Financhill
Buy
53

CBU Quote, Financials, Valuation and Earnings

Last price:
$58.13
Seasonality move :
-1.66%
Day range:
$57.94 - $58.63
52-week range:
$41.50 - $73.39
Dividend yield:
3.14%
P/E ratio:
16.94x
P/S ratio:
4.13x
P/B ratio:
1.74x
Volume:
196.2K
Avg. volume:
235.9K
1-year change:
28.12%
Market cap:
$3.1B
Revenue:
$746.3M
EPS (TTM):
$3.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $596.4M $620.6M $679.4M $651.9M $746.3M
Revenue Growth (YoY) 1.12% 4.07% 9.46% -4.05% 14.49%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $237.8M $250.8M $270.4M $297.5M $316.8M
Other Inc / (Exp) -$6K $17K -$44K -$52.4M $744K
Operating Expenses $244.7M $264.1M $280.9M $302M $330.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $206.1M $241.3M $240.3M $168.2M $236.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.4M $51.7M $52.2M $36.3M $54.2M
Net Income to Company $164.7M $189.7M $188.1M $131.9M $182.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.7M $189.7M $188.1M $131.9M $182.5M
 
Basic EPS (Cont. Ops) $3.10 $3.51 $3.48 $2.45 $3.44
Diluted EPS (Cont. Ops) $3.08 $3.48 $3.46 $2.45 $3.44
Weighted Average Basic Share $53M $54M $53.9M $53.6M $52.8M
Weighted Average Diluted Share $53.3M $54.4M $54.2M $53.7M $52.9M
 
EBITDA -- -- -- -- --
EBIT $227M $254.4M $263.4M $272.3M $431.1M
 
Revenue (Reported) $596.4M $620.6M $679.4M $651.9M $746.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $227M $254.4M $263.4M $272.3M $431.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $150.2M $159.7M $175.9M $177M $196.3M
Revenue Growth (YoY) 0.23% 6.3% 10.18% 0.59% 10.92%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $27.1M $27.2M $67.2M $75.2M $80.8M
Other Inc / (Exp) $24K $3K -$20K $52K $247K
Operating Expenses $30.6M $30.2M $71.4M $69.6M $83.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $58.7M $56.6M $67.3M $43.8M $64.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.2M $13M $14.8M $10.1M $14.7M
Net Income to Company $46.5M $43.6M $52.5M $33.7M $49.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $46.5M $43.6M $52.5M $33.7M $49.8M
 
Basic EPS (Cont. Ops) $0.86 $0.80 $0.97 $0.71 $0.94
Diluted EPS (Cont. Ops) $0.86 $0.80 $0.97 $0.71 $0.94
Weighted Average Basic Share $53.7M $54M $53.8M $53.4M $52.6M
Weighted Average Diluted Share $54M $54.4M $54.1M $53.5M $52.8M
 
EBITDA -- -- -- -- --
EBIT $62.9M $59.6M $79.1M $80.9M $114.5M
 
Revenue (Reported) $150.2M $159.7M $175.9M $177M $196.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $62.9M $59.6M $79.1M $80.9M $114.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $596.4M $620.6M $679.4M $651.9M $746.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $237.8M $250.8M $270.4M $297.5M $316.8M
Other Inc / (Exp) -$6K $17K -$44K -$52.4M $744K
Operating Expenses $244.7M $264.1M $280.9M $302M $330.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $206.1M $241.3M $240.3M $168.2M $236.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.4M $51.7M $52.2M $36.3M $54.2M
Net Income to Company $164.7M $189.7M $188.1M $131.9M $182.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164.7M $189.7M $188.1M $131.9M $182.5M
 
Basic EPS (Cont. Ops) $3.10 $3.51 $3.48 $2.54 $3.45
Diluted EPS (Cont. Ops) $3.07 $3.48 $3.46 $2.53 $3.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $227M $254.4M $263.4M $272.3M $431.1M
 
Revenue (Reported) $596.4M $620.6M $679.4M $651.9M $746.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $227M $254.4M $263.4M $272.3M $431.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $620.6M $679.4M $651.9M $746.3M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $250.8M $270.4M $297.5M $316.8M --
Other Inc / (Exp) $17K -$44K -$52.4M $744K --
Operating Expenses $264.1M $280.9M $302M $330.5M --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $241.3M $240.3M $168.2M $236.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.7M $52.2M $36.3M $54.2M --
Net Income to Company $189.7M $188.1M $131.9M $182.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $189.7M $188.1M $131.9M $182.5M --
 
Basic EPS (Cont. Ops) $3.51 $3.48 $2.54 $3.45 --
Diluted EPS (Cont. Ops) $3.48 $3.46 $2.53 $3.44 --
Weighted Average Basic Share $215.9M $215.5M $214.4M $211M --
Weighted Average Diluted Share $217.6M $217M $214.9M $211.5M --
 
EBITDA -- -- -- -- --
EBIT $254.4M $263.4M $272.3M $431.1M --
 
Revenue (Reported) $620.6M $679.4M $651.9M $746.3M --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $254.4M $263.4M $272.3M $431.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.9B $209.9M $191M $191.9M
Short Term Investments $3.5B $4.9B $4.2B $2.9B $317.1M
Accounts Receivable, Net $39M $35.9M $52.6M $54.5M $54.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.2B $6.8B $4.4B $3.2B $563.3M
 
Property Plant And Equipment $165.7M $160.7M $160.8M $173.4M $183.8M
Long-Term Investments $3.6B $4.9B $5.2B $4.1B $4.1B
Goodwill $793.7M $799.1M $841.8M $845.4M $853.2M
Other Intangibles $52.9M $65.2M $61M $52.6M $48.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $13.9B $15.6B $15.8B $15.6B $16.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $768.4M $53M $118M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $284M $324.7M $1.1B $357.6M $379.6M
 
Long-Term Debt $87.3M $5.2M $22.7M $407.6M $619.3M
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $13.5B $14.3B $13.9B $14.6B
 
Common Stock $53.8M $54.1M $54.2M $54.4M $54.7M
Other Common Equity Adj $62.1M -$50.6M -$686.4M -$556.9M -$548.1M
Common Equity $2.1B $2.1B $1.6B $1.7B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.1B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $13.9B $15.6B $15.8B $15.6B $16.4B
Cash and Short Terms $5.2B $6.8B $4.4B $3.1B $509M
Total Debt $87.3M $5.2M $791.1M $460.6M $737.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.9B $209.9M $191M $191.9M
Short Term Investments $3.5B $4.9B $4.2B $2.9B $317.1M
Accounts Receivable, Net $39M $35.9M $52.6M $54.5M $54.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5.2B $6.8B $4.4B $3.2B $563.3M
 
Property Plant And Equipment $165.7M $160.7M $160.8M $173.4M $183.8M
Long-Term Investments $3.6B $4.9B $5.2B $4.1B $4.1B
Goodwill $793.7M $799.1M $841.8M $845.4M $853.2M
Other Intangibles $52.9M $65.2M $61M $52.6M $48.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $13.9B $15.6B $15.8B $15.6B $16.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $768.4M $53M $118M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $284M $324.7M $1.1B $357.6M $379.6M
 
Long-Term Debt $87.3M $5.2M $22.7M $407.6M $619.3M
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $13.5B $14.3B $13.9B $14.6B
 
Common Stock $53.8M $54.1M $54.2M $54.4M $54.7M
Other Common Equity Adj $62.1M -$50.6M -$686.4M -$556.9M -$548.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $2.1B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $13.9B $15.6B $15.8B $15.6B $16.4B
Cash and Short Terms $5.2B $6.8B $4.4B $3.1B $509M
Total Debt $87.3M $5.2M $791.1M $460.6M $737.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $164.7M $189.7M $188.1M $131.9M $182.5M
Depreciation & Amoritzation $30.6M $30.2M $30.4M $28.4M $28.7M
Stock-Based Compensation $6.4M $6.3M $7.7M $9.3M $8.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $179.5M $202.5M $214.6M $228.4M $242.3M
 
Capital Expenditures $14.8M $13.4M $12.9M $18.6M $20.7M
Cash Acquisitions $32.9M -$30M -$915K -$8.5M -$15.6M
Cash From Investing -$398.7M -$1.5B -$2.1B $335.8M -$835.6M
 
Dividends Paid (Ex Special Dividend) -$87.1M -$91.1M -$93.4M -$95.1M -$95.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $400M $250M
Long-Term Debt Repaid -$15.2M -$82.1M -$95K -$15M -$47.1M
Repurchase of Common Stock -$271K -$5.1M -$16.6M -$30.2M -$46M
Other Financing Activities -$1.3M -$1.2M -$1.3M -$2.4M -$4.6M
Cash From Financing $1.7B $1.6B $259.2M -$583.1M $599.4M
 
Beginning Cash (CF) $205M $1.6B $1.9B $209.9M $191M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $229.3M -$1.7B -$18.9M $6M
Ending Cash (CF) $1.6B $1.9B $209.9M $191M $197M
 
Levered Free Cash Flow $164.7M $189.2M $201.7M $209.8M $221.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $46.5M $43.6M $52.5M $33.7M $49.8M
Depreciation & Amoritzation $7.7M $7.6M $7.5M $7M $7.2M
Stock-Based Compensation $1.8M $1.5M $1.7M $2.6M $1.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $54.2M $49.5M $71.6M $44.7M $65.7M
 
Capital Expenditures $6.1M $3.1M $2.9M $4.7M $7.2M
Cash Acquisitions -$1.5M -$646K -$1M -$216K -$4.1M
Cash From Investing -$320.5M -$664M -$253.8M -$296.9M -$210.6M
 
Dividends Paid (Ex Special Dividend) -$22.5M -$23.2M -$23.7M -$24.1M -$24.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$28.7M -- -- $100M --
Long-Term Debt Repaid -$13.1M -$1M -$24K -$9.3M -$11.7M
Repurchase of Common Stock -$67K -$4.9M -$59K -$4.4M -$47K
Other Financing Activities -$136K -$31K -$78K -$13K -$562K
Cash From Financing $75.6M $166.8M $144.8M -$12.7M -$4.2M
 
Beginning Cash (CF) $1.8B $2.3B $247.4M $455.8M $346.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$190.7M -$447.6M -$37.5M -$264.8M -$149.1M
Ending Cash (CF) $1.6B $1.9B $209.9M $191M $197M
 
Levered Free Cash Flow $48.2M $46.4M $68.7M $40M $58.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $164.7M $189.7M $188.1M $131.9M $182.5M
Depreciation & Amoritzation $30.6M $30.2M $30.4M $28.4M $28.7M
Stock-Based Compensation $6.4M $6.3M $7.7M $9.3M $8.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $179.5M $202.5M $214.6M $228.4M $242.3M
 
Capital Expenditures $14.8M $13.4M $12.9M $18.6M $20.7M
Cash Acquisitions $32.9M -$30M -$915K -$8.5M -$15.6M
Cash From Investing -$398.7M -$1.5B -$2.1B $335.8M -$835.6M
 
Dividends Paid (Ex Special Dividend) -$87.1M -$91.1M -$93.4M -$95.1M -$95.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.2M -$82.1M -$95K -$15M -$47.1M
Repurchase of Common Stock -$271K -$5.1M -$16.6M -$30.2M -$46M
Other Financing Activities -$1.3M -$1.2M -$1.3M -$2.4M -$4.6M
Cash From Financing $1.7B $1.6B $259.2M -$583.1M $599.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $229.3M -$1.7B -$18.9M $6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $164.7M $189.2M $201.7M $209.8M $221.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $189.7M $188.1M $131.9M $182.5M --
Depreciation & Amoritzation $30.2M $30.4M $28.4M $28.7M --
Stock-Based Compensation $6.3M $7.7M $9.3M $8.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $202.5M $214.6M $228.4M $242.3M --
 
Capital Expenditures $13.4M $12.9M $18.6M $20.7M --
Cash Acquisitions -$30M -$915K -$8.5M -$15.6M --
Cash From Investing -$1.5B -$2.1B $335.8M -$835.6M --
 
Dividends Paid (Ex Special Dividend) -$91.1M -$93.4M -$95.1M -$95.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $400M $250M --
Long-Term Debt Repaid -$82.1M -$95K -$15M -$47.1M --
Repurchase of Common Stock -$5.1M -$16.6M -$30.2M -$46M --
Other Financing Activities -$1.2M -$1.3M -$2.4M -$4.6M --
Cash From Financing $1.6B $259.2M -$583.1M $599.4M --
 
Beginning Cash (CF) $8.3B $3.3B $1.1B $1.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $229.3M -$1.7B -$18.9M $6M --
Ending Cash (CF) $8.6B $1.7B $1.1B $1.1B --
 
Levered Free Cash Flow $189.2M $201.7M $209.8M $221.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock