Financhill
Buy
52

UMBF Quote, Financials, Valuation and Earnings

Last price:
$114.96
Seasonality move :
0.87%
Day range:
$114.30 - $115.40
52-week range:
$82.00 - $126.14
Dividend yield:
1.39%
P/E ratio:
13.01x
P/S ratio:
2.04x
P/B ratio:
1.22x
Volume:
367.3K
Avg. volume:
467.6K
1-year change:
-7.37%
Market cap:
$8.7B
Revenue:
$2.8B
EPS (TTM):
$8.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.3B $1.7B $2.4B $2.8B
Revenue Growth (YoY) -2.69% 6.09% 27.64% 40.28% 17.49%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $120.6M $5.1M $58.4M -$3.1M $10.7M
Operating Expenses -$338.9M -$431.8M -$532M -$426.5M -$541.3M
Operating Income $338.9M $431.8M $532M $426.5M $541.3M
 
Net Interest Expenses -- $12.7M $15.5M $121.4M $81.3M
EBT. Incl. Unusual Items $338.9M $429.1M $532M $421.6M $541.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.4M $76M $100.3M $71.6M $100M
Net Income to Company $286.5M $353M $431.7M $350M $441.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $286.5M $353M $431.7M $350M $441.2M
 
Basic EPS (Cont. Ops) $5.95 $7.31 $8.93 $7.22 $9.05
Diluted EPS (Cont. Ops) $5.93 $7.24 $8.86 $7.18 $8.99
Weighted Average Basic Share $48.1M $48.3M $48.3M $48.5M $48.7M
Weighted Average Diluted Share $48.3M $48.7M $48.7M $48.8M $49.1M
 
EBITDA -- -- -- -- --
EBIT $416.2M $475.1M $755.7M $1.3B $1.7B
 
Revenue (Reported) $1.3B $1.3B $1.7B $2.4B $2.8B
Operating Income (Reported) $338.9M $431.8M $532M $426.5M $541.3M
Operating Income (Adjusted) $416.2M $475.1M $755.7M $1.3B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $333.8M $430.4M $605.4M $715.4M $1.1B
Revenue Growth (YoY) 7.67% 28.94% 40.67% 18.15% 51.87%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.5M -$1.3M $271K $2.6M --
Operating Expenses -$117.3M -$108.8M -$119.5M -$135.7M -$236.6M
Operating Income $117.3M $108.8M $119.5M $135.7M $236.6M
 
Net Interest Expenses $3.2M $3.7M $34.7M $20.6M $12.3M
EBT. Incl. Unusual Items $113.8M $108.8M $119.2M $135.7M $236.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.3M $20.8M $22.6M $26M $48.2M
Net Income to Company $94.5M $88M $96.6M $109.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $94.5M $88M $96.6M $109.6M $188.3M
 
Basic EPS (Cont. Ops) $1.96 $1.82 $1.99 $2.25 $2.38
Diluted EPS (Cont. Ops) $1.94 $1.81 $1.98 $2.23 $2.36
Weighted Average Basic Share $48.3M $48.3M $48.5M $48.8M $75.9M
Weighted Average Diluted Share $48.7M $48.6M $48.8M $49.1M $76.4M
 
EBITDA -- -- -- -- --
EBIT $125.4M $175.7M $368.9M $446M $640.4M
 
Revenue (Reported) $333.8M $430.4M $605.4M $715.4M $1.1B
Operating Income (Reported) $117.3M $108.8M $119.5M $135.7M $236.6M
Operating Income (Adjusted) $125.4M $175.7M $368.9M $446M $640.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.5B $2.2B $2.7B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $116.6M $60.3M -$4.6M $11.1M --
Operating Expenses -$525.3M -$506.5M -$464.9M -$467.5M -$749.5M
Operating Income $525.3M $506.5M $464.9M $467.5M $749.5M
 
Net Interest Expenses $9.6M $13.2M $96.3M $74.3M $43.4M
EBT. Incl. Unusual Items $521.8M $506.5M $464.6M $477.3M $749.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $91M $96.5M $85.4M $85.1M $142.4M
Net Income to Company $430.8M $410M $379.3M $392.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $430.8M $410M $379.3M $392.2M $607M
 
Basic EPS (Cont. Ops) $8.95 $8.48 $7.83 $8.05 $8.89
Diluted EPS (Cont. Ops) $8.88 $8.41 $7.78 $8.01 $8.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $569.4M $619.6M $1.2B $1.6B $2.2B
 
Revenue (Reported) $1.4B $1.5B $2.2B $2.7B $3.8B
Operating Income (Reported) $525.3M $506.5M $464.9M $467.5M $749.5M
Operating Income (Adjusted) $569.4M $619.6M $1.2B $1.6B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $989.8M $1.2B $1.7B $2.1B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $3.6M $58.9M -$4.2M $10.1M $32.9M
Operating Expenses -$334.1M -$408.2M -$341.1M -$386.7M -$604.7M
Operating Income $334.1M $408.2M $341.1M $386.7M $604.7M
 
Net Interest Expenses $9.6M $10.2M $91M $74.3M $36.4M
EBT. Incl. Unusual Items $330.7M $408.2M $340.8M $396.4M $604.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.2M $76.7M $61.7M $75.2M $117.6M
Net Income to Company $274.5M $331.5M $279.1M $321.2M $298.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $274.5M $331.5M $279.1M $321.2M $487M
 
Basic EPS (Cont. Ops) $5.69 $6.86 $5.76 $6.59 $6.43
Diluted EPS (Cont. Ops) $5.64 $6.80 $5.73 $6.56 $6.40
Weighted Average Basic Share $144.7M $145.1M $145.5M $146.2M $216.9M
Weighted Average Diluted Share $146M $146.2M $146.2M $147M $218.1M
 
EBITDA -- -- -- -- --
EBIT $365.7M $510.2M $993.3M $1.3B $1.7B
 
Revenue (Reported) $989.8M $1.2B $1.7B $2.1B $3B
Operating Income (Reported) $334.1M $408.2M $341.1M $386.7M $604.7M
Operating Income (Adjusted) $365.7M $510.2M $993.3M $1.3B $1.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5B $9.2B $1.6B $5.5B $8.4B
Short Term Investments $9.3B $12B $7B $7.1B $7.8B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.4B $10.7B $2.9B $6.2B $9.5B
 
Property Plant And Equipment $356.5M $328M $318.2M $291.7M $269.4M
Long-Term Investments $315.2M $363.1M $511M $726.4M $807.4M
Goodwill $180.9M $174.5M $207.4M $207.4M $207.4M
Other Intangibles $85.2M $67.2M $124.4M $101.4M $80.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $33.2B $42.8B $38.6B $44.1B $50.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $319.7M $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 $12.2B $19.6B $16.3B $39.5B $16.2B
 
Long-Term Debt $333.5M $327.7M $432.5M $430.2M $433.3M
Capital Leases -- -- -- -- --
Total Liabilities $30.2B $39.6B $35.9B $41B $47B
 
Common Stock $55.1M $55.1M $55.1M $55.1M $55.1M
Other Common Equity Adj $318.3M $126.3M -$702.7M -$556.9M -$573.1M
Common Equity $3B $3.1B $2.7B $3.1B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.1B $2.7B $3.1B $3.5B
 
Total Liabilities and Equity $33.2B $42.8B $38.6B $44.1B $50.5B
Cash and Short Terms $12.8B $21.2B $8.7B $12.7B $16.3B
Total Debt $2.7B $327.7M $432.5M $430.2M $433.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.1B $2B $3.9B $7.3B $8.8B
Short Term Investments $11.2B $7.1B $6.3B $7B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $7.5B $3.1B $4.6B $8.1B $10.2B
 
Property Plant And Equipment $273.4M $260.7M $249M $222.1M $398.6M
Long-Term Investments $319.7M $487.7M $693.2M $820.6M $1.1B
Goodwill $174.5M $182.2M $207.4M $207.4M --
Other Intangibles $15.5M $13.4M $73.1M $65.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $37.6B $37.6B $41.5B $47.5B $71.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $249.6M $211.5M $319.3M $387.2M --
Current Portion Of Long-Term Debt -- -- $2.3B $250M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $15.7B $16.2B $15.3B $15.9B $19B
 
Long-Term Debt $271M $381.5M $382.8M $384.8M $471.3M
Capital Leases -- -- -- -- --
Total Liabilities $34.4B $35.1B $38.7B $44B $64.4B
 
Common Stock $55.1M $55.1M $55.1M $55.1M $78.7M
Other Common Equity Adj $164.3M -$759.3M -$792.4M -$395.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3.1B $2.5B $2.8B $3.5B $7.4B
 
Total Liabilities and Equity $37.6B $37.6B $41.5B $47.5B $71.9B
Cash and Short Terms $17.3B $9.3B $10.3B $14.4B --
Total Debt $2.8B $381.5M $382.8M $384.8M $471.3M
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 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $94.5M $88M $96.6M $109.6M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.8M $4.8M $3.5M $4.8M $7.7M
Change in Accounts Receivable $8.4M -$8.9M -$18.2M $19.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $183.2M $212.7M $208.8M $168.5M $325M
 
Capital Expenditures $5.3M $17.5M $6M $6M $14.4M
Cash Acquisitions -- -- -- $340K --
Cash From Investing -$393.3M -$382.3M -$143.3M -$633.2M -$2.2B
 
Dividends Paid (Ex Special Dividend) $17.9M $17.9M $18.4M $19.1M $32.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $110M $850M -- --
Long-Term Debt Repaid -- -- -$350M -$250M --
Repurchase of Common Stock $181K -- $194K $201K $116.8M
Other Financing Activities -- -$2M -- -$1.3M --
Cash From Financing $886.6M $63.6M $99.9M $2.7B -$283.7M
 
Beginning Cash (CF) $5.5B $2.1B $3.7B $5B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $676.5M -$106M $187.6M $2.3B -$2.2B
Ending Cash (CF) $6.1B $2B $3.9B $7.3B --
 
Levered Free Cash Flow $177.9M $195.2M $202.8M $162.6M $310.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $430.8M $410M $379.3M $392.2M --
Depreciation & Amoritzation $58.1M $53.8M $58.8M $54.2M --
Stock-Based Compensation $18.8M $23.9M $17.5M $21.6M $35.4M
Change in Accounts Receivable $5.6M -$31.1M -$54.8M -$8.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $372.7M $679.6M $478M $370.2M $823.4M
 
Capital Expenditures $184.2M $47.3M $40.5M $20.8M $48M
Cash Acquisitions -- -- $793K $109M --
Cash From Investing -$3.3B -$5B -$1.5B -$2.2B -$5.2B
 
Dividends Paid (Ex Special Dividend) $64.2M $71.6M $73.7M $76.5M $114.5M
Special Dividend Paid
Long-Term Debt Issued -- $110M $32.9B $500M --
Long-Term Debt Repaid -- -- -$30.6B -$1.8B --
Repurchase of Common Stock $8.5M $33M $8.3M $8M $132.5M
Other Financing Activities -- -- -- -- --
Cash From Financing $7B $166.6M $2.9B $5.2B $5.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1B -$4.1B $1.9B $3.3B $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $188.5M $632.3M $437.5M $349.4M $775.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $274.5M $331.5M $279.1M $321.2M $298.7M
Depreciation & Amoritzation $14M $13.2M $15.4M $13.8M $67.4M
Stock-Based Compensation $14.1M $16.7M $12.7M $15.6M $28.4M
Change in Accounts Receivable $12.9M -$22.8M -$19.4M $2.9M -$7M
Change in Inventories -- -- -- -- --
Cash From Operations $290.9M $574M $344.5M $309.9M $927.9M
 
Capital Expenditures $120.7M $34.3M $23.1M $14M $37.8M
Cash Acquisitions -- -- $793K $109M --
Cash From Investing -$2B -$2.9B -$563.2M -$1.6B -$3.5B
 
Dividends Paid (Ex Special Dividend) $48.8M $53.7M $55.3M $57.6M $95M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $110M $32.9B $500M --
Long-Term Debt Repaid -- -- -$30.6B -$1.3B -$11.1M
Repurchase of Common Stock $4.3M $31.8M $8.1M $7.7M $132.5M
Other Financing Activities -- -$2M -- -$1.3M --
Cash From Financing $4.3B -$4.9B $2.6B $3B $2.9B
 
Beginning Cash (CF) $13.1B $18B $8.8B $17.5B $19.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B -$7.2B $2.4B $1.7B $392.7M
Ending Cash (CF) $15.8B $10.8B $11.2B $19.2B $21.6B
 
Levered Free Cash Flow $170.2M $539.6M $321.4M $295.9M $890.1M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock