Financhill
Sell
43

CBSH Quote, Financials, Valuation and Earnings

Last price:
$53.06
Seasonality move :
5.16%
Day range:
$53.00 - $53.36
52-week range:
$48.69 - $65.59
Dividend yield:
2%
P/E ratio:
13.16x
P/S ratio:
3.42x
P/B ratio:
1.96x
Volume:
1.1M
Avg. volume:
1.2M
1-year change:
-12.05%
Market cap:
$7.4B
Revenue:
$2.1B
EPS (TTM):
$4.03
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $1.4B $1.5B $1.9B $2.1B
Revenue Growth (YoY) -2.82% 0.49% 8.12% 27.85% 6.43%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $11M $30.1M $20.5M $15M $7.8M
Operating Expenses -$441.2M -$686.3M -$632.4M -$619.7M -$679.5M
Operating Income $441.2M $686.3M $632.4M $619.7M $679.5M
 
Net Interest Expenses $1M -- $470K $38.6M $20K
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 $350.7M $535.7M $495.6M $480.9M $529.5M
 
Basic EPS (Cont. Ops) $2.40 $3.73 $3.50 $3.47 $3.69
Diluted EPS (Cont. Ops) $2.39 $3.73 $3.50 $3.46 $3.69
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) $1.4B $1.4B $1.5B $1.9B $2.1B
Operating Income (Reported) $441.2M $686.3M $632.4M $619.7M $679.5M
Operating Income (Adjusted) $484M $699.2M $689.2M $1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $368M $390.5M $502.2M $527.6M $535.4M
Revenue Growth (YoY) 0.43% 6.09% 28.62% 5.07% 1.46%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.1M $3.4M $4.3M $3.9M --
Operating Expenses -$173.5M -$160.1M -$156.1M -$178.5M -$184.8M
Operating Income $173.5M $160.1M $156.1M $178.5M $184.8M
 
Net Interest Expenses -- -- $9.1M $6K $8K
EBT. Incl. Unusual Items $160.4M $160.1M $156.1M $178.5M $184.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.7M $33.9M $33.4M $38.2M $41.2M
Net Income to Company $125.8M $126.2M $122.7M $140.3M --
 
Minority Interest in Earnings $3.2M $3.4M $2.1M $2.3M $2.1M
Net Income to Common Excl Extra Items $124.6M $125.1M $121.6M $139M $142.3M
 
Basic EPS (Cont. Ops) $0.86 $0.88 $0.88 $1.02 $1.01
Diluted EPS (Cont. Ops) $0.86 $0.88 $0.88 $1.02 $1.01
Weighted Average Basic Share $140.8M $137.6M $136.4M $134.2M $139M
Weighted Average Diluted Share $141.1M $137.9M $136.5M $134.4M $139.1M
 
EBITDA -- -- -- -- --
EBIT $163.4M $176.4M $268.8M $288.2M $279.4M
 
Revenue (Reported) $368M $390.5M $502.2M $527.6M $535.4M
Operating Income (Reported) $173.5M $160.1M $156.1M $178.5M $184.8M
Operating Income (Adjusted) $163.4M $176.4M $268.8M $288.2M $279.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.5B $1.9B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $52.1M $1.9M $16.3M $14.4M --
Operating Expenses -$691.9M -$620.5M -$644.1M -$649.4M -$722.4M
Operating Income $691.9M $620.5M $644.1M $649.4M $722.4M
 
Net Interest Expenses -- -- $37.2M $2.4M $43K
EBT. Incl. Unusual Items $702.5M $613.3M $644.1M $649.4M $722.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145M $131.6M $136.7M $140.8M $157.1M
Net Income to Company $557.4M $481.7M $507.4M $508.6M --
 
Minority Interest in Earnings $11.7M $10M $7.9M $9.2M $3.6M
Net Income to Common Excl Extra Items $552.4M $477.4M $504M $504M $559.9M
 
Basic EPS (Cont. Ops) $3.82 $3.37 $3.62 $3.67 $4.04
Diluted EPS (Cont. Ops) $3.82 $3.36 $3.62 $3.66 $4.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $717.5M $641.2M $944.8M $1.1B $1.1B
 
Revenue (Reported) $1.4B $1.5B $1.9B $1.9B $2.1B
Operating Income (Reported) $691.9M $620.5M $644.1M $649.4M $722.4M
Operating Income (Adjusted) $717.5M $641.2M $944.8M $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.1B $1.4B $1.4B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $39.8M $11.6M $7.4M $6.8M -$7.2M
Operating Expenses -$550.3M -$471.4M -$476M -$505.7M -$548.5M
Operating Income $550.3M $471.4M $476M $505.7M $548.5M
 
Net Interest Expenses -- -- $36.2M $14K $35K
EBT. Incl. Unusual Items $537.2M $464.2M $476M $505.7M $548.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.9M $97.9M $102.2M $108.5M $120.5M
Net Income to Company $425.2M $366.4M $373.7M $397.2M $284.4M
 
Minority Interest in Earnings $9.4M $9.6M $5.9M $6.9M $2.4M
Net Income to Common Excl Extra Items $421.4M $363.1M $371.5M $393.5M $424M
 
Basic EPS (Cont. Ops) $2.92 $2.55 $2.67 $2.87 $3.08
Diluted EPS (Cont. Ops) $2.91 $2.55 $2.67 $2.86 $3.07
Weighted Average Basic Share $423.3M $415.4M $409.7M $404.6M $410.9M
Weighted Average Diluted Share $424.3M $416.4M $410.2M $405.1M $411.4M
 
EBITDA -- -- -- -- --
EBIT $547.2M $489.3M $744.9M $832.2M $829.9M
 
Revenue (Reported) $1.1B $1.1B $1.4B $1.4B $1.6B
Operating Income (Reported) $550.3M $471.4M $476M $505.7M $548.5M
Operating Income (Adjusted) $547.2M $489.3M $744.9M $832.2M $829.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $4.3B $848.3M $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 $3.2B $6B $1.9B $3.3B $4.1B
 
Property Plant And Equipment $384.8M $415.7M $418.9M $469.1M $475.3M
Long-Term Investments $293.1M $246.6M $296.6M $350.5M $305M
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 $33B $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 $12.6B $14.8B $12.9B $10.9B $11.1B
 
Long-Term Debt $23.9M $33.7M $28.7M $22M $25.1M
Capital Leases -- -- -- -- --
Total Liabilities $29.6B $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 $3.2B
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 $33B $36.7B $31.9B $31.7B $32B
Cash and Short Terms $14.6B $18.7B $13.1B $12.4B $12.5B
Total Debt $23.9M $33.7M $28.7M $22M $25.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3B $995M $2.2B $3.2B $3B
Short Term Investments $14.2B $12.6B $9.9B $9.2B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.1B $2.4B $2.8B $3.8B $4B
 
Property Plant And Equipment $377.5M $407.8M $460.8M $470M $483M
Long-Term Investments $257.6M $272.1M $354.9M $327M $301.6M
Goodwill $138.9M $138.9M $146.5M $146.5M --
Other Intangibles $14.5M $15.6M $14.4M $13.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $34.5B $32.6B $31.4B $31.5B $32.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $13.9B $16B $17.4B $9.6B $10B
 
Long-Term Debt $4M $1.8M $503.6M $10.2M $9.3M
Capital Leases -- -- -- -- --
Total Liabilities $31B $30.2B $28.8B $28B $28.5B
 
Common Stock $589.4M $610.8M $629.3M $655.3M $676.1M
Other Common Equity Adj $159.2M -$1.1B -$1.2B -$576.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $10.6M $19.5M $17.9M $21.5M $21.4M
Total Equity $3.5B $2.4B $2.6B $3.5B $3.8B
 
Total Liabilities and Equity $34.5B $32.6B $31.4B $31.5B $32.3B
Cash and Short Terms $16.4B $13.6B $12.1B $12.3B --
Total Debt $4M $1.8M $503.6M $10.2M $9.3M
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 $624.8M $627.6M $555.2M $461.7M $596.3M
 
Capital Expenditures $33.1M $56.7M $65.2M $88.1M $46.1M
Cash Acquisitions -- -- -- $6.4M --
Cash From Investing -$5.4B -$2.1B $246.4M $2.2B $465.3M
 
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 $591.6M $570.9M $490M $373.7M $550.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $125.8M $126.2M $122.7M $140.3M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $3.9M $4.2M $4.3M $4.3M $4.4M
Change in Accounts Receivable $4.8M -$10.2M -$7.2M -$7.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $169.3M $170.8M $150.4M $443.9M $153.6M
 
Capital Expenditures $15.4M $17.7M $20.7M $12.6M $15.7M
Cash Acquisitions -- -- $168K -- --
Cash From Investing -$943M $565.1M $574M -$249.1M -$174.1M
 
Dividends Paid (Ex Special Dividend) $30.6M $31.7M $33.7M $40.4M $37M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$500M -- --
Repurchase of Common Stock $40.2M $50.1M $20M $43.7M $25.2M
Other Financing Activities -- $447K -- -- --
Cash From Financing $479M -$798.7M -$1.5B $419.4M -$171.6M
 
Beginning Cash (CF) $2.5B $1.1B $2.9B $2.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$294.8M -$62.8M -$729.8M $605.3M -$192.1M
Ending Cash (CF) $2.3B $1B $2.2B $3.2B --
 
Levered Free Cash Flow $153.8M $153.2M $129.8M $431.3M $137.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $557.4M $481.7M $507.4M $508.6M --
Depreciation & Amoritzation $44.9M $46.7M $48.2M $53.4M --
Stock-Based Compensation -- -- $16.9M $17.2M $17.2M
Change in Accounts Receivable $9.1M -$13.6M -$14.3M -$3M --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- $454M $847.2M $261.4M
 
Capital Expenditures $19.4M $37M $91.1M $47.6M $53M
Cash Acquisitions -- -- $6.4M -- --
Cash From Investing -- -- $2.2B $1.4B -$904.5M
 
Dividends Paid (Ex Special Dividend) -- -- $132.8M $144.1M $148.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $79.8M $143.4M $139.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -$1.5B -$1.3B $447.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $1.2B $941.6M -$195.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $362.8M $799.6M $208.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $425.2M $366.4M $373.7M $397.2M $284.4M
Depreciation & Amoritzation $11.4M $11.8M $11.6M $13.3M $27.7M
Stock-Based Compensation $3.9M $4.2M $12.6M $12.7M $12.9M
Change in Accounts Receivable $11.4M -$22M -$7.9M -$4.9M $117K
Change in Inventories -- -- -- -- --
Cash From Operations $169.3M $170.8M $354.8M $740.3M $405.4M
 
Capital Expenditures $15.4M $17.7M $72.6M $32.1M $39M
Cash Acquisitions -- -- $6.4M -- --
Cash From Investing -$943M $565.1M $1.7B $942.9M -$426.9M
 
Dividends Paid (Ex Special Dividend) $30.6M $31.7M $101.2M $110.5M $114M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $2.3B -- --
Long-Term Debt Repaid -- -- -$1.8B -- --
Repurchase of Common Stock $40.2M $50.1M $56.5M $123.6M $92.3M
Other Financing Activities -- $447K -- -- -$4K
Cash From Financing $479M -$798.7M -$775.4M -$1.2B -$400.3M
 
Beginning Cash (CF) $7.1B $7B $5.6B $7.1B $6.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$294.8M -$62.8M $1.3B $462.8M -$421.8M
Ending Cash (CF) $7.2B $3.7B $6.9B $7.6B $6.4B
 
Levered Free Cash Flow $153.8M $153.2M $282.3M $708.2M $366.4M

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
64
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