Financhill
Buy
65

UMBF Quote, Financials, Valuation and Earnings

Last price:
$134.24
Seasonality move :
4.1%
Day range:
$133.44 - $136.11
52-week range:
$82.00 - $136.11
Dividend yield:
1.21%
P/E ratio:
14.70x
P/S ratio:
2.40x
P/B ratio:
1.38x
Volume:
711.9K
Avg. volume:
524.3K
1-year change:
15.45%
Market cap:
$10.2B
Revenue:
$4.1B
EPS (TTM):
$9.14
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.7B $2.4B $2.8B $4.1B
Revenue Growth (YoY) 6.09% 27.64% 40.28% 17.49% 47.97%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.1M $58.4M -$3.1M $10.7M --
Operating Expenses -$431.8M -$532M -$426.5M -$541.3M -$875M
Operating Income $431.8M $532M $426.5M $541.3M $875M
 
Net Interest Expenses $12.7M $15.5M $121.4M $81.3M --
EBT. Incl. Unusual Items $429.1M $532M $421.6M $541.3M $875M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76M $100.3M $71.6M $100M $172.6M
Net Income to Company $353M $431.7M $350M $441.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $353M $431.7M $350M $441.2M $702.4M
 
Basic EPS (Cont. Ops) $7.31 $8.93 $7.22 $9.05 $9.35
Diluted EPS (Cont. Ops) $7.24 $8.86 $7.18 $8.99 $9.29
Weighted Average Basic Share $48.3M $48.3M $48.5M $48.7M $73.3M
Weighted Average Diluted Share $48.7M $48.7M $48.8M $49.1M $73.7M
 
EBITDA -- $809.8M $1.4B $1.8B --
EBIT $475.1M $755.7M $1.3B $1.7B $2.4B
 
Revenue (Reported) $1.3B $1.7B $2.4B $2.8B $4.1B
Operating Income (Reported) $431.8M $532M $426.5M $541.3M $875M
Operating Income (Adjusted) $475.1M $755.7M $1.3B $1.7B $2.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $340.4M $492.7M $636.9M $720.2M $1.1B
Revenue Growth (YoY) -21.86% 44.76% 29.25% 13.08% 50.69%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.4M -$409K $1M $593K --
Operating Expenses -$98.4M -$123.8M -$80.8M -$144.8M -$270.3M
Operating Income $98.4M $123.8M $80.8M $144.8M $270.3M
 
Net Interest Expenses $3M $5.3M -- $6.9M --
EBT. Incl. Unusual Items $98.4M $123.8M $80.8M $144.8M $270.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.9M $23.7M $9.9M $24.8M $55M
Net Income to Company $78.5M $100.2M $70.9M $120M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $78.5M $100.2M $70.9M $120M $215.4M
 
Basic EPS (Cont. Ops) $1.62 $2.07 $1.46 $2.46 $2.76
Diluted EPS (Cont. Ops) $1.61 $2.06 $1.45 $2.44 $2.74
Weighted Average Basic Share $48.4M $48.3M $48.5M $48.8M $76M
Weighted Average Diluted Share $48.9M $48.7M $48.9M $49.2M $76.4M
 
EBITDA -- -- -- -- --
EBIT $109.4M $245.5M $346.9M $430.8M $634.7M
 
Revenue (Reported) $340.4M $492.7M $636.9M $720.2M $1.1B
Operating Income (Reported) $98.4M $123.8M $80.8M $144.8M $270.3M
Operating Income (Adjusted) $109.4M $245.5M $346.9M $430.8M $634.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.3B $1.7B $2.4B $2.8B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $5.1M $58.4M -$3.1M $10.7M --
Operating Expenses -$432.5M -$532M -$421.9M -$531.6M -$875M
Operating Income $432.5M $532M $421.9M $531.6M $875M
 
Net Interest Expenses $12.7M $15.5M $91M $81.3M $36.4M
EBT. Incl. Unusual Items $429.1M $532M $421.6M $541.3M $875M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76M $100.3M $71.6M $100M $172.6M
Net Income to Company $353M $431.7M $350M $441.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $353M $431.7M $350M $441.2M $702.4M
 
Basic EPS (Cont. Ops) $7.31 $8.93 $7.22 $9.05 $9.19
Diluted EPS (Cont. Ops) $7.25 $8.86 $7.18 $9.00 $9.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $475.1M $755.7M $1.3B $1.7B $2.4B
 
Revenue (Reported) $1.3B $1.7B $2.4B $2.8B $4.1B
Operating Income (Reported) $432.5M $532M $421.9M $531.6M $875M
Operating Income (Adjusted) $475.1M $755.7M $1.3B $1.7B $2.4B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.7B $2.4B $2.8B $4.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $58.4M -$3.1M $10.7M $32.9M --
Operating Expenses -$532M -$421.9M -$531.6M -$875M --
Operating Income $532M $421.9M $531.6M $875M --
 
Net Interest Expenses $15.5M $91M $81.3M $36.4M --
EBT. Incl. Unusual Items $532M $421.6M $541.3M $875M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.3M $71.6M $100M $172.6M --
Net Income to Company $431.7M $350M $441.2M $298.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $431.7M $350M $441.2M $702.4M --
 
Basic EPS (Cont. Ops) $8.93 $7.22 $9.05 $9.19 --
Diluted EPS (Cont. Ops) $8.86 $7.18 $9.00 $9.14 --
Weighted Average Basic Share $193.4M $194M $195M $292.9M --
Weighted Average Diluted Share $194.9M $195M $196.2M $294.5M --
 
EBITDA $150.4M $294M $428.3M $462.7M --
EBIT $755.7M $1.3B $1.7B $2.4B --
 
Revenue (Reported) $1.7B $2.4B $2.8B $4.1B --
Operating Income (Reported) $532M $421.9M $531.6M $875M --
Operating Income (Adjusted) $755.7M $1.3B $1.7B $2.4B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $9.2B $1.6B $5.5B $8.4B $952.5M
Short Term Investments $12B $7B $7.1B $7.8B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.7B $2.9B $6.2B $9.5B $9.8B
 
Property Plant And Equipment $328M $318.2M $291.7M $269.4M $398.3M
Long-Term Investments $363.1M $511M $726.4M $807.4M $7.6B
Goodwill $174.5M $207.4M $207.4M $207.4M --
Other Intangibles $67.2M $124.4M $101.4M $80.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $42.8B $38.6B $44.1B $50.5B $73.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $249.5M $239.6M $389.9M $368.5M --
Current Portion Of Long-Term Debt -- -- $1B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.6B $16.3B $39.5B $16.2B $20.9B
 
Long-Term Debt $327.7M $432.5M $430.2M $433.3M $474.2M
Capital Leases -- -- -- -- --
Total Liabilities $39.6B $35.9B $41B $47B $65.4B
 
Common Stock $55.1M $55.1M $55.1M $55.1M $78.7M
Other Common Equity Adj $126.3M -$702.7M -$556.9M -$573.1M --
Common Equity $3.1B $2.7B $3.1B $3.5B $7.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $2.7B $3.1B $3.5B $7.7B
 
Total Liabilities and Equity $42.8B $38.6B $44.1B $50.5B $73.1B
Cash and Short Terms $21.2B $8.7B $12.7B $16.3B --
Total Debt $327.7M $432.5M $430.2M $433.3M $474.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $9.2B $1.6B $5.5B $8.4B $952.5M
Short Term Investments $12B $7B $7.1B $7.8B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.7B $2.9B $6.2B $9.5B $9.8B
 
Property Plant And Equipment $328M $318.2M $291.7M $269.4M $398.3M
Long-Term Investments $363.1M $511M $726.4M $807.4M $7.6B
Goodwill $174.5M $207.4M $207.4M $207.4M --
Other Intangibles $67.2M $124.4M $101.4M $80.8M --
Other Long-Term Assets -- -- -- -- --
Total Assets $42.8B $38.6B $44.1B $50.5B $73.1B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $249.5M $239.6M $389.9M $368.5M --
Current Portion Of Long-Term Debt -- -- $1B -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $19.6B $16.3B $39.5B $16.2B $20.9B
 
Long-Term Debt $327.7M $432.5M $430.2M $433.3M $474.2M
Capital Leases -- -- -- -- --
Total Liabilities $39.6B $35.9B $41B $47B $65.4B
 
Common Stock $55.1M $55.1M $55.1M $55.1M $78.7M
Other Common Equity Adj $126.3M -$702.7M -$556.9M -$573.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $2.7B $3.1B $3.5B $7.7B
 
Total Liabilities and Equity $42.8B $38.6B $44.1B $50.5B $73.1B
Cash and Short Terms $21.2B $8.7B $12.7B $16.3B --
Total Debt $327.7M $432.5M $430.2M $433.3M $474.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $286.5M $353M $431.7M $350M $441.2M
Depreciation & Amoritzation $62.8M $55.7M $54M $58.7M $52.8M
Stock-Based Compensation $15.1M $21.2M $21.5M $18.7M $22.6M
Change in Accounts Receivable -$15.4M $4.6M -$58.2M -$31.1M -$24.6M
Change in Inventories -- -- -- -- --
Cash From Operations $229.8M $396.5M $707.5M $404.8M $144.7M
 
Capital Expenditures $160.2M $133.7M $51.7M $29.9M $24.2M
Cash Acquisitions -- -- -- $793K $109M
Cash From Investing -$4.3B -$4.1B -$3.8B -$1.2B -$3.2B
 
Dividends Paid (Ex Special Dividend) $60.3M $66.8M $72M $74.2M $77.1M
Special Dividend Paid
Long-Term Debt Issued $215M -- $110M $32.9B $500M
Long-Term Debt Repaid -$15M -- -- -$31.1B -$2.3B
Repurchase of Common Stock $63.8M $5.5M $32M $8.4M $7.7M
Other Financing Activities -$2.3M -- -$2.1M -- -$1.4M
Cash From Financing $5.9B $9.4B -$4.6B $4.8B $6B
 
Beginning Cash (CF) $1.7B $3.5B $9.2B $1.6B $5.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B $5.7B -$7.7B $4B $2.9B
Ending Cash (CF) $3.5B $9.2B $1.6B $5.5B $8.4B
 
Levered Free Cash Flow $69.6M $262.8M $655.8M $374.9M $120.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $78.5M $100.2M $70.9M $120M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $7.1M $4.8M $6M $7M --
Change in Accounts Receivable -$8.3M -$35.5M -$11.7M -$27.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $105.6M $133.6M $60.3M -$104.5M --
 
Capital Expenditures $13M $17.4M $6.8M $10.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1B -$926.1M -$642.3M -$1.7B --
 
Dividends Paid (Ex Special Dividend) $17.9M $18.4M $18.9M $19.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$500M -$1.1B --
Repurchase of Common Stock $1.2M $191K $271K -- --
Other Financing Activities -- -$97K -- -$64K --
Cash From Financing $5.1B $339.9M $2.2B $3B --
 
Beginning Cash (CF) $6.1B $2B $3.9B $7.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B -$452.6M $1.6B $1.2B --
Ending Cash (CF) $9.2B $1.6B $5.5B $8.4B --
 
Levered Free Cash Flow $92.6M $116.2M $53.5M -$114.7M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $353M $431.7M $350M $441.2M --
Depreciation & Amoritzation $55.7M $54M $58.7M $52.8M --
Stock-Based Compensation $21.2M $21.5M $18.7M $22.6M --
Change in Accounts Receivable $4.6M -$58.2M -$31.1M -$24.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $396.5M $707.5M $404.8M $205.4M --
 
Capital Expenditures $133.7M $51.7M $29.9M $24.2M $37.8M
Cash Acquisitions -- -- $793K $109M --
Cash From Investing -$4.1B -$3.8B -$1.2B -$3.2B --
 
Dividends Paid (Ex Special Dividend) $66.8M $72M $74.2M $77.1M --
Special Dividend Paid
Long-Term Debt Issued -- $110M $32.9B $500M --
Long-Term Debt Repaid -- -- -$31.1B -$2.3B --
Repurchase of Common Stock $5.5M $32M $8.4M $7.7M --
Other Financing Activities -- -- -- -- --
Cash From Financing $9.4B -$4.6B $4.8B $6B --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.7B -$7.7B $4B $2.9B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $262.8M $655.8M $374.9M $181.2M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $431.7M $350M $441.2M $298.7M --
Depreciation & Amoritzation $13.2M $15.4M $13.8M $67.4M --
Stock-Based Compensation $21.5M $18.7M $22.6M $28.4M --
Change in Accounts Receivable -$58.2M -$31.1M -$24.6M -$7M --
Change in Inventories -- -- -- -- --
Cash From Operations $707.5M $404.8M $205.4M $927.9M --
 
Capital Expenditures $51.7M $29.9M $24.2M $37.8M --
Cash Acquisitions -- $793K $109M -- --
Cash From Investing -$3.8B -$1.2B -$3.2B -$3.5B --
 
Dividends Paid (Ex Special Dividend) $72M $74.2M $77.1M $95M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $110M $32.9B $500M -- --
Long-Term Debt Repaid -- -$31.1B -$2.3B -$11.1M --
Repurchase of Common Stock $32M $8.4M $7.7M $132.5M --
Other Financing Activities -$2.1M -- -$1.4M -- --
Cash From Financing -$4.6B $4.8B $6B $2.9B --
 
Beginning Cash (CF) $20B $12.7B $24.8B $19.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.7B $4B $2.9B $392.7M --
Ending Cash (CF) $12.4B $16.7B $27.7B $21.6B --
 
Levered Free Cash Flow $655.8M $374.9M $181.2M $890.1M --

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: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

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

Alerts

Sell
40
BILL alert for Feb 9

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