Financhill
Sell
30

BUSE Quote, Financials, Valuation and Earnings

Last price:
$19.40
Seasonality move :
0.92%
Day range:
$19.00 - $19.51
52-week range:
$18.40 - $28.97
Dividend yield:
4.99%
P/E ratio:
9.86x
P/S ratio:
2.42x
P/B ratio:
0.80x
Volume:
798.1K
Avg. volume:
650.5K
1-year change:
-12.6%
Market cap:
$1.1B
Revenue:
$461.4M
EPS (TTM):
$1.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $401.2M $403.5M $450.1M $440.7M $461.4M
Revenue Growth (YoY) -0.6% 0.57% 11.54% -2.09% 4.72%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.7M $148.4M $163.1M $168.2M $181.2M
Other Inc / (Exp) $1.3M $3.1M -$2.1M -$2.2M -$6.1M
Operating Expenses $136.7M $159.7M $174.7M $178.7M $191.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
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) $401.2M $403.5M $450.1M $440.7M $461.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $171.9M $184.9M $198.3M $313.8M $354.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $103.4M $105.6M $120M $107.5M $116M
Revenue Growth (YoY) -0.13% 2.09% 13.68% -10.46% 7.88%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31.3M $41.2M $42.7M $43.9M $46.8M
Other Inc / (Exp) $855K $474K $191K $761K -$196K
Operating Expenses $33.8M $44.2M $45.5M $46.4M $49.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $36.2M $39.2M $45.7M $33.2M $37.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7.9M $9.2M $11.3M $7.5M $9.3M
Net Income to Company $28.3M $29.9M $34.4M $25.7M $28.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28.3M $29.9M $34.4M $25.7M $28.1M
 
Basic EPS (Cont. Ops) $0.52 $0.54 $0.62 $0.46 $0.49
Diluted EPS (Cont. Ops) $0.52 $0.53 $0.61 $0.46 $0.49
Weighted Average Basic Share $54.5M $55.7M $55.4M $55.4M $57.1M
Weighted Average Diluted Share $54.9M $56.4M $56.2M $56.3M $57.9M
 
EBITDA -- -- -- -- --
EBIT $44.6M $45.6M $60.4M $84.8M $87.1M
 
Revenue (Reported) $103.4M $105.6M $120M $107.5M $116M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $44.6M $45.6M $60.4M $84.8M $87.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $401.2M $403.5M $450.1M $440.7M $461.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.7M $148.4M $162M $168.2M $181.2M
Other Inc / (Exp) $1.3M $3.1M -$2.1M -$2.2M -$6.1M
Operating Expenses $136.7M $159.7M $173.6M $178.7M $191.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
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) $1.83 $2.23 $2.31 $2.20 $2.00
Diluted EPS (Cont. Ops) $1.83 $2.21 $2.29 $2.17 $1.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $171.9M $184.9M $198.3M $313.8M $354.4M
 
Revenue (Reported) $401.2M $403.5M $450.1M $440.7M $461.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $171.9M $184.9M $198.3M $313.8M $354.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $403.5M $450.1M $440.7M $461.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $148.4M $162M $168.2M $181.2M --
Other Inc / (Exp) $3.1M -$2.1M -$2.2M -$6.1M --
Operating Expenses $159.7M $173.6M $178.7M $191.3M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $156.8M $161.7M $153.9M $153.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $33.4M $33.4M $31.3M $39.6M --
Net Income to Company $123.4M $128.3M $122.6M $113.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $123.4M $128.3M $122.6M $113.7M --
 
Basic EPS (Cont. Ops) $2.23 $2.31 $2.20 $2.00 --
Diluted EPS (Cont. Ops) $2.21 $2.29 $2.17 $1.97 --
Weighted Average Basic Share $221.5M $221.5M $221.7M $226.4M --
Weighted Average Diluted Share $224M $224.8M $225M $230.2M --
 
EBITDA -- -- -- -- --
EBIT $184.9M $198.3M $313.8M $354.4M --
 
Revenue (Reported) $403.5M $450.1M $440.7M $461.4M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $184.9M $198.3M $313.8M $354.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $688.5M $836.1M $227.2M $719.6M $697.7M
Short Term Investments $2.3B $4B $2.5B $2.1B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $4.8B $2.7B $2.8B $1.9B
 
Property Plant And Equipment $142.9M $146.7M $139.4M $133.6M $129.4M
Long-Term Investments $2.3B $4B $3.4B $3B $2.7B
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 $10.5B $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 $180.3M $287.8M $580.9M $199.4M $155.6M
 
Long-Term Debt $298.3M $340.4M $323.8M $312.9M $302.5M
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 $10.5B $12.9B $12.3B $12.3B $12B
Cash and Short Terms $2.9B $4.8B $2.7B $2.8B $1.9B
Total Debt $302.9M $358.1M $674.9M $324.9M $302.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $688.5M $836.1M $227.2M $719.6M $697.7M
Short Term Investments $2.3B $4B $2.5B $2.1B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $4.8B $2.7B $2.8B $1.9B
 
Property Plant And Equipment $142.9M $146.7M $139.4M $133.6M $129.4M
Long-Term Investments $2.3B $4B $3.4B $3B $2.7B
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 $10.5B $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 $180.3M $287.8M $580.9M $199.4M $155.6M
 
Long-Term Debt $298.3M $340.4M $323.8M $312.9M $302.5M
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 -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.3B $1.1B $1.3B $1.4B
 
Total Liabilities and Equity $10.5B $12.9B $12.3B $12.3B $12B
Cash and Short Terms $2.9B $4.8B $2.7B $2.8B $1.9B
Total Debt $302.9M $358.1M $674.9M $324.9M $302.5M
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 $163.2M $162M $165.8M $173.4M $178.3M
 
Capital Expenditures $4.2M $5M $5M $9.5M $6.4M
Cash Acquisitions -- $228.3M -- -- $18.4M
Cash From Investing -$729.5M -$829.2M -$290.9M $551M $657.9M
 
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 $814.7M -$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 $159M $157M $160.8M $163.9M $171.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.8M $28.4M $36.8M $26.2M --
Depreciation & Amoritzation $6.8M $6.7M $5.8M $5.3M --
Stock-Based Compensation $1.4M $1.9M $1.7M $2.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $44.1M $42.5M $45.3M $37.4M --
 
Capital Expenditures $1.9M $734K $2.4M $1.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$544.4M -$187M $44M $249M --
 
Dividends Paid (Ex Special Dividend) -$12.5M -$12.7M -$13.3M -$13.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $265M -- --
Long-Term Debt Repaid -$163K -$3.2M -$3.2M -$30M --
Repurchase of Common Stock -$1.5M -$5.2M -$534K -- --
Other Financing Activities -- -$170K -$100K -$396K --
Cash From Financing $216.6M -$212.4M -$40.9M -$414.8M --
 
Beginning Cash (CF) $688.5M $836.1M $227.2M $719.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$283.7M -$356.9M $48.4M -$128.5M --
Ending Cash (CF) $404.8M $479.2M $275.6M $591.1M --
 
Levered Free Cash Flow $42.2M $41.8M $42.9M $36M --
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 $163.2M $162M $165.8M $173.4M $178.3M
 
Capital Expenditures $4.2M $5M $5M $9.5M $6.4M
Cash Acquisitions -- $228.3M -- -- $18.4M
Cash From Investing -$729.5M -$829.2M -$290.9M $551M $657.9M
 
Dividends Paid (Ex Special Dividend) -$48M -$50.8M -$50.9M -$53.1M -$54.2M
Special Dividend Paid
Long-Term Debt Issued $146.6M -- $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 -- -$1.3M -$1.1M -$1.9M
Cash From Financing $725.6M $814.7M -$483.9M -$232M -$858.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159.2M $147.6M -$608.9M $492.4M -$21.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $159M $157M $160.8M $163.9M $171.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.8M $28.4M $36.8M $26.2M --
Depreciation & Amoritzation $6.8M $6.7M $5.8M $5.3M --
Stock-Based Compensation $1.4M $1.9M $1.7M $2.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $44.1M $42.5M $45.3M $37.4M --
 
Capital Expenditures $1.9M $734K $2.4M $1.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$544.4M -$187M $44M $249M --
 
Dividends Paid (Ex Special Dividend) -$12.5M -$12.7M -$13.3M -$13.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $265M -- --
Long-Term Debt Repaid -$163K -$3.2M -$3.2M -$30M --
Repurchase of Common Stock -$1.5M -$5.2M -$534K -- --
Other Financing Activities -- -$170K -$100K -$396K --
Cash From Financing $216.6M -$212.4M -$40.9M -$414.8M --
 
Beginning Cash (CF) $688.5M $836.1M $227.2M $719.6M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$283.7M -$356.9M $48.4M -$128.5M --
Ending Cash (CF) $404.8M $479.2M $275.6M $591.1M --
 
Levered Free Cash Flow $42.2M $41.8M $42.9M $36M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock