Financhill
Buy
60

CBSH Quote, Financials, Valuation and Earnings

Last price:
$62.62
Seasonality move :
-0.13%
Day range:
$60.38 - $61.86
52-week range:
$48.42 - $72.75
Dividend yield:
1.73%
P/E ratio:
15.84x
P/S ratio:
4.96x
P/B ratio:
2.48x
Volume:
2.9M
Avg. volume:
650.2K
1-year change:
24.04%
Market cap:
$8.2B
Revenue:
$1.7B
EPS (TTM):
$3.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.5B $1.6B $1.7B
Revenue Growth (YoY) -0.21% 5.88% 5.85% 5.1% 4.88%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $532.7M $556.2M $588.5M $641.7M $646.7M
Other Inc / (Exp) $11M $30.1M $20.5M $15M $7.8M
Operating Expenses $532.7M $556.2M $588.5M $641.7M $646.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $441.2M $686.3M $632.4M $619.7M $679.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.3M $145.7M $132.4M $134.5M $145.1M
Net Income to Company $353.9M $540.6M $500M $485.2M $534.4M
 
Minority Interest in Earnings $172K -$9.8M -$11.6M -$8.1M -$8.1M
Net Income to Common Excl Extra Items $354.1M $530.8M $488.4M $477.1M $526.3M
 
Basic EPS (Cont. Ops) $2.39 $3.73 $3.50 $3.47 $3.88
Diluted EPS (Cont. Ops) $2.39 $3.72 $3.50 $3.46 $3.87
Weighted Average Basic Share $141.4M $140.8M $138.1M $136.4M $134.5M
Weighted Average Diluted Share $141.7M $141.2M $138.4M $136.6M $134.7M
 
EBITDA -- -- -- -- --
EBIT $484M $699.2M $689.2M $1B $1.1B
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.6B $1.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $484M $699.2M $689.2M $1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $357.2M $345.7M $400.4M $400.9M $423.1M
Revenue Growth (YoY) 3.27% -3.23% 15.83% 0.13% 5.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $50.8M $58.4M $154.5M $174.3M $162.7M
Other Inc / (Exp) $12.3M -$9.7M $8.9M $7.6M $977K
Operating Expenses $50.8M $58.4M $154.5M $174.3M $162.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $165.3M $149.1M $168.2M $143.8M $173.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.1M $33.8M $34.5M $32.3M $36.6M
Net Income to Company $132.2M $115.4M $133.7M $111.5M $137.2M
 
Minority Interest in Earnings -$2.3M -$452K -$2M -$2.2M -$1.1M
Net Income to Common Excl Extra Items $129.9M $114.9M $131.6M $109.2M $136.1M
 
Basic EPS (Cont. Ops) $0.91 $0.81 $0.95 $0.80 $1.01
Diluted EPS (Cont. Ops) $0.91 $0.81 $0.95 $0.80 $1.01
Weighted Average Basic Share $141.3M $140M $137M $136M $133.5M
Weighted Average Diluted Share $141.6M $140.3M $137.3M $136.1M $133.7M
 
EBITDA -- -- -- -- --
EBIT $170.2M $151.9M $199.9M $258M $276.6M
 
Revenue (Reported) $357.2M $345.7M $400.4M $400.9M $423.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $170.2M $151.9M $199.9M $258M $276.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.4B $1.5B $1.6B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $532.7M $556.2M $588.5M $641.7M $646.7M
Other Inc / (Exp) $11M $30.1M $20.5M $15M $7.8M
Operating Expenses $532.7M $556.2M $588.5M $641.7M $646.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $441.2M $686.3M $632.4M $619.7M $679.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $87.3M $145.7M $132.4M $134.5M $145.1M
Net Income to Company $353.9M $540.6M $500M $485.2M $534.4M
 
Minority Interest in Earnings $172K -$9.8M -$11.6M -$8.1M -$8.1M
Net Income to Common Excl Extra Items $354.1M $530.8M $488.4M $477.1M $526.3M
 
Basic EPS (Cont. Ops) $2.39 $3.73 $3.50 $3.47 $3.88
Diluted EPS (Cont. Ops) $2.39 $3.72 $3.50 $3.47 $3.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $484M $699.2M $689.2M $1B $1.1B
 
Revenue (Reported) $1.3B $1.4B $1.5B $1.6B $1.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $484M $699.2M $689.2M $1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.5B $1.6B $1.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $556.2M $588.5M $641.7M $646.7M --
Other Inc / (Exp) $30.1M $20.5M $15M $7.8M --
Operating Expenses $556.2M $588.5M $641.7M $646.7M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $686.3M $632.4M $619.7M $679.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145.7M $132.4M $134.5M $145.1M --
Net Income to Company $540.6M $500M $485.2M $534.4M --
 
Minority Interest in Earnings -$9.8M -$11.6M -$8.1M -$8.1M --
Net Income to Common Excl Extra Items $530.8M $488.4M $477.1M $526.3M --
 
Basic EPS (Cont. Ops) $3.73 $3.50 $3.47 $3.88 --
Diluted EPS (Cont. Ops) $3.72 $3.50 $3.47 $3.87 --
Weighted Average Basic Share $563.3M $552.5M $545.7M $538.1M --
Weighted Average Diluted Share $564.3M $553.7M $546.3M $538.8M --
 
EBITDA -- -- -- -- --
EBIT $699.2M $689.2M $1B $1.1B --
 
Revenue (Reported) $1.4B $1.5B $1.6B $1.7B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $699.2M $689.2M $1B $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $4.3B $841.6M $2.7B $3.4B
Short Term Investments $12.4B $14.5B $12.2B $9.7B $9.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15.5B $20.4B $14B $12.8B $13.1B
 
Property Plant And Equipment $371.1M $388.7M $418.9M $469.1M $475.3M
Long-Term Investments $12.6B $14.7B $12.5B $9.9B $9.4B
Goodwill $138.9M $138.9M $138.9M $146.5M $146.5M
Other Intangibles $11.2M $15.6M $15.2M $14.2M $13.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $32.9B $36.7B $31.9B $31.7B $32B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $3B $2.8B $2.9B $2.9B
 
Long-Term Debt $802K $12.6M $9.7M $1.4M $56K
Capital Leases -- -- -- -- --
Total Liabilities $29.5B $33.2B $29.4B $28.7B $28.7B
 
Common Stock $589.4M $610.8M $629.3M $655.3M $676.1M
Other Common Equity Adj $331.4M $77.1M -$1.1B -$891.4M -$758.9M
Common Equity $3.4B $3.4B $2.5B $2.9B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9M $11M $16.3M $20.1M $22.6M
Total Equity $3.4B $3.4B $2.5B $3B $3.3B
 
Total Liabilities and Equity $32.9B $36.7B $31.9B $31.7B $32B
Cash and Short Terms $14.6B $18.7B $13.1B $12.4B $12.5B
Total Debt $802K $12.6M $9.7M $1.4M $56K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $4.3B $841.6M $2.7B $3.4B
Short Term Investments $12.4B $14.5B $12.2B $9.7B $9.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15.5B $20.4B $14B $12.8B $13.1B
 
Property Plant And Equipment $371.1M $388.7M $418.9M $469.1M $475.3M
Long-Term Investments $12.6B $14.7B $12.5B $9.9B $9.4B
Goodwill $138.9M $138.9M $138.9M $146.5M $146.5M
Other Intangibles $11.2M $15.6M $15.2M $14.2M $13.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $32.9B $36.7B $31.9B $31.7B $32B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $3B $2.8B $2.9B $2.9B
 
Long-Term Debt $802K $12.6M $9.7M $1.4M $56K
Capital Leases -- -- -- -- --
Total Liabilities $29.5B $33.2B $29.4B $28.7B $28.7B
 
Common Stock $589.4M $610.8M $629.3M $655.3M $676.1M
Other Common Equity Adj $331.4M $77.1M -$1.1B -$891.4M -$758.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.9M $11M $16.3M $20.1M $22.6M
Total Equity $3.4B $3.4B $2.5B $3B $3.3B
 
Total Liabilities and Equity $32.9B $36.7B $31.9B $31.7B $32B
Cash and Short Terms $14.6B $18.7B $13.1B $12.4B $12.5B
Total Debt $802K $12.6M $9.7M $1.4M $56K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $353.9M $540.6M $500M $485.2M $534.4M
Depreciation & Amoritzation $43.8M $44.9M $46.9M $49.5M $54.1M
Stock-Based Compensation $14.9M $15.4M $17M $17.1M $17M
Change in Accounts Receivable -$13.4M $19.8M -$28.4M -$6M -$5.4M
Change in Inventories -- -- -- -- --
Cash From Operations $624M $597.7M $559.4M $488.8M $577.9M
 
Capital Expenditures $33.1M $56.7M $65.2M $88.1M $46.1M
Cash Acquisitions -- -- -- -$6.4M --
Cash From Investing -$5.4B -$2.1B $242.3M $2.2B $483.8M
 
Dividends Paid (Ex Special Dividend) -$127.6M -$122.7M -$127.5M -$134.7M -$145.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $2.3B --
Long-Term Debt Repaid -- -- -- -$2.3B --
Repurchase of Common Stock -$204.2M -$129.4M -$186.6M -$76.4M -$170.5M
Other Financing Activities -- -$15K -$8K -$3K -$12K
Cash From Financing $6.1B $3.6B -$4.2B -$883.1M -$372.9M
 
Beginning Cash (CF) $907.8M $2.2B $4.3B $897.8M $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $2.1B -$3.4B $1.8B $688.7M
Ending Cash (CF) $2.2B $4.3B $897.8M $2.7B $3.4B
 
Levered Free Cash Flow $590.9M $541M $494.2M $400.7M $531.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $132.2M $115.4M $133.7M $111.5M $137.2M
Depreciation & Amoritzation $11.3M $11.3M $11.5M $12.9M $13.6M
Stock-Based Compensation $3.7M $3.8M $4.4M $4.5M $4.3M
Change in Accounts Receivable -$2.4M $8.3M -$6.5M $1.9M -$484K
Change in Inventories -- -- -- -- --
Cash From Operations $151.6M $111.6M $89.6M $121M -$136.7M
 
Capital Expenditures $3.9M $19.3M $18.6M $15.5M $14M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$947.6M -$453.9M $489.4M $465.5M -$484.9M
 
Dividends Paid (Ex Special Dividend) -$30.2M -$30.5M -$31.6M -$33.6M -$34.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$500M --
Repurchase of Common Stock -$403K -$49.3M -$23.3M -$19.8M -$46.9M
Other Financing Activities -- -- -$455K -- --
Cash From Financing $1.4B $2.4B -$690.3M -$107.7M $847.4M
 
Beginning Cash (CF) $1.6B $2.3B $1B $2.2B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $650.9M $2B -$111.3M $478.8M $225.9M
Ending Cash (CF) $2.2B $4.3B $897.8M $2.7B $3.4B
 
Levered Free Cash Flow $147.7M $92.3M $71M $105.5M -$150.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $353.9M $540.6M $500M $485.2M $534.4M
Depreciation & Amoritzation $43.8M $44.9M $46.9M $49.5M $54.1M
Stock-Based Compensation $14.9M $15.4M $17M $17.1M $17M
Change in Accounts Receivable -$13.4M $19.8M -$28.4M -$6M -$5.4M
Change in Inventories -- -- -- -- --
Cash From Operations $624M $597.7M $559.4M $488.8M $577.9M
 
Capital Expenditures $33.1M $56.7M $65.2M $88.1M $46.1M
Cash Acquisitions -- -- -- -$6.4M --
Cash From Investing -$5.4B -$2.1B $242.3M $2.2B $483.8M
 
Dividends Paid (Ex Special Dividend) -$127.6M -$122.7M -$127.5M -$134.7M -$145.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$204.2M -$129.4M -$186.6M -$76.4M -$170.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $6.1B $3.6B -$4.2B -$883.1M -$372.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B $2.1B -$3.4B $1.8B $688.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $590.9M $541M $494.2M $400.7M $531.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $540.6M $500M $485.2M $534.4M --
Depreciation & Amoritzation $44.9M $46.9M $49.5M $54.1M --
Stock-Based Compensation $15.4M $17M $17.1M $17M --
Change in Accounts Receivable $19.8M -$28.4M -$6M -$5.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $597.7M $559.4M $488.8M $577.9M --
 
Capital Expenditures $56.7M $65.2M $88.1M $46.1M --
Cash Acquisitions -- -- -$6.4M -- --
Cash From Investing -$2.1B $242.3M $2.2B $483.8M --
 
Dividends Paid (Ex Special Dividend) -$122.7M -$127.5M -$134.7M -$145.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.3B -- --
Long-Term Debt Repaid -- -- -$2.3B -- --
Repurchase of Common Stock -$129.4M -$186.6M -$76.4M -$170.5M --
Other Financing Activities -- -$8K -- -- --
Cash From Financing $3.6B -$4.2B -$883.1M -$372.9M --
 
Beginning Cash (CF) $9.4B $8B $7.8B $10.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$3.4B $1.8B $688.7M --
Ending Cash (CF) $11.5B $4.6B $9.6B $11B --
 
Levered Free Cash Flow $541M $494.2M $400.7M $531.7M --

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

GET BETTER TRADE IDEAS

Popular

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock