Financhill
Sell
47

BUSE Quote, Financials, Valuation and Earnings

Last price:
$24.41
Seasonality move :
-1.74%
Day range:
$24.25 - $24.58
52-week range:
$18.40 - $25.62
Dividend yield:
4.1%
P/E ratio:
21.35x
P/S ratio:
2.02x
P/B ratio:
0.88x
Volume:
395.5K
Avg. volume:
455.9K
1-year change:
0.58%
Market cap:
$2.2B
Revenue:
$662M
EPS (TTM):
$1.14
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $453.9M $430.9M $489M $603.9M $662M
Revenue Growth (YoY) -4.11% -5.07% 13.48% 23.5% 9.62%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.3M $3.1M -$2.1M -$2.2M -$6.1M
Operating Expenses -$129.1M -$156.8M -$161.7M -$153.9M -$153.3M
Operating Income $129.1M $156.8M $161.7M $153.9M $153.3M
 
Net Interest Expenses $12.3M $15.3M $19M $30.7M $18.3M
EBT. Incl. Unusual Items $128.2M $156.8M $161.7M $153.9M $153.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.9M $33.4M $33.4M $31.3M $39.6M
Net Income to Company $100.3M $123.4M $128.3M $122.6M $113.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100.3M $123.4M $128.3M $122.6M $113.7M
 
Basic EPS (Cont. Ops) $1.84 $2.23 $2.32 $2.21 $2.01
Diluted EPS (Cont. Ops) $1.83 $2.20 $2.29 $2.18 $1.98
Weighted Average Basic Share $54.6M $55.4M $55.4M $55.4M $56.6M
Weighted Average Diluted Share $54.8M $56M $56.1M $56.3M $57.5M
 
EBITDA -- -- -- -- --
EBIT $171.9M $184.9M $198.3M $313.8M $354.4M
 
Revenue (Reported) $453.9M $430.9M $489M $603.9M $662M
Operating Income (Reported) $129.1M $156.8M $161.7M $153.9M $153.3M
Operating Income (Adjusted) $171.9M $184.9M $198.3M $313.8M $354.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $112M $126.1M $153.9M $169.6M $285.8M
Revenue Growth (YoY) -0.37% 12.62% 22.05% 10.2% 68.54%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $57K $4K -$285K $822K --
Operating Expenses -$32.4M -$44.1M -$37.5M -$42.6M -$77.3M
Operating Income $32.4M $44.1M $37.5M $42.6M $77.3M
 
Net Interest Expenses $4M $5.1M $6.5M $4.3M $3.8M
EBT. Incl. Unusual Items $32.4M $44.1M $37.5M $42.6M $77.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.5M $8.5M $6.8M $10.6M $20.2M
Net Income to Company $25.9M $35.7M $30.7M $32M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.9M $35.7M $30.7M $32M $57.1M
 
Basic EPS (Cont. Ops) $0.46 $0.64 $0.55 $0.56 $0.58
Diluted EPS (Cont. Ops) $0.46 $0.64 $0.54 $0.55 $0.58
Weighted Average Basic Share $56.2M $55.3M $55.5M $57M $89.1M
Weighted Average Diluted Share $56.8M $56.1M $56.3M $58M $90.2M
 
EBITDA -- -- -- -- --
EBIT $39.5M $53.2M $82.4M $94.5M $166.7M
 
Revenue (Reported) $112M $126.1M $153.9M $169.6M $285.8M
Operating Income (Reported) $32.4M $44.1M $37.5M $42.6M $77.3M
Operating Income (Adjusted) $39.5M $53.2M $82.4M $94.5M $166.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $444.7M $465.8M $579.2M $655.4M $926.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.5M -$1.9M -$2.8M -$5.1M --
Operating Expenses -$166.7M -$155.2M -$166.4M -$149.2M -$146.5M
Operating Income $166.7M $155.2M $166.4M $149.2M $146.5M
 
Net Interest Expenses $15.1M $17.2M $31.7M $18.4M $18.6M
EBT. Incl. Unusual Items $153.9M $155.2M $166.4M $149.2M $146.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32M $31.4M $35.2M $37.8M $43.9M
Net Income to Company $121.9M $123.9M $131.2M $111.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $121.9M $123.9M $131.2M $111.3M $102.6M
 
Basic EPS (Cont. Ops) $2.22 $2.23 $2.37 $1.98 $1.16
Diluted EPS (Cont. Ops) $2.19 $2.20 $2.33 $1.95 $1.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $183.9M $183.4M $289.5M $352.1M $443M
 
Revenue (Reported) $444.7M $465.8M $579.2M $655.4M $926.6M
Operating Income (Reported) $166.7M $155.2M $166.4M $149.2M $146.5M
Operating Income (Adjusted) $183.9M $183.4M $289.5M $352.1M $443M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $318.4M $354.1M $444.2M $495.7M $760.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2.6M -$2.3M -$3M -$5.9M -$9.8M
Operating Expenses -$117.7M -$116M -$120.7M -$115.9M -$109.1M
Operating Income $117.7M $116M $120.7M $115.9M $109.1M
 
Net Interest Expenses $11.4M $13.3M $26M $13.6M $13.9M
EBT. Incl. Unusual Items $117.7M $116M $120.7M $115.9M $109.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.1M $22.1M $23.9M $30.4M $34.6M
Net Income to Company $93.5M $93.9M $96.8M $85.6M $17.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $93.5M $93.9M $96.8M $85.6M $74.5M
 
Basic EPS (Cont. Ops) $1.70 $1.70 $1.75 $1.52 $0.67
Diluted EPS (Cont. Ops) $1.68 $1.67 $1.72 $1.49 $0.66
Weighted Average Basic Share $165.7M $166.2M $166.3M $169.4M $247.3M
Weighted Average Diluted Share $167.6M $168.4M $168.7M $172.2M $249.6M
 
EBITDA -- -- -- -- --
EBIT $139.4M $137.9M $229M $267.3M $355.9M
 
Revenue (Reported) $318.4M $354.1M $444.2M $495.7M $760.1M
Operating Income (Reported) $117.7M $116M $120.7M $115.9M $109.1M
Operating Income (Adjusted) $139.4M $137.9M $229M $267.3M $355.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $118.8M $103M $117.5M $134.7M $129.4M
Short Term Investments $2.3B $4B $2.5B $2.1B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $726.3M $871.6M $271.4M $765M $742.9M
 
Property Plant And Equipment $142.9M $146.7M $139.4M $133.6M $129.4M
Long-Term Investments $646.4M $777.3M $151M $749M $734.2M
Goodwill $311.5M $317.9M $317.9M $317.9M $333.7M
Other Intangibles $52M $58.1M $46.4M $36M $32.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.6B $12.9B $12.3B $12.3B $12B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4.7M $17.7M $351.1M $12M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $4B $4B $4.8B $4.3B
 
Long-Term Debt $304M $348.7M $334.6M $322.2M $311.5M
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $11.5B $11.2B $11B $10.7B
 
Common Stock $56K $58K $58K $58K $60K
Other Common Equity Adj $33.3M -$23.8M -$273.3M -$218.8M -$207M
Common Equity $1.3B $1.3B $1.1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.3B $1.1B $1.3B $1.4B
 
Total Liabilities and Equity $10.6B $12.9B $12.3B $12.3B $12B
Cash and Short Terms $2.9B $4.8B $2.7B $2.8B $1.9B
Total Debt $304M $348.7M $334.6M $334.2M $311.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $151.4M $121.4M $122.6M $149.8M $193.3M
Short Term Investments $4B $2.5B $2.2B $1.8B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $920.6M $385.8M $385.9M $602.6M $475.3M
 
Property Plant And Equipment $153.1M $138.4M $134M $131.4M $220M
Long-Term Investments $774.6M $272.5M $263.5M $577.2M $446.9M
Goodwill $317.8M $317.9M $317.9M $333.5M --
Other Intangibles $61.1M $49.2M $38.5M $34.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.9B $12.5B $12.3B $12B $18.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $17.7M $16.2M $12M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $7.4B $4.3B $3.4B $5.8B $4.6B
 
Long-Term Debt $353.9M $336.4M $326.8M $313.1M $302.9M
Capital Leases -- -- -- -- --
Total Liabilities $11.6B $11.4B $11.1B $10.6B $15.7B
 
Common Stock $58K $58K $58K $60K $93K
Other Common Equity Adj -$1.4M -$289M -$290.7M -$170.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.1B $1.2B $1.4B $2.4B
 
Total Liabilities and Equity $12.9B $12.5B $12.3B $12B $18.2B
Cash and Short Terms $4.9B $2.9B $2.5B $2.4B --
Total Debt $353.9M $336.4M $338.8M $313.1M $302.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $100.3M $123.4M $128.3M $122.6M $113.7M
Depreciation & Amoritzation $27.9M $28.2M $25.7M $22.7M $20.6M
Stock-Based Compensation $7.1M $7.9M $9M $6.6M $7.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $130.6M $130.3M $141.5M $173.8M $177.8M
 
Capital Expenditures $4.3M $5.2M $5.1M $9.6M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$697M -$797.5M -$266.5M $550.6M $658.4M
 
Dividends Paid (Ex Special Dividend) $48M $50.8M $50.9M $53.1M $54.2M
Special Dividend Paid
Long-Term Debt Issued $146.6M $72.5M $98.1M -- --
Long-Term Debt Repaid -$106.7M -$19.2M -$112.7M -$16.1M -$31.5M
Repurchase of Common Stock $12.3M $33M $9.9M $4.5M --
Other Financing Activities -$635K -$1.1M -$1.3M -$1.1M -$1.9M
Cash From Financing $725.6M $814.6M -$483.9M -$232M -$858.1M
 
Beginning Cash (CF) $529.3M $688.5M $836.1M $227.2M $719.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159.2M $147.6M -$608.9M $492.4M -$21.9M
Ending Cash (CF) $688.5M $836.1M $227.2M $719.6M $697.7M
 
Levered Free Cash Flow $126.3M $125.1M $136.4M $164.2M $171.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $25.9M $35.7M $30.7M $32M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.8M $2.5M $2.6M $2.3M $4.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $20.5M $43.9M $43.5M $60.1M $62.5M
 
Capital Expenditures $953K $1.3M $2.2M $992K $8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$528.6M -$59.1M $29.7M $268M $356.7M
 
Dividends Paid (Ex Special Dividend) $13M $12.7M $13.3M $13.6M $27.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.7M -$63.2M -$3M -- --
Repurchase of Common Stock $14.4M $3.1M $1.3M -- $14M
Other Financing Activities -$917K -$29K -$889K -$1.3M --
Cash From Financing $471.3M $131.5M $32M -$59.7M -$786.1M
 
Beginning Cash (CF) $920.8M $230.9M $232.7M $285.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37M $116.3M $105.2M $268.4M -$366.9M
Ending Cash (CF) $883.8M $347.1M $337.9M $553.7M --
 
Levered Free Cash Flow $19.6M $42.5M $41.3M $59.1M $54.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $121.9M $123.9M $131.2M $111.3M --
Depreciation & Amoritzation $28.2M $26.7M $23.2M $21.1M --
Stock-Based Compensation $8.4M $8.9M $9.2M $5.5M $15M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $102.3M $155.3M $172.8M $171.2M $172.2M
 
Capital Expenditures $5.2M $5.1M $7.8M $7.4M $15.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$555.2M -$376.4M $209.7M $1B $1.1B
 
Dividends Paid (Ex Special Dividend) $49.9M $51M $52.5M $53.8M $77.9M
Special Dividend Paid
Long-Term Debt Issued -- $93.1M -- -- --
Long-Term Debt Repaid -$20.2M -$113.7M -$11.2M -$34.5M --
Repurchase of Common Stock $24.3M $21.3M $2.2M $2.3M $40.5M
Other Financing Activities -- -$987K -$1.4M -$1.9M --
Cash From Financing $857.2M -$316M -$391.7M -$966.9M -$1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $404.1M -$536.7M -$9.2M $215.8M -$168.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $97.1M $150.2M $164.9M $163.8M $157M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $93.5M $93.9M $96.8M $85.6M $17.4M
Depreciation & Amoritzation $6.8M $6.7M $5.8M $5.3M $14.1M
Stock-Based Compensation $5.7M $6.7M $6.9M $5.8M $13.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $72.2M $97.3M $128.6M $126M $120.4M
 
Capital Expenditures $4.2M $4.1M $6.8M $4.6M $13.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$739.3M -$318.2M $158M $618.9M $1.1B
 
Dividends Paid (Ex Special Dividend) $38M $38.2M $39.8M $40.5M $64.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $77.5M $98.1M -- -- $16.7M
Long-Term Debt Repaid -$20M -$114.5M -$13.1M -$31.5M -$125M
Repurchase of Common Stock $21.7M $9.9M $2.2M -- $40.5M
Other Financing Activities -$1M -$878K -$989K -$1.8M -$2.5M
Cash From Financing $862.5M -$268M -$175.8M -$910.8M -$1.5B
 
Beginning Cash (CF) $2B $1.5B $735.4M $1.6B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $195.3M -$488.9M $110.8M -$165.9M -$312.2M
Ending Cash (CF) $2.2B $1.1B $846.2M $1.4B $2B
 
Levered Free Cash Flow $68.1M $93.2M $121.7M $121.4M $107.2M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
56
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock