Financhill
Sell
46

COLB Quote, Financials, Valuation and Earnings

Last price:
$24.61
Seasonality move :
3.1%
Day range:
$24.62 - $25.24
52-week range:
$17.08 - $32.85
Dividend yield:
5.77%
P/E ratio:
9.83x
P/S ratio:
2.71x
P/B ratio:
1.02x
Volume:
1.1M
Avg. volume:
1.5M
1-year change:
39.26%
Market cap:
$5.2B
Revenue:
$1.9B
EPS (TTM):
$2.54
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.3B $1.3B $2B $1.9B
Revenue Growth (YoY) 2.7% -1.43% -0.5% 57.31% -3.39%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $500.1M $497.4M $461.7M $698.9M $641.4M
Other Inc / (Exp) $959K -$1.5M -$7.1M $2.3M -$368K
Operating Expenses -$1.3B $486.8M $448.5M $638.5M $737.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5B $558.2M $450.6M $471.2M $718.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67M $137.9M $113.8M $122.5M $185.1M
Net Income to Company -$1.5B $420.3M $336.8M $348.7M $533.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5B $420.3M $336.8M $348.7M $533.7M
 
Basic EPS (Cont. Ops) -$6.92 $3.22 $2.60 $1.79 $2.56
Diluted EPS (Cont. Ops) -$6.92 $3.21 $2.60 $1.78 $2.55
Weighted Average Basic Share $220.2M $130.5M $129.3M $195.3M $208.5M
Weighted Average Diluted Share $220.2M $131M $129.7M $195.9M $209.3M
 
EBITDA -- -- -- -- --
EBIT -$1.3B $600.6M $528.6M $1.2B $1.8B
 
Revenue (Reported) $1.3B $1.3B $1.3B $2B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$1.3B $600.6M $528.6M $1.2B $1.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $358.9M $316.1M $340.4M $519.2M $487.1M
Revenue Growth (YoY) 15.55% -11.91% 7.67% 52.53% -6.17%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $94.3M $77.8M $112.5M $205.6M $153.8M
Other Inc / (Exp) -$173K -$462K $284K $2.6M -$1.4M
Operating Expenses $95.6M $63.7M $101.8M $231.6M $180.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $147.5M $117.1M $112.4M $127.1M $192.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$3.2M $28.8M $29.5M $33.5M $49.1M
Net Income to Company $150.7M $88.4M $83M $93.5M $143.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.7M $88.4M $83M $93.5M $143.3M
 
Basic EPS (Cont. Ops) $0.68 $0.41 $0.38 $0.45 $0.69
Diluted EPS (Cont. Ops) $0.68 $0.41 $0.38 $0.45 $0.68
Weighted Average Basic Share $220.2M $216.6M $129.3M $208.2M $208.5M
Weighted Average Diluted Share $220.2M $216.6M $129.8M $208.8M $209.9M
 
EBITDA -- -- -- -- --
EBIT $168.1M $124.6M $159.2M $365.1M $431.6M
 
Revenue (Reported) $358.9M $316.1M $340.4M $519.2M $487.1M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $168.1M $124.6M $159.2M $365.1M $431.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.3B $1.3B $2B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $500.1M $497.4M $464.5M $698.9M $641.4M
Other Inc / (Exp) $959K -$1.5M -$7.1M $2.3M -$368K
Operating Expenses -$1.3B $486.8M $451.2M $638.5M $737.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.5B $558.2M $450.6M $471.2M $718.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67M $137.9M $113.8M $122.5M $185.1M
Net Income to Company -$1.5B $420.3M $336.8M $348.7M $533.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5B $420.3M $336.8M $348.7M $533.7M
 
Basic EPS (Cont. Ops) -$6.92 $1.92 $2.35 $1.65 $2.57
Diluted EPS (Cont. Ops) -$6.92 $1.92 $2.34 $1.65 $2.54
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT -$1.3B $600.6M $528.6M $1.2B $1.8B
 
Revenue (Reported) $1.3B $1.3B $1.3B $2B $1.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -$1.3B $600.6M $528.6M $1.2B $1.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.3B $2B $1.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $497.4M $464.5M $698.9M $641.4M --
Other Inc / (Exp) -$1.5M -$7.1M $2.3M -$368K --
Operating Expenses $486.8M $451.2M $638.5M $737.2M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $558.2M $450.6M $471.2M $718.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137.9M $113.8M $122.5M $185.1M --
Net Income to Company $420.3M $336.8M $348.7M $533.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $420.3M $336.8M $348.7M $533.7M --
 
Basic EPS (Cont. Ops) $1.92 $2.35 $1.65 $2.57 --
Diluted EPS (Cont. Ops) $1.92 $2.34 $1.65 $2.54 --
Weighted Average Basic Share $876M $517.1M $780.7M $833.9M --
Weighted Average Diluted Share $877.5M $518.9M $782.4M $837.4M --
 
EBITDA -- -- -- -- --
EBIT $600.6M $528.6M $1.2B $1.8B --
 
Revenue (Reported) $1.3B $1.3B $2B $1.9B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $600.6M $528.6M $1.2B $1.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $2.8B $1.3B $2.2B $1.9B
Short Term Investments $2.9B $3.9B $3.2B $8.8B $211.5M
Accounts Receivable, Net $83.8M $70.5M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $30.9M $34.4M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.5B $8.4B $6.2B $12.7B $3.7B
 
Property Plant And Equipment $283M $253.5M $254.6M $454.8M $459.9M
Long-Term Investments $3B $4B $3.3B $8.9B $8.4B
Goodwill $2.7M -- -- $1B $1B
Other Intangibles $106.3M $132.5M $189.8M $712.9M $592.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $29.2B $30.6B $31.8B $52.2B $51.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $375.4M $492.2M $308.8M $252.1M $236.6M
 
Long-Term Debt $1.1B $387.5M $1.3B $4.4B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $26.5B $27.9B $29.4B $47.2B $46.5B
 
Common Stock $3.5B $3.4B $3.5B $5.8B $5.8B
Other Common Equity Adj -- $1.8M -$426.9M -$340.1M -$462M
Common Equity $2.7B $2.7B $2.5B $5B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.7B $2.5B $5B $5.1B
 
Total Liabilities and Equity $29.2B $30.6B $31.8B $52.2B $51.6B
Cash and Short Terms $5.5B $6.6B $4.5B $11B $2.1B
Total Debt $1.1B $387.5M $1.3B $4.4B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $2.8B $1.3B $2.2B $1.9B
Short Term Investments $2.9B $3.9B $3.2B $8.8B $211.5M
Accounts Receivable, Net $83.8M $70.5M -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $30.9M $34.4M -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.5B $8.4B $6.2B $12.7B $3.7B
 
Property Plant And Equipment $283M $253.5M $254.6M $454.8M $459.9M
Long-Term Investments $3B $4B $3.3B $8.9B $8.4B
Goodwill $2.7M -- -- $1B $1B
Other Intangibles $106.3M $132.5M $189.8M $712.9M $592.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $29.2B $30.6B $31.8B $52.2B $51.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $375.4M $492.2M $308.8M $252.1M $236.6M
 
Long-Term Debt $1.1B $387.5M $1.3B $4.4B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $26.5B $27.9B $29.4B $47.2B $46.5B
 
Common Stock $3.5B $3.4B $3.5B $5.8B $5.8B
Other Common Equity Adj -- $1.8M -$426.9M -$340.1M -$462M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.7B $2.7B $2.5B $5B $5.1B
 
Total Liabilities and Equity $29.2B $30.6B $31.8B $52.2B $51.6B
Cash and Short Terms $5.5B $6.6B $4.5B $11B $2.1B
Total Debt $1.1B $387.5M $1.3B $4.4B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5B $420.3M $336.8M $348.7M $533.7M
Depreciation & Amoritzation $37.5M $31.5M $28.3M $144.3M $149.9M
Stock-Based Compensation $9.3M $10.9M $9.8M $18.1M $20.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $93.8M $662.7M $1.1B $669.8M $658.9M
 
Capital Expenditures $12M $15.5M $27.1M -- $35.7M
Cash Acquisitions -$171.4M $10.8M -- $274.6M --
Cash From Investing -$960.1M -$1.5B -$3.5B $501.7M $114.6M
 
Dividends Paid (Ex Special Dividend) -$185M -$183.7M -$182.3M -$270.3M -$300.2M
Special Dividend Paid
Long-Term Debt Issued $600M -- $1.7B $17.4B $4.9B
Long-Term Debt Repaid -$735M -$765M -$750M -$16.6B -$5.8B
Repurchase of Common Stock -$8.7M -$80.7M -$4.2M -$6.3M -$5.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1B $1.1B $1B -$303.7M -$1.1B
 
Beginning Cash (CF) $1.4B $2.6B $2.8B $1.3B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $188.4M -$1.5B $867.9M -$284.3M
Ending Cash (CF) $2.6B $2.8B $1.3B $2.2B $1.9B
 
Levered Free Cash Flow $81.8M $647.2M $1B $669.8M $623.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $150.7M $88.4M $83M $93.5M $143.3M
Depreciation & Amoritzation $9M $8M $6.7M $41.8M $36.2M
Stock-Based Compensation $2.5M $2.8M $2.5M $4.8M $5.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $175.4M $121.2M $160.4M $92.4M $255.8M
 
Capital Expenditures $460K $2.4M $15.8M -- $15.6M
Cash Acquisitions -$90.3M -- -- -- --
Cash From Investing $408.9M -$769.4M -$697.7M -$200M -$122.3M
 
Dividends Paid (Ex Special Dividend) -$46.2M -$45.5M -$45.6M -$74.9M -$75.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $900M $5.3B $1B
Long-Term Debt Repaid -$225M -- -$750M -$5.3B -$1.6B
Repurchase of Common Stock -$27K -$36K -$13K -$176K -$81K
Other Financing Activities -- -- -- -- --
Cash From Financing -$230.9M -$334.7M $278.1M -$133.5M -$366.3M
 
Beginning Cash (CF) $2.2B $3.7B $1.6B $2.4B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $353.5M -$983M -$259.2M -$241.2M -$232.8M
Ending Cash (CF) $2.6B $2.8B $1.3B $2.2B $1.9B
 
Levered Free Cash Flow $175M $118.8M $144.5M $92.4M $240.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.5B $420.3M $336.8M $348.7M $533.7M
Depreciation & Amoritzation $37.5M $31.5M $28.3M $144.3M $149.9M
Stock-Based Compensation $9.3M $10.9M $9.8M $18.1M $20.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $93.8M $662.7M $1.1B $669.8M $658.9M
 
Capital Expenditures $12M $15.5M $27.1M -- $35.7M
Cash Acquisitions -$171.4M $10.8M -- $274.6M --
Cash From Investing -$960.1M -$1.5B -$3.5B $501.7M $114.6M
 
Dividends Paid (Ex Special Dividend) -$185M -$183.7M -$182.3M -$270.3M -$300.2M
Special Dividend Paid
Long-Term Debt Issued $600M -- $1.7B $17.4B $4.9B
Long-Term Debt Repaid -$735M -$765M -$750M -$16.6B -$5.8B
Repurchase of Common Stock -$8.7M -$80.7M -$4.2M -$6.3M -$5.7M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1B $1.1B $1B -$303.7M -$1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $188.4M -$1.5B $867.9M -$284.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $81.8M $647.2M $1B $669.8M $623.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $420.3M $336.8M $348.7M $533.7M --
Depreciation & Amoritzation $31.5M $28.3M $144.3M $149.9M --
Stock-Based Compensation $10.9M $9.8M $18.1M $20.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $662.7M $1.1B $669.8M $658.9M --
 
Capital Expenditures $15.5M $27.1M -- $35.7M --
Cash Acquisitions $10.8M -- $274.6M -- --
Cash From Investing -$1.5B -$3.5B $501.7M $114.6M --
 
Dividends Paid (Ex Special Dividend) -$183.7M -$182.3M -$270.3M -$300.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B $17.4B $4.9B --
Long-Term Debt Repaid -$765M -$750M -$16.6B -$5.8B --
Repurchase of Common Stock -$80.7M -$4.2M -$6.3M -$5.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.1B $1B -$303.7M -$1.1B --
 
Beginning Cash (CF) $12.6B $8B $10.7B $8.5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $188.4M -$1.5B $867.9M -$284.3M --
Ending Cash (CF) $12.8B $6.5B $11.6B $8.3B --
 
Levered Free Cash Flow $647.2M $1B $669.8M $623.2M --

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

GET BETTER TRADE IDEAS

Popular

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
50
Is MSFT Stock a Buy?

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

Buy
54
Is NVDA Stock a Buy?

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

Alerts

Buy
82
EXOD alert for Mar 20

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
69
SIG alert for Mar 20

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
36
HQY alert for Mar 20

HealthEquity [HQY] is up 0.28% over the past day.

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

Show me the best stock