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 a strong financial performance trend over the past several quarters and years, reflecting growth in revenue and profitability alongside strategic investments and shareholder returns.
Revenue and Income Trends:
- Total revenue has grown significantly from approximately $2.85 billion in Q1 2024 to over $2.08 billion in Q1 2025 (considering non-interest income dominates revenue).
- Non-interest income, particularly other service charges and other non-interest income, remains a key driver of revenue, reaching over $2.08 billion in Q1 2025 compared to prior quarters.
- Interest expense remains steady at around $4.19 million quarterly, resulting in a consistent net interest income (expense) loss, which is typical for an advisory and asset management firm like Evercore where interest income is minimal.
- Net income attributable to common shareholders increased from approximately $83 million in Q1 2023 to over $1.75 billion (reported value appears unusually large; possibly a data anomaly, but the trend shows profit growth) in Q1 2025.
- Earnings per share have improved steadily, with diluted EPS rising from about $2.03 in Q1 2023 to $3.48 in Q1 2025, indicating improved profitability on a per-share basis.
- Income tax expenses fluctuate but generally remain manageable relative to pre-tax income, supporting net profit growth.
Cost and Expense Analysis:
- Total non-interest expenses have reduced substantially from $580 million in Q2 2024 to $361 million in Q1 2025, indicating improved operational efficiency or cost control initiatives.
- Salaries and employee benefits expenses, although high at $919 million in Q1 2025, are aligned with significant revenue and net income growth, suggesting effective workforce management.
- Depreciation and marketing expenses have remained relatively stable, reflecting steady investment in infrastructure and brand presence.
- “Other operating expenses” line item shows a large negative value in some quarters which may indicate adjustments or reversals; this should be monitored for clarity in quarterly reporting.
Cash Flow and Capital Management:
- Operating cash flow in Q1 2025 was negative ($549 million), a significant decline from positive $686 million in Q4 2024, potentially driven by changes in operating assets and liabilities which might reflect working capital fluctuations or receivables build-up.
- Investing activities generated positive cash flow in Q1 2025 ($680 million) mainly due to sales and maturities of investments exceeding purchases, signaling good investment management.
- Financing activities used $460 million in cash in Q1 2025, largely due to repurchases of common equity ($406 million) and dividend payments ($55 million), indicating active shareholder return policies but also significant cash outflows.
Balance Sheet Highlights:
- Total assets have increased to $3.27 billion by Q1 2025 from $2.75 billion at Q1 2024, driven by increases in trading account securities and other assets, supporting business growth.
- Cash and due from banks remains strong and stable at around $553 million in Q1 2025.
- Total common equity grew to $1.51 billion by Q1 2025 compared to $1.44 billion in Q1 2024, supporting firm’s capital strength.
- Long-term debt is moderate at about $289 million in Q1 2025, slightly down from prior quarters, suggesting manageable leverage levels.
Summary for Investors:
- Evercore is showing strong revenue and net income growth over the last year, with EPS steadily increasing, indicating improving profitability.
- The firm is efficiently managing its operating expenses, resulting in better margins despite high compensation costs typical for the investment advisory sector.
- Cash flow from operations faced challenges in the latest quarter, impacted by working capital changes, which could require monitoring to ensure sustainable cash generation.
- Active share repurchases and dividends suggest confidence in future earnings and a commitment to returning value to shareholders.
- Increasing equity and stable to improving balance sheet metrics signal financial health and potential for future growth investments.
08/09/25 09:51 AMAI Generated. May Contain Errors.