104 |
-337 |
-96 |
-77 |
-47 |
-319 |
-92 |
-140 |
-78 |
-461 |
Net Cash From Continuing Financing Activities |
|
-70 |
-104 |
-337 |
-96 |
-77 |
-47 |
-319 |
-92 |
-140 |
-78 |
-461 |
Repurchase of Common Equity |
|
-35 |
-58 |
-287 |
-62 |
-41 |
-2.70 |
-265 |
-55 |
-100 |
-30 |
-406 |
Payment of Dividends |
|
-35 |
-35 |
-50 |
-36 |
-36 |
-33 |
-53 |
-37 |
-39 |
-37 |
-55 |
Other Financing Activities, Net |
|
- |
-11 |
0.00 |
0.73 |
- |
-11 |
-0.61 |
0.09 |
- |
-11 |
-0.37 |
Effect of Exchange Rate Changes |
|
-30 |
25 |
6.47 |
9.52 |
-8.84 |
9.87 |
-3.77 |
-1.32 |
11 |
-22 |
11 |
Cash Interest Paid |
|
1.79 |
5.90 |
1.79 |
6.31 |
1.79 |
6.29 |
1.79 |
6.31 |
1.79 |
6.33 |
1.79 |
Cash Income Taxes Paid |
|
25 |
53 |
33 |
22 |
15 |
5.16 |
15 |
31 |
30 |
22 |
27 |
Annual Balance Sheets for Evercore
This table presents Evercore's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
1,479 |
1,662 |
1,585 |
2,126 |
2,599 |
3,371 |
3,803 |
3,621 |
3,703 |
4,174 |
Cash and Due from Banks |
|
449 |
559 |
610 |
791 |
634 |
830 |
578 |
663 |
597 |
873 |
Trading Account Securities |
|
214 |
148 |
128 |
116 |
739 |
87 |
1,860 |
1,476 |
1,480 |
1,538 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
21 |
15 |
17 |
24 |
22 |
24 |
25 |
22 |
26 |
34 |
Premises and Equipment, Net |
|
48 |
52 |
69 |
81 |
127 |
149 |
149 |
143 |
138 |
145 |
Goodwill |
|
166 |
161 |
134 |
131 |
131 |
129 |
128 |
123 |
125 |
124 |
Other Assets |
|
529 |
689 |
608 |
973 |
943 |
2,152 |
1,062 |
1,193 |
1,337 |
1,460 |
Total Liabilities & Shareholders' Equity |
|
1,479 |
1,662 |
1,585 |
2,126 |
2,599 |
3,371 |
3,803 |
3,621 |
3,703 |
4,174 |
Total Liabilities |
|
772 |
879 |
789 |
1,118 |
1,472 |
1,882 |
2,167 |
1,895 |
1,921 |
2,232 |
Short-Term Debt |
|
93 |
86 |
78 |
91 |
61 |
77 |
80 |
9.84 |
5.42 |
43 |
Accrued Interest Payable |
|
264 |
335 |
340 |
602 |
552 |
821 |
1,157 |
956 |
799 |
1,079 |
Other Short-Term Payables |
|
51 |
43 |
46 |
57 |
55 |
166 |
60 |
104 |
105 |
108 |
Long-Term Debt |
|
142 |
185 |
175 |
169 |
375 |
339 |
376 |
372 |
374 |
336 |
Other Long-Term Liabilities |
|
222 |
231 |
149 |
199 |
429 |
479 |
494 |
452 |
637 |
666 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
707 |
783 |
796 |
1,008 |
1,126 |
1,489 |
1,635 |
1,726 |
1,782 |
1,942 |
Total Preferred & Common Equity |
|
505 |
527 |
544 |
758 |
870 |
1,231 |
1,320 |
1,537 |
1,577 |
1,708 |
Total Common Equity |
|
505 |
527 |
544 |
758 |
870 |
1,231 |
1,320 |
1,537 |
1,577 |
1,708 |
Common Stock |
|
1,211 |
1,369 |
1,601 |
1,819 |
2,017 |
2,267 |
2,460 |
2,863 |
3,164 |
3,511 |
Retained Earnings |
|
-28 |
20 |
79 |
365 |
558 |
799 |
1,418 |
1,768 |
1,893 |
2,134 |
Treasury Stock |
|
-644 |
-812 |
-1,105 |
-1,395 |
-1,678 |
-1,825 |
-2,545 |
-3,066 |
-3,453 |
-3,901 |
Accumulated Other Comprehensive Income / (Loss) |
|
-35 |
-50 |
-31 |
-30 |
-28 |
-9.76 |
-12 |
-28 |
-27 |
-36 |
Noncontrolling Interest |
|
203 |
256 |
252 |
250 |
257 |
258 |
315 |
190 |
206 |
234 |
Quarterly Balance Sheets for Evercore
This table presents Evercore's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Total Assets |
|
3,151 |
2,750 |
3,051 |
3,226 |
3,006 |
3,316 |
3,568 |
3,271 |
Cash and Due from Banks |
|
473 |
579 |
521 |
493 |
570 |
632 |
533 |
553 |
Trading Account Securities |
|
1,356 |
847 |
1,004 |
1,180 |
909 |
1,103 |
1,306 |
828 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Customer and Other Receivables |
|
23 |
21 |
19 |
26 |
30 |
26 |
32 |
38 |
Premises and Equipment, Net |
|
146 |
142 |
143 |
143 |
133 |
135 |
137 |
161 |
Goodwill |
|
120 |
124 |
125 |
124 |
125 |
125 |
128 |
126 |
Other Assets |
|
1,033 |
1,038 |
1,239 |
1,261 |
1,240 |
1,296 |
1,432 |
1,565 |
Total Liabilities & Shareholders' Equity |
|
3,151 |
2,750 |
3,051 |
3,226 |
3,006 |
3,316 |
3,568 |
3,271 |
Total Liabilities |
|
1,563 |
1,181 |
1,447 |
1,571 |
1,358 |
1,588 |
1,788 |
1,519 |
Short-Term Debt |
|
45 |
57 |
57 |
35 |
2.62 |
2.23 |
40 |
88 |
Accrued Interest Payable |
|
636 |
231 |
331 |
457 |
266 |
468 |
673 |
316 |
Other Short-Term Payables |
|
69 |
56 |
75 |
71 |
124 |
151 |
119 |
225 |
Long-Term Debt |
|
369 |
372 |
374 |
372 |
374 |
374 |
338 |
289 |
Other Long-Term Liabilities |
|
445 |
465 |
611 |
636 |
591 |
593 |
618 |
601 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,588 |
1,569 |
1,605 |
1,654 |
1,648 |
1,728 |
1,780 |
1,752 |
Total Preferred & Common Equity |
|
1,412 |
1,376 |
1,406 |
1,453 |
1,445 |
1,516 |
1,557 |
1,507 |
Total Common Equity |
|
1,412 |
1,376 |
1,406 |
1,453 |
1,445 |
1,516 |
1,557 |
1,507 |
Common Stock |
|
2,809 |
2,933 |
3,013 |
3,089 |
3,246 |
3,333 |
3,420 |
3,597 |
Retained Earnings |
|
1,659 |
1,820 |
1,823 |
1,843 |
1,945 |
1,984 |
2,028 |
2,245 |
Treasury Stock |
|
-3,006 |
-3,350 |
-3,410 |
-3,451 |
-3,717 |
-3,771 |
-3,871 |
-4,307 |
Accumulated Other Comprehensive Income / (Loss) |
|
-51 |
-26 |
-20 |
-28 |
-30 |
-31 |
-20 |
-28 |
Noncontrolling Interest |
|
176 |
193 |
199 |
202 |
203 |
212 |
223 |
245 |
Annual Metrics And Ratios for Evercore
This table displays calculated financial ratios and metrics derived from Evercore's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
33.57% |
17.72% |
18.35% |
21.14% |
-2.71% |
153.76% |
-99.62% |
109.71% |
17,819.06% |
22.93% |
EBITDA Growth |
|
-16.56% |
80.91% |
58.82% |
25.64% |
-17.15% |
616.00% |
-162.85% |
6.27% |
393.78% |
27.28% |
EBIT Growth |
|
-24.73% |
102.98% |
64.19% |
26.41% |
-19.25% |
667.59% |
-164.27% |
6.19% |
389.51% |
27.34% |
NOPAT Growth |
|
-47.13% |
162.85% |
21.24% |
147.96% |
-20.76% |
19.62% |
381.04% |
-73.53% |
160.63% |
46.41% |
Net Income Growth |
|
-46.27% |
157.43% |
20.67% |
147.12% |
-20.14% |
16.69% |
110.47% |
-38.82% |
1.75% |
47.22% |
EPS Growth |
|
-52.88% |
147.96% |
15.23% |
197.50% |
-17.29% |
19.30% |
107.79% |
-32.03% |
-45.13% |
42.54% |
Operating Cash Flow Growth |
|
70.24% |
14.75% |
20.23% |
67.49% |
-40.59% |
93.85% |
41.55% |
-61.63% |
-13.82% |
115.78% |
Free Cash Flow Firm Growth |
|
230.92% |
-60.68% |
441.01% |
20.67% |
-77.13% |
40.46% |
2,476.11% |
-71.72% |
158.59% |
40.33% |
Invested Capital Growth |
|
-3.05% |
11.84% |
-0.44% |
20.77% |
23.30% |
21.94% |
9.77% |
0.80% |
2.55% |
7.34% |
Revenue Q/Q Growth |
|
7.60% |
2.65% |
5.88% |
12.62% |
-5.25% |
46.73% |
-99.57% |
107.70% |
548.87% |
8,712.32% |
EBITDA Q/Q Growth |
|
5.02% |
8.35% |
24.05% |
13.15% |
-16.29% |
136.01% |
-176.44% |
22.88% |
262.57% |
431.51% |
EBIT Q/Q Growth |
|
5.59% |
9.52% |
25.37% |
13.88% |
-17.60% |
139.21% |
-178.28% |
22.64% |
261.87% |
432.16% |
NOPAT Q/Q Growth |
|
-13.60% |
25.34% |
-25.30% |
78.38% |
-16.39% |
-10.03% |
231.81% |
-75.29% |
34.87% |
152.39% |
Net Income Q/Q Growth |
|
-13.67% |
25.29% |
-25.51% |
77.64% |
-15.82% |
45.86% |
12.21% |
-27.06% |
56.29% |
124.23% |
EPS Q/Q Growth |
|
-17.65% |
26.56% |
-33.01% |
94.17% |
-14.30% |
47.31% |
11.49% |
-22.75% |
-18.02% |
16.11% |
Operating Cash Flow Q/Q Growth |
|
36.40% |
-11.22% |
1.90% |
72.83% |
-19.87% |
40.38% |
13.05% |
-47.50% |
9.95% |
37.74% |
Free Cash Flow Firm Q/Q Growth |
|
100,145.25% |
-32.32% |
-22.43% |
161.14% |
-57.40% |
-73.32% |
495.81% |
-75.16% |
37.69% |
164.33% |
Invested Capital Q/Q Growth |
|
4.17% |
8.54% |
7.76% |
11.69% |
9.23% |
17.08% |
8.72% |
5.29% |
4.85% |
7.54% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
12.94% |
19.89% |
26.69% |
27.68% |
23.57% |
66.50% |
-11,099.52% |
-4,961.12% |
81.34% |
84.22% |
EBIT Margin |
|
10.52% |
18.14% |
25.16% |
26.25% |
21.79% |
65.91% |
-11,248.79% |
-5,032.30% |
81.30% |
84.22% |
Profit (Net Income) Margin |
|
4.72% |
10.31% |
10.51% |
21.45% |
17.61% |
8.10% |
4,524.76% |
1,320.12% |
7.50% |
8.98% |
Tax Burden Percent |
|
42.82% |
55.45% |
40.95% |
80.32% |
78.82% |
76.30% |
38.89% |
75.48% |
37.29% |
37.55% |
Interest Burden Percent |
|
104.70% |
102.54% |
102.06% |
101.71% |
102.51% |
16.10% |
-103.42% |
-34.75% |
24.72% |
28.39% |
Effective Tax Rate |
|
57.18% |
44.55% |
59.05% |
19.68% |
21.18% |
23.70% |
11.11% |
24.52% |
5.56% |
5.44% |
Return on Invested Capital (ROIC) |
|
5.76% |
14.51% |
16.70% |
37.59% |
24.39% |
23.80% |
99.34% |
25.02% |
64.14% |
89.45% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
6.81% |
15.97% |
18.08% |
40.51% |
26.88% |
23.80% |
-156.76% |
26.46% |
-153.65% |
-229.47% |
Return on Net Nonoperating Assets (RNNOA) |
|
2.35% |
5.42% |
5.99% |
11.50% |
8.76% |
7.75% |
-43.75% |
6.59% |
-33.32% |
-46.70% |
Return on Equity (ROE) |
|
8.11% |
19.93% |
22.69% |
49.09% |
33.14% |
31.56% |
55.59% |
31.62% |
30.82% |
42.75% |
Cash Return on Invested Capital (CROIC) |
|
8.85% |
3.34% |
17.14% |
18.78% |
3.51% |
4.03% |
90.03% |
24.23% |
61.62% |
82.37% |
Operating Return on Assets (OROA) |
|
8.80% |
16.63% |
26.41% |
29.22% |
18.53% |
112.57% |
-60.20% |
-54.58% |
160.15% |
189.62% |
Return on Assets (ROA) |
|
3.94% |
9.45% |
11.04% |
23.87% |
14.97% |
13.83% |
24.22% |
14.32% |
14.76% |
20.21% |
Return on Common Equity (ROCE) |
|
6.01% |
13.79% |
15.39% |
35.42% |
25.28% |
25.34% |
45.39% |
26.87% |
27.35% |
37.70% |
Return on Equity Simple (ROE_SIMPLE) |
|
11.43% |
28.16% |
32.94% |
58.41% |
40.66% |
33.53% |
65.78% |
34.58% |
34.29% |
46.61% |
Net Operating Profit after Tax (NOPAT) |
|
55 |
145 |
176 |
435 |
345 |
413 |
1,985 |
525 |
1,369 |
2,005 |
NOPAT Margin |
|
4.50% |
10.06% |
10.30% |
21.09% |
17.18% |
8.10% |
10,341.59% |
1,305.12% |
18.98% |
22.61% |
Net Nonoperating Expense Percent (NNEP) |
|
-1.06% |
-1.46% |
-1.38% |
-2.92% |
-2.49% |
0.00% |
256.11% |
-1.44% |
217.78% |
318.92% |
SG&A Expenses to Revenue |
|
75.83% |
72.47% |
65.80% |
66.17% |
69.30% |
29.95% |
10,428.72% |
4,692.04% |
52.05% |
50.21% |
Operating Expenses to Revenue |
|
89.48% |
81.86% |
74.84% |
73.75% |
78.21% |
34.09% |
11,348.79% |
5,132.30% |
18.70% |
15.78% |
Earnings before Interest and Taxes (EBIT) |
|
129 |
261 |
429 |
542 |
438 |
3,360 |
-2,159 |
-2,026 |
5,865 |
7,468 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
158 |
286 |
455 |
571 |
473 |
3,390 |
-2,131 |
-1,997 |
5,867 |
7,468 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
3.20 |
4.25 |
5.46 |
3.33 |
3.01 |
3.35 |
3.79 |
2.65 |
4.03 |
6.18 |
Price to Tangible Book Value (P/TBV) |
|
5.43 |
6.65 |
7.61 |
4.09 |
3.55 |
3.75 |
4.20 |
2.89 |
4.38 |
6.67 |
Price to Revenue (P/Rev) |
|
1.32 |
1.56 |
1.74 |
1.22 |
1.30 |
0.81 |
260.61 |
101.33 |
0.88 |
1.19 |
Price to Earnings (P/E) |
|
37.62 |
20.85 |
23.66 |
6.69 |
8.80 |
11.77 |
6.76 |
8.56 |
1.10 |
1.44 |
Dividend Yield |
|
2.60% |
2.20% |
1.85% |
3.05% |
3.35% |
2.31% |
2.07% |
2.70% |
1.78% |
1.14% |
Earnings Yield |
|
2.66% |
4.80% |
4.23% |
14.96% |
11.37% |
8.50% |
14.79% |
11.68% |
90.77% |
69.43% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.69 |
2.09 |
2.73 |
1.77 |
1.71 |
2.08 |
2.48 |
1.89 |
2.93 |
4.44 |
Enterprise Value to Revenue (EV/Rev) |
|
1.30 |
1.53 |
1.68 |
1.09 |
1.33 |
0.78 |
270.65 |
99.04 |
0.88 |
1.16 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
10.05 |
7.68 |
6.30 |
3.92 |
5.65 |
1.17 |
0.00 |
0.00 |
1.08 |
1.38 |
Enterprise Value to EBIT (EV/EBIT) |
|
12.37 |
8.42 |
6.68 |
4.13 |
6.11 |
1.18 |
0.00 |
0.00 |
1.08 |
1.38 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
28.88 |
15.19 |
16.31 |
5.15 |
7.75 |
9.62 |
2.62 |
7.59 |
4.63 |
5.13 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
4.33 |
5.22 |
5.65 |
2.64 |
5.30 |
4.06 |
3.75 |
7.50 |
13.85 |
10.42 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
18.79 |
66.05 |
15.90 |
10.30 |
53.80 |
56.84 |
2.89 |
7.84 |
4.82 |
5.58 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.33 |
0.35 |
0.32 |
0.26 |
0.39 |
0.28 |
0.28 |
0.22 |
0.21 |
0.20 |
Long-Term Debt to Equity |
|
0.20 |
0.24 |
0.22 |
0.17 |
0.33 |
0.23 |
0.23 |
0.22 |
0.21 |
0.17 |
Financial Leverage |
|
0.34 |
0.34 |
0.33 |
0.28 |
0.33 |
0.33 |
0.28 |
0.25 |
0.22 |
0.20 |
Leverage Ratio |
|
2.06 |
2.11 |
2.06 |
2.06 |
2.21 |
2.28 |
2.30 |
2.21 |
2.09 |
2.12 |
Compound Leverage Factor |
|
2.15 |
2.16 |
2.10 |
2.09 |
2.27 |
0.37 |
-2.37 |
-0.77 |
0.52 |
0.60 |
Debt to Total Capital |
|
24.95% |
25.67% |
24.10% |
20.46% |
27.92% |
21.83% |
21.81% |
18.10% |
17.55% |
16.32% |
Short-Term Debt to Total Capital |
|
9.90% |
8.15% |
7.40% |
7.15% |
3.91% |
4.06% |
3.82% |
0.47% |
0.25% |
1.84% |
Long-Term Debt to Total Capital |
|
15.05% |
17.52% |
16.69% |
13.31% |
24.01% |
17.77% |
17.99% |
17.64% |
17.30% |
14.48% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
21.51% |
24.30% |
24.06% |
19.72% |
16.42% |
13.56% |
15.06% |
8.99% |
9.51% |
10.09% |
Common Equity to Total Capital |
|
53.55% |
50.04% |
51.85% |
59.83% |
55.66% |
64.61% |
63.13% |
72.90% |
72.95% |
73.59% |
Debt to EBITDA |
|
1.49 |
0.94 |
0.56 |
0.45 |
0.92 |
0.12 |
-0.21 |
-0.19 |
0.06 |
0.05 |
Net Debt to EBITDA |
|
-1.41 |
-1.04 |
-0.78 |
-0.93 |
-0.42 |
-0.12 |
0.06 |
0.14 |
-0.04 |
-0.07 |
Long-Term Debt to EBITDA |
|
0.90 |
0.64 |
0.39 |
0.30 |
0.79 |
0.10 |
-0.18 |
-0.19 |
0.06 |
0.05 |
Debt to NOPAT |
|
4.27 |
1.87 |
1.44 |
0.60 |
1.26 |
1.01 |
0.23 |
0.73 |
0.28 |
0.19 |
Net Debt to NOPAT |
|
-4.06 |
-2.06 |
-2.03 |
-1.22 |
-0.57 |
-1.00 |
-0.06 |
-0.54 |
-0.16 |
-0.25 |
Long-Term Debt to NOPAT |
|
2.57 |
1.27 |
1.00 |
0.39 |
1.09 |
0.82 |
0.19 |
0.71 |
0.27 |
0.17 |
Noncontrolling Interest Sharing Ratio |
|
25.83% |
30.77% |
32.19% |
27.83% |
23.73% |
19.69% |
18.35% |
15.01% |
11.26% |
11.81% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
85 |
33 |
180 |
217 |
50 |
70 |
1,799 |
509 |
1,316 |
1,846 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.00 |
1.99 |
9.01 |
12.24 |
2.47 |
3.26 |
102.30 |
30.19 |
78.69 |
110.09 |
Operating Cash Flow to Interest Expense |
|
0.00 |
25.21 |
25.37 |
47.81 |
25.06 |
45.69 |
78.75 |
31.54 |
27.39 |
58.93 |
Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
25.21 |
25.37 |
47.81 |
25.06 |
45.69 |
78.75 |
31.54 |
27.39 |
58.93 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.84 |
0.92 |
1.05 |
1.11 |
0.85 |
1.71 |
0.01 |
0.01 |
1.97 |
2.25 |
Fixed Asset Turnover |
|
27.03 |
28.91 |
28.35 |
27.59 |
19.33 |
36.99 |
0.13 |
0.28 |
51.30 |
62.73 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
942 |
1,054 |
1,049 |
1,267 |
1,562 |
1,905 |
2,091 |
2,108 |
2,162 |
2,320 |
Invested Capital Turnover |
|
1.28 |
1.44 |
1.62 |
1.78 |
1.42 |
2.94 |
0.01 |
0.02 |
3.38 |
3.96 |
Increase / (Decrease) in Invested Capital |
|
-30 |
112 |
-4.61 |
218 |
295 |
343 |
186 |
17 |
54 |
159 |
Enterprise Value (EV) |
|
1,591 |
2,200 |
2,864 |
2,241 |
2,675 |
3,970 |
5,195 |
3,987 |
6,342 |
10,292 |
Market Capitalization |
|
1,613 |
2,242 |
2,969 |
2,522 |
2,616 |
4,125 |
5,003 |
4,079 |
6,354 |
10,552 |
Book Value per Share |
|
$13.85 |
$13.55 |
$14.09 |
$18.73 |
$22.25 |
$30.30 |
$33.84 |
$39.57 |
$41.86 |
$44.86 |
Tangible Book Value per Share |
|
$8.15 |
$8.66 |
$10.10 |
$15.23 |
$18.85 |
$27.10 |
$30.54 |
$36.40 |
$38.53 |
$41.59 |
Total Capital |
|
942 |
1,054 |
1,049 |
1,267 |
1,562 |
1,905 |
2,091 |
2,108 |
2,162 |
2,320 |
Total Debt |
|
235 |
270 |
253 |
259 |
436 |
416 |
456 |
382 |
379 |
379 |
Total Long-Term Debt |
|
142 |
185 |
175 |
169 |
375 |
339 |
376 |
372 |
374 |
336 |
Net Debt |
|
-224 |
-298 |
-357 |
-531 |
-198 |
-414 |
-122 |
-282 |
-218 |
-494 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
-2.59 |
-3.68 |
-3.62 |
-7.46 |
-8.67 |
0.00 |
1,117 |
-6.04 |
829 |
1,209 |
Net Nonoperating Obligations (NNO) |
|
235 |
270 |
253 |
259 |
436 |
416 |
456 |
382 |
379 |
379 |
Total Depreciation and Amortization (D&A) |
|
30 |
25 |
26 |
29 |
36 |
30 |
29 |
29 |
2.39 |
-0.39 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$1.15 |
$2.74 |
$3.16 |
$9.29 |
$7.44 |
$8.64 |
$18.48 |
$12.15 |
$6.71 |
$9.86 |
Adjusted Weighted Average Basic Shares Outstanding |
|
37.16M |
39.22M |
39.64M |
40.60M |
39.99M |
40.55M |
40.05M |
39.22M |
38.10M |
38.37M |
Adjusted Diluted Earnings per Share |
|
$0.98 |
$2.43 |
$2.80 |
$8.33 |
$6.89 |
$8.22 |
$17.08 |
$11.61 |
$6.37 |
$9.08 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
43.70M |
44.19M |
44.83M |
45.28M |
43.19M |
42.62M |
43.32M |
41.04M |
40.10M |
41.65M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
39.72M |
41.11M |
41.24M |
41.00M |
40.64M |
42.02M |
38.40M |
38.60M |
38.68M |
39.12M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
122 |
149 |
319 |
439 |
354 |
449 |
1,985 |
528 |
1,375 |
2,019 |
Normalized NOPAT Margin |
|
10.00% |
10.37% |
18.73% |
21.28% |
17.61% |
8.80% |
10,341.66% |
1,310.98% |
19.06% |
22.76% |
Pre Tax Income Margin |
|
11.01% |
18.60% |
25.68% |
26.70% |
22.34% |
10.61% |
11,633.66% |
1,748.95% |
20.10% |
23.91% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.00 |
15.60 |
21.44 |
30.50 |
21.73 |
156.90 |
-122.79 |
-120.22 |
350.83 |
445.39 |
NOPAT to Interest Expense |
|
0.00 |
8.65 |
8.78 |
24.50 |
17.13 |
19.27 |
112.88 |
31.18 |
81.91 |
119.56 |
EBIT Less CapEx to Interest Expense |
|
0.00 |
15.60 |
21.44 |
30.50 |
21.73 |
156.90 |
-122.79 |
-120.22 |
350.83 |
445.39 |
NOPAT Less CapEx to Interest Expense |
|
0.00 |
8.65 |
8.78 |
24.50 |
17.13 |
19.27 |
112.88 |
31.18 |
81.91 |
119.56 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
121.09% |
60.41% |
51.84% |
26.81% |
42.84% |
36.71% |
21.49% |
32.52% |
28.70% |
20.94% |
Augmented Payout Ratio |
|
399.70% |
177.54% |
221.65% |
97.99% |
137.08% |
72.43% |
105.50% |
136.07% |
101.19% |
77.54% |
Quarterly Metrics And Ratios for Evercore
This table displays calculated financial ratios and metrics derived from Evercore's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
-100.59% |
26.14% |
-98.64% |
173.41% |
224.44% |
550.25% |
25.71% |
-12.20% |
266.36% |
22.81% |
21.15% |
EBITDA Growth |
|
-275.99% |
21.17% |
-137.53% |
16.55% |
-9.52% |
426.79% |
-7.35% |
-34.07% |
-19.97% |
25.99% |
23.80% |
EBIT Growth |
|
-284.11% |
21.12% |
-138.23% |
17.56% |
-7.98% |
425.96% |
-6.49% |
-33.61% |
-19.60% |
25.92% |
23.79% |
NOPAT Growth |
|
20.25% |
-103.32% |
13.28% |
-60.74% |
-38.74% |
2,008.87% |
-10.49% |
89.15% |
53.84% |
52.92% |
40.37% |
Net Income Growth |
|
-51.55% |
-56.34% |
-47.91% |
-61.63% |
-35.86% |
127.45% |
0.96% |
93.86% |
49.89% |
53.39% |
67.75% |
EPS Growth |
|
-45.72% |
-49.71% |
-45.65% |
-59.23% |
-35.96% |
-40.46% |
1.46% |
90.53% |
43.08% |
61.17% |
66.51% |
Operating Cash Flow Growth |
|
-21.58% |
-56.23% |
20.87% |
-43.58% |
-23.92% |
11.07% |
26.91% |
94.48% |
-5.40% |
65.14% |
-95.45% |
Free Cash Flow Firm Growth |
|
232.46% |
-105.11% |
14,566.25% |
-87.57% |
-46.86% |
1,440.34% |
-36.11% |
518.15% |
48.84% |
44.19% |
19.36% |
Invested Capital Growth |
|
4.07% |
0.80% |
-1.95% |
4.17% |
2.99% |
2.55% |
1.30% |
3.38% |
4.65% |
7.34% |
5.14% |
Revenue Q/Q Growth |
|
82.32% |
-32,878.98% |
101.37% |
-11.62% |
-70.04% |
119,230.43% |
-12.37% |
-38.27% |
25.01% |
39,903.30% |
-76.34% |
EBITDA Q/Q Growth |
|
11.93% |
-396.64% |
80.84% |
3.11% |
-15.59% |
1,581.96% |
26.99% |
-21.00% |
-3.43% |
1,656.24% |
-81.03% |
EBIT Q/Q Growth |
|
11.76% |
-390.30% |
80.67% |
4.09% |
-15.59% |
1,580.02% |
26.15% |
-20.33% |
-3.47% |
1,658.15% |
-81.06% |
NOPAT Q/Q Growth |
|
-13.27% |
-121.74% |
-65.17% |
-49.45% |
35.34% |
577.52% |
-15.18% |
6.83% |
10.07% |
573.50% |
-65.67% |
Net Income Q/Q Growth |
|
-16.61% |
66.74% |
-39.63% |
-54.29% |
39.40% |
491.30% |
1.17% |
-12.23% |
7.78% |
505.11% |
-43.73% |
EPS Q/Q Growth |
|
-12.88% |
70.44% |
-40.46% |
-53.88% |
36.84% |
58.46% |
1.46% |
-13.40% |
2.76% |
78.49% |
4.82% |
Operating Cash Flow Q/Q Growth |
|
2.58% |
14.86% |
-202.82% |
146.57% |
38.33% |
67.68% |
-167.66% |
223.92% |
-32.71% |
192.70% |
-180.08% |
Free Cash Flow Firm Q/Q Growth |
|
-8.93% |
-144.87% |
-57.01% |
-91.73% |
289.27% |
1,031.57% |
-2.75% |
-19.95% |
-6.27% |
996.22% |
-69.60% |
Invested Capital Q/Q Growth |
|
2.50% |
5.29% |
-5.19% |
1.81% |
1.33% |
4.85% |
-6.34% |
3.90% |
2.57% |
7.54% |
-8.26% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
0.00% |
0.00% |
-1,915.57% |
-2,100.01% |
-8,101.90% |
100.62% |
-1,635.78% |
-3,206.70% |
-2,653.17% |
103.22% |
82.77% |
EBIT Margin |
|
0.00% |
0.00% |
-1,938.89% |
-2,104.11% |
-8,117.75% |
100.68% |
-1,642.48% |
-3,201.97% |
-2,650.15% |
103.22% |
82.64% |
Profit (Net Income) Margin |
|
0.00% |
0.00% |
406.80% |
210.38% |
978.90% |
4.85% |
326.69% |
464.52% |
400.50% |
6.06% |
14.41% |
Tax Burden Percent |
|
34.60% |
-219.53% |
42.56% |
35.57% |
37.44% |
36.29% |
53.86% |
37.12% |
35.79% |
36.00% |
67.18% |
Interest Burden Percent |
|
-58.68% |
3.15% |
-49.30% |
-28.11% |
-32.21% |
13.28% |
-36.93% |
-39.09% |
-42.22% |
16.30% |
25.95% |
Effective Tax Rate |
|
15.40% |
0.00% |
7.44% |
14.43% |
12.56% |
2.88% |
-3.86% |
12.88% |
14.21% |
3.97% |
-9.35% |
Return on Invested Capital (ROIC) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
43.86% |
27.27% |
44.59% |
45.78% |
63.95% |
104.25% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-109.24% |
5.81% |
17.29% |
14.44% |
-170.64% |
54.28% |
Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-23.69% |
1.46% |
4.18% |
3.30% |
-34.73% |
12.03% |
Return on Equity (ROE) |
|
47.00% |
0.00% |
28.29% |
24.24% |
21.34% |
20.17% |
28.72% |
48.77% |
49.09% |
29.22% |
116.28% |
Cash Return on Invested Capital (CROIC) |
|
104.32% |
24.23% |
64.34% |
51.18% |
47.02% |
61.62% |
30.03% |
31.49% |
33.10% |
82.37% |
98.28% |
Operating Return on Assets (OROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
198.32% |
-49.69% |
-85.12% |
-78.51% |
232.39% |
243.06% |
Return on Assets (ROA) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
9.55% |
9.88% |
12.35% |
11.86% |
13.64% |
42.38% |
Return on Common Equity (ROCE) |
|
39.93% |
0.00% |
24.97% |
21.38% |
18.85% |
17.90% |
25.18% |
42.76% |
43.02% |
25.77% |
100.94% |
Return on Equity Simple (ROE_SIMPLE) |
|
51.61% |
0.00% |
32.46% |
26.95% |
23.81% |
0.00% |
19.80% |
21.49% |
22.80% |
0.00% |
60.88% |
Net Operating Profit after Tax (NOPAT) |
|
224 |
-49 |
201 |
101 |
137 |
930 |
180 |
192 |
211 |
1,422 |
488 |
NOPAT Margin |
|
0.00% |
0.00% |
884.73% |
506.08% |
2,286.19% |
12.98% |
629.96% |
1,090.27% |
959.99% |
16.16% |
23.45% |
Net Nonoperating Expense Percent (NNEP) |
|
32.08% |
-48.11% |
24.62% |
13.74% |
19.11% |
153.09% |
21.45% |
27.31% |
31.35% |
234.59% |
49.97% |
SG&A Expenses to Revenue |
|
0.00% |
0.00% |
1,844.27% |
1,971.82% |
7,423.78% |
34.83% |
1,571.79% |
2,965.08% |
2,503.26% |
33.32% |
50.99% |
Operating Expenses to Revenue |
|
0.00% |
0.00% |
2,038.89% |
2,204.11% |
8,217.75% |
-0.68% |
1,742.48% |
3,301.97% |
2,750.15% |
-3.22% |
17.36% |
Earnings before Interest and Taxes (EBIT) |
|
-451 |
-2,213 |
-440 |
-422 |
-487 |
7,213 |
-468 |
-563 |
-583 |
9,083 |
1,720 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-444 |
-2,206 |
-434 |
-421 |
-486 |
7,209 |
-466 |
-564 |
-584 |
9,082 |
1,723 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
2.19 |
2.65 |
3.15 |
3.31 |
3.54 |
4.03 |
5.00 |
5.30 |
6.24 |
6.18 |
5.19 |
Price to Tangible Book Value (P/TBV) |
|
2.40 |
2.89 |
3.47 |
3.63 |
3.86 |
4.38 |
5.48 |
5.77 |
6.80 |
6.67 |
5.66 |
Price to Revenue (P/Rev) |
|
0.00 |
101.33 |
0.00 |
0.00 |
0.00 |
0.88 |
82.99 |
94.86 |
96.52 |
1.19 |
0.85 |
Price to Earnings (P/E) |
|
4.90 |
8.56 |
10.80 |
13.54 |
16.41 |
1.10 |
28.03 |
27.27 |
30.29 |
1.44 |
1.02 |
Dividend Yield |
|
3.54% |
2.70% |
2.56% |
2.41% |
2.18% |
1.78% |
1.58% |
1.48% |
1.23% |
1.14% |
1.60% |
Earnings Yield |
|
20.40% |
11.68% |
9.26% |
7.39% |
6.10% |
90.77% |
3.57% |
3.67% |
3.30% |
69.43% |
98.40% |
Enterprise Value to Invested Capital (EV/IC) |
|
1.61 |
1.89 |
2.19 |
2.34 |
2.55 |
2.93 |
3.57 |
3.80 |
4.53 |
4.44 |
3.70 |
Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
99.04 |
0.00 |
0.00 |
0.00 |
0.88 |
83.11 |
94.35 |
97.19 |
1.16 |
0.85 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.08 |
0.00 |
0.00 |
0.00 |
1.38 |
1.01 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.08 |
0.00 |
0.00 |
0.00 |
1.38 |
1.01 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
1.51 |
7.59 |
3.48 |
4.32 |
5.18 |
4.63 |
11.49 |
11.08 |
12.31 |
5.13 |
3.67 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
3.18 |
7.50 |
6.92 |
9.62 |
12.61 |
13.85 |
12.89 |
10.93 |
13.63 |
10.42 |
10.95 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
1.57 |
7.84 |
3.37 |
4.66 |
5.50 |
4.82 |
11.98 |
12.26 |
14.00 |
5.58 |
3.86 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.26 |
0.22 |
0.27 |
0.27 |
0.25 |
0.21 |
0.23 |
0.22 |
0.21 |
0.20 |
0.22 |
Long-Term Debt to Equity |
|
0.23 |
0.22 |
0.24 |
0.23 |
0.23 |
0.21 |
0.23 |
0.22 |
0.19 |
0.17 |
0.17 |
Financial Leverage |
|
0.27 |
0.25 |
0.28 |
0.28 |
0.25 |
0.22 |
0.25 |
0.24 |
0.23 |
0.20 |
0.22 |
Leverage Ratio |
|
2.07 |
2.21 |
1.80 |
1.94 |
1.97 |
2.09 |
1.79 |
1.91 |
1.98 |
2.12 |
1.85 |
Compound Leverage Factor |
|
-1.22 |
0.07 |
-0.89 |
-0.55 |
-0.63 |
0.28 |
-0.66 |
-0.75 |
-0.84 |
0.34 |
0.48 |
Debt to Total Capital |
|
20.69% |
18.10% |
21.49% |
21.14% |
19.76% |
17.55% |
18.59% |
17.88% |
17.51% |
16.32% |
17.71% |
Short-Term Debt to Total Capital |
|
2.24% |
0.47% |
2.85% |
2.79% |
1.70% |
0.25% |
0.13% |
0.11% |
1.85% |
1.84% |
4.13% |
Long-Term Debt to Total Capital |
|
18.45% |
17.64% |
18.64% |
18.36% |
18.06% |
17.30% |
18.46% |
17.78% |
15.66% |
14.48% |
13.58% |
Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Noncontrolling Interests to Total Capital |
|
8.79% |
8.99% |
9.67% |
9.78% |
9.78% |
9.51% |
10.05% |
10.08% |
10.34% |
10.09% |
11.51% |
Common Equity to Total Capital |
|
70.52% |
72.90% |
68.84% |
69.08% |
70.46% |
72.95% |
71.36% |
72.04% |
72.15% |
73.59% |
70.77% |
Debt to EBITDA |
|
-0.16 |
-0.19 |
-0.12 |
-0.12 |
-0.11 |
0.06 |
-0.19 |
-0.17 |
-0.17 |
0.05 |
0.05 |
Net Debt to EBITDA |
|
0.02 |
0.14 |
0.04 |
0.03 |
0.02 |
-0.04 |
0.10 |
0.12 |
0.07 |
-0.07 |
-0.02 |
Long-Term Debt to EBITDA |
|
-0.14 |
-0.19 |
-0.10 |
-0.10 |
-0.10 |
0.06 |
-0.19 |
-0.17 |
-0.15 |
0.05 |
0.04 |
Debt to NOPAT |
|
0.19 |
0.73 |
0.34 |
0.39 |
0.40 |
0.28 |
0.60 |
0.52 |
0.48 |
0.19 |
0.18 |
Net Debt to NOPAT |
|
-0.03 |
-0.54 |
-0.12 |
-0.08 |
-0.08 |
-0.16 |
-0.31 |
-0.35 |
-0.20 |
-0.25 |
-0.08 |
Long-Term Debt to NOPAT |
|
0.17 |
0.71 |
0.30 |
0.34 |
0.37 |
0.27 |
0.59 |
0.52 |
0.43 |
0.17 |
0.13 |
Noncontrolling Interest Sharing Ratio |
|
15.06% |
0.00% |
11.75% |
11.81% |
11.65% |
11.26% |
12.33% |
12.33% |
12.37% |
11.81% |
13.19% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
146 |
-65 |
240 |
20 |
77 |
876 |
154 |
123 |
115 |
1,263 |
384 |
Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
34.79 |
-15.74 |
57.64 |
4.76 |
18.51 |
209.57 |
36.68 |
29.35 |
27.46 |
301.33 |
91.61 |
Operating Cash Flow to Interest Expense |
|
77.79 |
90.08 |
-92.24 |
42.86 |
59.24 |
99.41 |
-67.15 |
83.19 |
55.86 |
163.70 |
-131.09 |
Operating Cash Flow Less CapEx to Interest Expense |
|
77.79 |
90.08 |
-92.24 |
42.86 |
59.24 |
99.41 |
-67.15 |
83.19 |
55.86 |
163.70 |
-131.09 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.00 |
0.01 |
0.00 |
0.00 |
0.00 |
1.97 |
0.03 |
0.03 |
0.03 |
2.25 |
2.94 |
Fixed Asset Turnover |
|
0.00 |
0.28 |
0.00 |
0.00 |
0.00 |
51.30 |
0.63 |
0.61 |
0.72 |
62.73 |
62.81 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
2,002 |
2,108 |
1,999 |
2,035 |
2,062 |
2,162 |
2,025 |
2,104 |
2,158 |
2,320 |
2,129 |
Invested Capital Turnover |
|
0.00 |
0.02 |
0.00 |
0.00 |
0.00 |
3.38 |
0.04 |
0.04 |
0.05 |
3.96 |
4.44 |
Increase / (Decrease) in Invested Capital |
|
78 |
17 |
-40 |
82 |
60 |
54 |
26 |
69 |
96 |
159 |
104 |
Enterprise Value (EV) |
|
3,215 |
3,987 |
4,382 |
4,758 |
5,254 |
6,342 |
7,237 |
7,985 |
9,780 |
10,292 |
7,883 |
Market Capitalization |
|
3,098 |
4,079 |
4,339 |
4,649 |
5,138 |
6,354 |
7,227 |
8,028 |
9,712 |
10,552 |
7,813 |
Book Value per Share |
|
$36.07 |
$39.57 |
$35.64 |
$36.66 |
$38.34 |
$41.86 |
$37.59 |
$39.35 |
$40.61 |
$44.86 |
$38.51 |
Tangible Book Value per Share |
|
$33.00 |
$36.40 |
$32.43 |
$33.39 |
$35.08 |
$38.53 |
$34.34 |
$36.10 |
$37.28 |
$41.59 |
$35.29 |
Total Capital |
|
2,002 |
2,108 |
1,999 |
2,035 |
2,062 |
2,162 |
2,025 |
2,104 |
2,158 |
2,320 |
2,129 |
Total Debt |
|
414 |
382 |
429 |
430 |
407 |
379 |
376 |
376 |
378 |
379 |
377 |
Total Long-Term Debt |
|
369 |
372 |
372 |
374 |
372 |
374 |
374 |
374 |
338 |
336 |
289 |
Net Debt |
|
-59 |
-282 |
-150 |
-90 |
-85 |
-218 |
-193 |
-255 |
-155 |
-494 |
-176 |
Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Expense (NNE) |
|
132 |
-202 |
108 |
59 |
78 |
582 |
86 |
110 |
123 |
889 |
188 |
Net Nonoperating Obligations (NNO) |
|
414 |
382 |
429 |
430 |
407 |
379 |
376 |
376 |
378 |
379 |
377 |
Total Depreciation and Amortization (D&A) |
|
7.19 |
7.07 |
5.29 |
0.82 |
0.95 |
-4.67 |
1.91 |
-0.83 |
-0.66 |
-0.80 |
2.57 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$2.11 |
$3.61 |
$2.17 |
$0.97 |
$1.38 |
$2.19 |
$2.23 |
$1.92 |
$2.05 |
$3.66 |
$3.78 |
Adjusted Weighted Average Basic Shares Outstanding |
|
39.11M |
39.22M |
38.51M |
38.21M |
37.82M |
38.10M |
38.44M |
38.50M |
38.29M |
38.37M |
38.72M |
Adjusted Diluted Earnings per Share |
|
$2.03 |
$3.46 |
$2.06 |
$0.95 |
$1.30 |
$2.06 |
$2.09 |
$1.81 |
$1.86 |
$3.32 |
$3.48 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
40.53M |
41.04M |
40.44M |
39.29M |
40M |
40.10M |
41.08M |
40.86M |
42.04M |
41.65M |
42.06M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
38.84M |
38.60M |
38.35M |
37.89M |
37.67M |
38.68M |
38.52M |
38.34M |
38.07M |
39.12M |
38.66M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
224 |
-49 |
201 |
101 |
137 |
930 |
121 |
192 |
211 |
1,422 |
313 |
Normalized NOPAT Margin |
|
0.00% |
0.00% |
884.73% |
506.08% |
2,286.19% |
12.98% |
424.57% |
1,090.27% |
959.99% |
16.16% |
15.02% |
Pre Tax Income Margin |
|
0.00% |
0.00% |
955.87% |
591.40% |
2,614.59% |
13.37% |
606.53% |
1,251.49% |
1,118.98% |
16.83% |
21.45% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
-107.78 |
-532.74 |
-105.40 |
-100.85 |
-116.49 |
1,725.30 |
-111.79 |
-134.49 |
-138.86 |
2,166.20 |
410.27 |
NOPAT to Interest Expense |
|
53.50 |
-11.73 |
48.10 |
24.26 |
32.81 |
222.43 |
42.88 |
45.79 |
50.30 |
339.17 |
116.44 |
EBIT Less CapEx to Interest Expense |
|
-107.78 |
-532.74 |
-105.40 |
-100.85 |
-116.49 |
1,725.30 |
-111.79 |
-134.49 |
-138.86 |
2,166.20 |
410.27 |
NOPAT Less CapEx to Interest Expense |
|
53.50 |
-11.73 |
48.10 |
24.26 |
32.81 |
222.43 |
42.88 |
45.79 |
50.30 |
339.17 |
116.44 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
25.66% |
32.52% |
39.60% |
41.00% |
45.33% |
28.70% |
55.03% |
48.93% |
45.83% |
20.94% |
18.41% |
Augmented Payout Ratio |
|
120.08% |
136.07% |
163.61% |
157.54% |
174.71% |
101.19% |
184.59% |
160.71% |
165.05% |
77.54% |
82.83% |
Key Financial Trends
Evercore Inc. (NYSE: EVR) has demonstrated solid financial performance over the last several quarters and years, with notable trends in revenue, expenses, profitability, cash flow, and balance sheet strength.
Positive trends:
- Consistent profitability with positive net income attributable to common shareholders each quarter, and significant net income of $1.756 billion in Q1 2025 (annualized basis extrapolated from quarterly data).
- Pre-tax income in Q1 2025 was $446 million, reflecting operational efficiency despite flat or negative net interest income, driven by strong non-interest income.
- Strong non-interest income streams contributing $2.085 billion in Q1 2025, indicating diversified revenue sources beyond interest income.
- Cash and due from banks remained robust at $553 million in Q1 2025, providing liquidity for operations and investments.
- The company generated positive net cash from investing activities of $680 million in Q1 2025, pointing to effective asset sales and maturities over purchases.
- Weighted average shares outstanding remained roughly stable around 38-39 million, suggesting limited dilution through share issuance.
- Dividends per share have been steadily increasing from $0.72 in early 2023 to $0.80 in Q1 2025, highlighting shareholder return policies.
- Non-interest expenses were well controlled in Q1 2025 at $361 million, lower than previous quarters, helping improve profitability.
Neutral points:
- Net interest income has been negative or negligible due to interest expenses around $4.19 million quarterly, related to long-term debt interest, which is fairly consistent over time.
- Evercore's total assets have fluctuated slightly, with $3.27 billion at Q1 2025 compared to $3.32 billion around mid-2024, reflecting operational asset management without significant growth or contraction.
- Liabilities have moderately decreased to $1.52 billion at Q1 2025 from $1.78 billion in Q3 2024, which affects equity but not indicating major structural changes.
- Equity stabilized around $1.5 billion to $1.77 billion in recent quarters, along with non-controlling interests of around $245 million, reflecting balanced capital structure.
Negative trends or concerns:
- Operating activities generated negative net cash flow of -$550 million in Q1 2025, a reversal from positive cash flows seen in prior quarters (e.g., $686 million in Q4 2024), signaling potential short-term operational cash challenges.
- Significant repurchases of common equity amounting to approximately $406 million in Q1 2025, higher than previous quarters, which while returning capital to shareholders, reduces cash reserves.
- Evercore incurred sizeable other operating expenses shown as a negative value (-$712 million) in Q1 2025 income statement data; this contrarian presentation suggests possible unusual adjustments or accounting items needing careful investigation.
- Net income from continuing operations was negative in several quarters during 2023 and 2024, pointing to volatility in core operational profitability before the substantial commons shareholder earnings.
Summary:
Overall, Evercore has maintained strong revenue generation with a heavy emphasis on non-interest income while controlling expenses. The company has consistently returned value to shareholders through dividends and buybacks, though recent negative operating cash flows and sizeable equity repurchases may constrain liquidity in the near term. The balance sheet demonstrates sufficient liquidity and a stable capital structure. Investors should monitor cash flow trends and any unusual expense items but can take comfort from the resilient core profitability and income growth.
08/29/25 07:52 PM ETAI Generated. May Contain Errors.