Financhill
Sell
44

CBSH Quote, Financials, Valuation and Earnings

Last price:
$62.97
Seasonality move :
3.69%
Day range:
$62.23 - $63.95
52-week range:
$47.09 - $72.75
Dividend yield:
1.65%
P/E ratio:
17.23x
P/S ratio:
5.19x
P/B ratio:
2.47x
Volume:
1.2M
Avg. volume:
531K
1-year change:
23.25%
Market cap:
$8.5B
Revenue:
$1.6B
EPS (TTM):
$3.66
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.3B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) 1.88% -0.21% 5.88% 5.85% 5.1%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $628.1M $532.7M $556.2M $588.5M $641.7M
Other Inc / (Exp) $3.6M $11M $30.1M $20.5M $15M
Operating Expenses $628.1M $532.7M $556.2M $588.5M $641.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $531.8M $441.2M $686.3M $632.4M $619.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $109.1M $87.3M $145.7M $132.4M $134.5M
Net Income to Company $422.7M $353.9M $540.6M $500M $485.2M
 
Minority Interest in Earnings -$1.5M $172K -$9.8M -$11.6M -$8.1M
Net Income to Common Excl Extra Items $421.2M $354.1M $530.8M $488.4M $477.1M
 
Basic EPS (Cont. Ops) $2.81 $2.39 $3.73 $3.50 $3.47
Diluted EPS (Cont. Ops) $2.81 $2.39 $3.72 $3.50 $3.47
Weighted Average Basic Share $145.2M $141.4M $140.8M $138.1M $136.4M
Weighted Average Diluted Share $145.6M $141.7M $141.2M $138.4M $136.6M
 
EBITDA -- -- -- -- --
EBIT $635.2M $484M $699.2M $689.2M $1B
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $635.2M $484M $699.2M $689.2M $1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $361.7M $364.7M $388.3M $395.8M $425.2M
Revenue Growth (YoY) 6.02% 0.82% 6.49% 1.93% 7.44%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $160M $168.6M $143.6M $157M $163.3M
Other Inc / (Exp) $16.2M $13.1M $3.4M $4.3M $3.9M
Operating Expenses $160M $168.6M $143.6M $157M $163.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $167.7M $160.4M $160.1M $156.1M $178.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.4M $34.7M $33.9M $33.4M $38.2M
Net Income to Company $133.4M $125.8M $126.2M $122.7M $140.3M
 
Minority Interest in Earnings -$907K -$3.2M -$3.4M -$2.1M -$2.3M
Net Income to Common Excl Extra Items $132.4M $122.6M $122.8M $120.6M $138M
 
Basic EPS (Cont. Ops) $0.87 $0.86 $0.88 $0.88 $1.02
Diluted EPS (Cont. Ops) $0.87 $0.86 $0.88 $0.88 $1.02
Weighted Average Basic Share $141.3M $140.8M $137.6M $136.4M $134.2M
Weighted Average Diluted Share $141.5M $141.1M $137.9M $136.5M $134.4M
 
EBITDA -- -- -- -- --
EBIT $174.9M $163.4M $176.4M $268.8M $288.2M
 
Revenue (Reported) $361.7M $364.7M $388.3M $395.8M $425.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $174.9M $163.4M $176.4M $268.8M $288.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.3B $1.4B $1.5B $1.6B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $641.6M $548.6M $492.4M $621.9M $658.3M
Other Inc / (Exp) -$1.5M $52.1M $1.9M $16.3M $14.4M
Operating Expenses $641.6M $548.6M $492.4M $621.9M $658.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $411.4M $702.5M $613.3M $644.1M $649.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.4M $145M $131.6M $136.7M $140.8M
Net Income to Company $329M $557.4M $481.7M $507.4M $508.6M
 
Minority Interest in Earnings $2.1M -$11.7M -$10M -$7.9M -$9.2M
Net Income to Common Excl Extra Items $331M $545.7M $471.7M $499.5M $499.4M
 
Basic EPS (Cont. Ops) $2.22 $3.83 $3.36 $3.62 $3.67
Diluted EPS (Cont. Ops) $2.21 $3.82 $3.36 $3.62 $3.66
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $473.2M $717.5M $641.2M $944.8M $1.1B
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.6B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $473.2M $717.5M $641.2M $944.8M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $989.6M $1.1B $1.1B $1.2B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $481.9M $497.8M $434M $467.5M $484M
Other Inc / (Exp) -$1.3M $39.8M $11.6M $7.4M $6.8M
Operating Expenses $481.9M $497.8M $434M $467.5M $484M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $275.9M $537.2M $464.2M $476M $505.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $54.2M $111.9M $97.9M $102.2M $108.5M
Net Income to Company $221.7M $425.2M $366.4M $373.7M $397.2M
 
Minority Interest in Earnings $2.5M -$9.4M -$9.6M -$5.9M -$6.9M
Net Income to Common Excl Extra Items $224.2M $415.9M $356.8M $367.8M $390.2M
 
Basic EPS (Cont. Ops) $1.48 $2.92 $2.55 $2.67 $2.87
Diluted EPS (Cont. Ops) $1.48 $2.91 $2.55 $2.67 $2.86
Weighted Average Basic Share $424.4M $423.3M $415.4M $409.7M $404.6M
Weighted Average Diluted Share $425.2M $424M $416.4M $410.2M $405.1M
 
EBITDA -- -- -- -- --
EBIT $313.7M $547.2M $489.3M $744.9M $832.2M
 
Revenue (Reported) $989.6M $1.1B $1.1B $1.2B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $313.7M $547.2M $489.3M $744.9M $832.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $887.5M $2.2B $4.3B $841.6M $2.7B
Short Term Investments $8.6B $12.4B $14.5B $12.2B $9.7B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.3B $15.5B $20.4B $14B $12.8B
 
Property Plant And Equipment $370.6M $371.1M $388.7M $418.9M $469.1M
Long-Term Investments $8.7B $12.6B $14.7B $12.5B $9.9B
Goodwill $138.9M $138.9M $138.9M $138.9M $146.5M
Other Intangibles $9.5M $11.2M $15.6M $15.2M $14.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $26.1B $32.9B $36.7B $31.9B $31.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $2.1B $3B $2.8B $2.9B
 
Long-Term Debt $2.4M $802K $12.6M $9.7M $1.4M
Capital Leases -- -- -- -- --
Total Liabilities $22.9B $29.5B $33.2B $29.4B $28.7B
 
Common Stock $708.8M $589.4M $610.8M $629.3M $655.3M
Other Common Equity Adj $110.4M $331.4M $77.1M -$1.1B -$891.4M
Common Equity $3B $3.4B $3.4B $2.5B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.8M $2.9M $11M $16.3M $20.1M
Total Equity $3.1B $3.4B $3.4B $2.5B $3B
 
Total Liabilities and Equity $26.1B $32.9B $36.7B $31.9B $31.7B
Cash and Short Terms $9.5B $14.6B $18.7B $13.1B $12.4B
Total Debt $2.4M $802K $12.6M $9.7M $1.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $2.2B $987.1M $2.2B $3.1B
Short Term Investments $11.5B $14.2B $12.6B $9.9B $9.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $13.9B $18.1B $14.9B $12.5B $12.8B
 
Property Plant And Equipment $377.9M $377.5M $407.8M $460.8M $470M
Long-Term Investments $11.7B $14.4B $12.9B $10.1B $9.4B
Goodwill $138.9M $138.9M $138.9M $146.5M $146.5M
Other Intangibles $7.2M $14.5M $15.6M $14.4M $13.7M
Other Long-Term Assets -- -- -- -- --
Total Assets $31.5B $34.5B $32.6B $31.4B $31.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.7B $2.3B $2.3B $2.7B $2.2B
 
Long-Term Debt $782K $4M $1.8M $503.6M $10.2M
Capital Leases -- -- -- -- --
Total Liabilities $28.1B $31B $30.2B $28.8B $28B
 
Common Stock $564M $589.4M $610.8M $629.3M $655.3M
Other Common Equity Adj $343.4M $159.2M -$1.1B -$1.2B -$576.9M
Common Equity -- -- -- -- --
Total Preferred Equity -$150M -- -- -- --
Minority Interest, Total $601K $10.6M $19.5M $17.9M $21.5M
Total Equity $3.3B $3.5B $2.4B $2.6B $3.5B
 
Total Liabilities and Equity $31.5B $34.5B $32.6B $31.4B $31.5B
Cash and Short Terms $13.1B $16.4B $13.6B $12.1B $12.3B
Total Debt $782K $4M $1.8M $503.6M $10.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $422.7M $353.9M $540.6M $500M $485.2M
Depreciation & Amoritzation $41.1M $43.8M $44.9M $46.9M $49.5M
Stock-Based Compensation $13.9M $14.9M $15.4M $17M $17.1M
Change in Accounts Receivable $3.3M -$13.4M $19.8M -$28.4M -$6M
Change in Inventories -- -- -- -- --
Cash From Operations $512.8M $624M $597.7M $559.4M $488.8M
 
Capital Expenditures $42.6M $33.1M $56.7M $65.2M $88.1M
Cash Acquisitions -- -- -- -- -$6.4M
Cash From Investing -$730.2M -$5.4B -$2.1B $242.3M $2.2B
 
Dividends Paid (Ex Special Dividend) -$122.5M -$127.6M -$122.7M -$127.5M -$134.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $2.3B
Long-Term Debt Repaid -- -- -- -- -$2.3B
Repurchase of Common Stock -$284.9M -$204.2M -$129.4M -$186.6M -$76.4M
Other Financing Activities -- -- -$15K -$8K -$3K
Cash From Financing -$84.1M $6.1B $3.6B -$4.2B -$883.1M
 
Beginning Cash (CF) $1.2B $907.8M $2.2B $4.3B $897.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$301.4M $1.3B $2.1B -$3.4B $1.8B
Ending Cash (CF) $907.8M $2.2B $4.3B $897.8M $2.7B
 
Levered Free Cash Flow $470.2M $590.9M $541M $494.2M $400.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $133.4M $125.8M $126.2M $122.7M $140.3M
Depreciation & Amoritzation $11.1M $11M $11.7M $12.5M $13.7M
Stock-Based Compensation $3.8M $3.9M $4.2M $4.3M $4.3M
Change in Accounts Receivable -$7.3M $4.8M -$10.2M -$7.2M -$7.7M
Change in Inventories -- -- -- -- --
Cash From Operations $242.7M $158.9M $183.6M $146.9M $431.7M
 
Capital Expenditures $15.5M $15.4M $17.7M $20.7M $12.6M
Cash Acquisitions -- -- -- -$168K --
Cash From Investing -$1.5B -$932.7M $552.3M $577.5M -$237M
 
Dividends Paid (Ex Special Dividend) -$32.4M -$30.6M -$31.7M -$33.7M -$40.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $943K -- -- -$500M --
Repurchase of Common Stock -$150.2M -$40.2M -$50.1M -$20M -$43.7M
Other Financing Activities -- -- $447K -- --
Cash From Financing $1B $479M -$798.7M -$1.5B $410.6M
 
Beginning Cash (CF) $1.8B $2.5B $1.1B $2.9B $2.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$260.6M -$294.8M -$62.8M -$729.8M $605.3M
Ending Cash (CF) $1.6B $2.3B $1B $2.2B $3.2B
 
Levered Free Cash Flow $227.1M $143.4M $166M $126.2M $419.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $329M $557.4M $481.7M $507.4M $508.6M
Depreciation & Amoritzation $42.9M $44.9M $46.7M $48.2M $53.4M
Stock-Based Compensation $14.7M $15.3M $16.5M $16.9M $17.2M
Change in Accounts Receivable -$7.9M $9.1M -$13.6M -$14.3M -$3M
Change in Inventories -- -- -- -- --
Cash From Operations $607.8M $637.7M $581.4M $457.3M $835.5M
 
Capital Expenditures $42.3M $41.3M $66M $91.1M $47.6M
Cash Acquisitions -- -- -- -$6.4M --
Cash From Investing -$4.7B -$2.6B -$701.1M $2.2B $1.4B
 
Dividends Paid (Ex Special Dividend) -$127.6M -$122.4M -$126.3M -$132.8M -$144.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$218.7M -$80.5M -$212.6M -$79.8M -$143.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $4.8B $2.6B -$1.1B -$1.5B -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $673.1M $694.1M -$1.2B $1.2B $941.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $565.5M $596.4M $515.4M $366.2M $787.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $221.7M $425.2M $366.4M $373.7M $397.2M
Depreciation & Amoritzation $32.5M $33.6M $35.4M $36.7M $40.5M
Stock-Based Compensation $11.2M $11.6M $12.6M $12.6M $12.7M
Change in Accounts Receivable -$11M $11.4M -$22M -$7.9M -$4.9M
Change in Inventories -- -- -- -- --
Cash From Operations $472.4M $486.1M $469.8M $367.7M $714.5M
 
Capital Expenditures $29.2M $37.4M $46.6M $72.6M $32.1M
Cash Acquisitions -- -- -- -$6.4M --
Cash From Investing -$4.4B -$1.6B -$247.2M $1.7B $968.7M
 
Dividends Paid (Ex Special Dividend) -$97.4M -$92.2M -$95.8M -$101.2M -$110.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $2.3B --
Long-Term Debt Repaid -- -- -- -$1.8B --
Repurchase of Common Stock -$203.8M -$80.1M -$163.3M -$56.5M -$123.6M
Other Financing Activities -- -- $447K -- --
Cash From Financing $4.6B $1.2B -$3.5B -$775.4M -$1.2B
 
Beginning Cash (CF) $3.6B $7.1B $7B $5.6B $7.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $649.7M $43.2M -$3.3B $1.3B $462.8M
Ending Cash (CF) $4.3B $7.2B $3.7B $6.9B $7.6B
 
Levered Free Cash Flow $443.2M $448.7M $423.1M $295.2M $682.4M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 6.3% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.68% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.97% over the past day.

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

Show me the best stock