Financhill
Buy
61

CTBI Quote, Financials, Valuation and Earnings

Last price:
$64.72
Seasonality move :
-1.23%
Day range:
$64.72 - $65.79
52-week range:
$44.60 - $65.70
Dividend yield:
3.05%
P/E ratio:
12.05x
P/S ratio:
2.90x
P/B ratio:
1.39x
Volume:
112.7K
Avg. volume:
74.8K
1-year change:
16.68%
Market cap:
$1.2B
Revenue:
$409.3M
EPS (TTM):
$5.43
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $237.4M $255M $324.7M $374.4M $409.3M
Revenue Growth (YoY) 4.4% 7.43% 27.34% 15.31% 9.32%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$158K -$168K $996K $631K --
Operating Expenses -$110.6M -$101M -$98.6M -$106.7M -$127.1M
Operating Income $110.6M $101M $98.6M $106.7M $127.1M
 
Net Interest Expenses $1.1M $2M $5.4M $4.5M --
EBT. Incl. Unusual Items $110.6M $101M $98.6M $106.7M $127.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.7M $19.2M $20.6M $23.9M $29M
Net Income to Company $87.9M $81.8M $78M $82.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.9M $81.8M $78M $82.8M $98.1M
 
Basic EPS (Cont. Ops) $4.94 $4.59 $4.36 $4.61 $5.44
Diluted EPS (Cont. Ops) $4.94 $4.58 $4.36 $4.61 $5.43
Weighted Average Basic Share $17.8M $17.8M $17.9M $18M $18M
Weighted Average Diluted Share $17.8M $17.9M $17.9M $18M $18M
 
EBITDA -- $134.9M $199.5M $239.1M --
EBIT $125.7M $129.7M $194.1M $234.1M $253.8M
 
Revenue (Reported) $237.4M $255M $324.7M $374.4M $409.3M
Operating Income (Reported) $110.6M $101M $98.6M $106.7M $127.1M
Operating Income (Adjusted) $125.7M $129.7M $194.1M $234.1M $253.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $59.2M $70.8M $86.7M $97.7M $106.1M
Revenue Growth (YoY) 3.24% 19.61% 22.45% 12.66% 8.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$208K $117K $258K $521K --
Operating Expenses -$24.1M -$26.2M -$23.3M -$29.3M -$35.4M
Operating Income $24.1M $26.2M $23.3M $29.3M $35.4M
 
Net Interest Expenses $264K $811K $1.1M $1.1M --
EBT. Incl. Unusual Items $24.1M $26.7M $23.3M $29.3M $35.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.9M $4.3M $4.6M $6.8M $8.1M
Net Income to Company $19.2M $22.4M $18.7M $22.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.2M $22.4M $18.7M $22.5M $27.3M
 
Basic EPS (Cont. Ops) $1.08 $1.26 $1.04 $1.25 $1.51
Diluted EPS (Cont. Ops) $1.08 $1.26 $1.04 $1.25 $1.51
Weighted Average Basic Share $17.8M $17.8M $17.9M $18M $18M
Weighted Average Diluted Share $17.8M $17.9M $17.9M $18M $18.1M
 
EBITDA -- -- -- -- --
EBIT $27.7M $39.4M $53.6M $61.8M $66.8M
 
Revenue (Reported) $59.2M $70.8M $86.7M $97.7M $106.1M
Operating Income (Reported) $24.1M $26.2M $23.3M $29.3M $35.4M
Operating Income (Adjusted) $27.7M $39.4M $53.6M $61.8M $66.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $237.1M $254.7M $324.4M $374.4M $408M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$158K -$168K $996K $631K --
Operating Expenses -$110.6M -$100.5M -$98.6M -$106.7M -$127.1M
Operating Income $110.6M $100.5M $98.6M $106.7M $127.1M
 
Net Interest Expenses $1.1M $2M $5.4M $4.5M $3M
EBT. Incl. Unusual Items $110.6M $101M $98.6M $106.7M $127.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.7M $19.2M $20.6M $23.9M $29M
Net Income to Company $87.9M $81.8M $78M $82.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $87.9M $81.8M $78M $82.8M $98.1M
 
Basic EPS (Cont. Ops) $4.94 $4.59 $4.36 $4.61 $5.44
Diluted EPS (Cont. Ops) $4.94 $4.58 $4.36 $4.61 $5.43
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $125.7M $129.7M $194.1M $234.1M $253.8M
 
Revenue (Reported) $237.1M $254.7M $324.4M $374.4M $408M
Operating Income (Reported) $110.6M $100.5M $98.6M $106.7M $127.1M
Operating Income (Adjusted) $125.7M $129.7M $194.1M $234.1M $253.8M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $254.7M $324.4M $374.4M $408M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$168K $996K $631K $630K --
Operating Expenses -$100.5M -$98.6M -$106.7M -$127.1M --
Operating Income $100.5M $98.6M $106.7M $127.1M --
 
Net Interest Expenses $2M $5.4M $4.5M $3M --
EBT. Incl. Unusual Items $101M $98.6M $106.7M $127.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.2M $20.6M $23.9M $29M --
Net Income to Company $81.8M $78M $82.8M $46.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $81.8M $78M $82.8M $98.1M --
 
Basic EPS (Cont. Ops) $4.59 $4.36 $4.61 $5.44 --
Diluted EPS (Cont. Ops) $4.58 $4.36 $4.61 $5.43 --
Weighted Average Basic Share $71.3M $71.6M $71.8M $72.1M --
Weighted Average Diluted Share $71.4M $71.6M $71.9M $72.2M --
 
EBITDA $29.5M $42.6M $56.4M $60.6M --
EBIT $129.7M $194.1M $234.1M $253.8M --
 
Revenue (Reported) $254.7M $324.4M $374.4M $408M --
Operating Income (Reported) $100.5M $98.6M $106.7M $127.1M --
Operating Income (Adjusted) $129.7M $194.1M $234.1M $253.8M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $46.6M $51.3M $58.8M $73M $62.9M
Short Term Investments $1.5B $1.3B $1.2B $1.1B --
Accounts Receivable, Net $15.4M $19.6M $23.6M $24.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $330.9M $152.2M $296.8M $398.2M $65.9M
 
Property Plant And Equipment $52.6M $59.7M $61M $64M $68M
Long-Term Investments $281.1M $89.3M $222.6M $323M $10.3M
Goodwill $65.5M $65.5M $65.5M $65.5M --
Other Intangibles $6.8M $8.5M $7.7M $7.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.4B $5.4B $5.8B $6.2B $6.7B
 
Accounts Payable $1M $2.2M $7.4M $8.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.6B $4.3B $4.7B $1.8B
 
Long-Term Debt $70M $73.9M $78.9M $77.6M $81M
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $4.8B $5.1B $5.5B $5.8B
 
Common Stock $89.2M $89.6M $90M $90.3M --
Other Common Equity Adj -$4.8M -$129.2M -$103.3M -$98.4M --
Common Equity $698.2M $628M $702.2M $757.6M $856.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $698.2M $628M $702.2M $757.6M $856.1M
 
Total Liabilities and Equity $5.4B $5.4B $5.8B $6.2B $6.7B
Cash and Short Terms $1.8B $1.4B $1.4B $1.4B --
Total Debt $70M $73.9M $79.1M $77.7M $81M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $46.6M $51.3M $58.8M $73M $62.9M
Short Term Investments $1.5B $1.3B $1.2B $1.1B --
Accounts Receivable, Net $15.4M $19.6M $23.6M $24.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $330.9M $152.2M $296.8M $398.2M $65.9M
 
Property Plant And Equipment $52.6M $59.7M $61M $64M $68M
Long-Term Investments $281.1M $89.3M $222.6M $323M $10.3M
Goodwill $65.5M $65.5M $65.5M $65.5M --
Other Intangibles $6.8M $8.5M $7.7M $7.4M --
Other Long-Term Assets -- -- -- -- --
Total Assets $5.4B $5.4B $5.8B $6.2B $6.7B
 
Accounts Payable $1M $2.2M $7.4M $8.4M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.6B $1.6B $4.3B $4.7B $1.8B
 
Long-Term Debt $70M $73.9M $78.9M $77.6M $81M
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $4.8B $5.1B $5.5B $5.8B
 
Common Stock $89.2M $89.6M $90M $90.3M --
Other Common Equity Adj -$4.8M -$129.2M -$103.3M -$98.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $698.2M $628M $702.2M $757.6M $856.1M
 
Total Liabilities and Equity $5.4B $5.4B $5.8B $6.2B $6.7B
Cash and Short Terms $1.8B $1.4B $1.4B $1.4B --
Total Debt $70M $73.9M $79.1M $77.7M $81M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.5M $87.9M $81.8M $78M $82.8M
Depreciation & Amoritzation $5.3M $5M $5.2M $5.4M $5M
Stock-Based Compensation $944K $850K $1.4M $1.6M $1.4M
Change in Accounts Receivable -$982K $403K -$4.2M -$4M -$1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $62.4M $115.7M $99.7M $85.7M $105.2M
 
Capital Expenditures $3.2M $19.6M $6.2M $13M $8.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$693.5M -$358.6M -$280M -$226.6M -$335.7M
 
Dividends Paid (Ex Special Dividend) $27.1M $27.9M $29.9M $32.2M $33.4M
Special Dividend Paid
Long-Term Debt Issued $25M -- $45M $231.6M $100M
Long-Term Debt Repaid -$25M -$39K -$45M -$225.2M -$100.2M
Repurchase of Common Stock $1.1M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $704.7M $216.4M -$2.7M $283.6M $328.6M
 
Beginning Cash (CF) $264.7M $338.2M $311.8M $128.7M $271.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73.6M -$26.5M -$183.1M $142.7M $98.1M
Ending Cash (CF) $338.2M $311.8M $128.7M $271.4M $369.5M
 
Levered Free Cash Flow $59.2M $96.1M $93.5M $72.7M $97.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $19.2M $22.4M $18.7M $22.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $214K $358K $424K $333K --
Change in Accounts Receivable -$135K -$3.1M -$2.1M -$988K --
Change in Inventories -- -- -- -- --
Cash From Operations $33.8M $27.3M $20M $22.4M --
 
Capital Expenditures $558K $1.9M $8M $3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $50M -$27M -$49.2M -$124.4M --
 
Dividends Paid (Ex Special Dividend) $7.1M $7.9M $8.2M $8.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $25M -- -- --
Long-Term Debt Repaid -$10K -$25M -$94K -$63K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $20.2M -$131.2M $81.4M $230.5M --
 
Beginning Cash (CF) $207.8M $259.6M $219.3M $240.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $104M -$130.9M $52.1M $128.6M --
Ending Cash (CF) $311.8M $128.7M $271.4M $369.5M --
 
Levered Free Cash Flow $33.2M $25.4M $12M $19.4M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $87.9M $81.8M $78M $82.8M --
Depreciation & Amoritzation $5M $5.2M $5.4M $5M --
Stock-Based Compensation $850K $1.4M $1.6M $1.4M --
Change in Accounts Receivable $403K -$4.2M -$4M -$1.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $115.7M $99.7M $85.7M $105.2M --
 
Capital Expenditures $19.6M $6.2M $13M $8.1M $24.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$358.6M -$280M -$226.6M -$335.7M --
 
Dividends Paid (Ex Special Dividend) $27.9M $29.9M $32.2M $33.4M --
Special Dividend Paid
Long-Term Debt Issued -- $45M $231.6M $100M --
Long-Term Debt Repaid -$39K -$45M -$225.2M -$100.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $216.4M -$2.7M $283.6M $328.6M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26.5M -$183.1M $142.7M $98.1M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $96.1M $93.5M $72.7M $97.1M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $81.8M $78M $82.8M $46.9M --
Depreciation & Amoritzation $1.3M $907K $1.1M $2.8M --
Stock-Based Compensation $1.4M $1.6M $1.4M $1.3M --
Change in Accounts Receivable -$4.2M -$4M -$1.2M $303K --
Change in Inventories -- -- -- -- --
Cash From Operations $99.7M $85.7M $105.2M $90.1M --
 
Capital Expenditures $6.2M $13M $8.1M $24.7M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$280M -$226.6M -$335.7M -$286.2M --
 
Dividends Paid (Ex Special Dividend) $29.9M $32.2M $33.4M $26.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $231.6M $100M $100M --
Long-Term Debt Repaid -$45M -$225.2M -$100.2M -$100.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.7M $283.6M $328.6M $334.2M --
 
Beginning Cash (CF) $949.5M $693.4M $967.3M $710.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$183.1M $142.7M $98.1M $138.1M --
Ending Cash (CF) $766.5M $836.1M $1.1B $736M --
 
Levered Free Cash Flow $93.5M $72.7M $97.1M $65.3M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
43
BILL alert for Feb 10

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock