Financhill
Buy
63

CBU Quote, Financials, Valuation and Earnings

Last price:
$59.17
Seasonality move :
2.06%
Day range:
$58.65 - $59.41
52-week range:
$49.44 - $68.11
Dividend yield:
3.15%
P/E ratio:
15.25x
P/S ratio:
3.15x
P/B ratio:
1.60x
Volume:
76.2K
Avg. volume:
242.4K
1-year change:
-6.19%
Market cap:
$3.1B
Revenue:
$943.9M
EPS (TTM):
$3.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $617.3M $633.6M $704.1M $756M $943.9M
Revenue Growth (YoY) 0.16% 2.65% 11.12% 7.38% 24.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$6K $17K -$44K -$52.4M $744K
Operating Expenses -$213.5M -$242.1M -$246.6M -$178.3M -$241.7M
Operating Income $213.5M $242.1M $246.6M $178.3M $241.7M
 
Net Interest Expenses $2.8M $536K $7.1M $15.7M $30.3M
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 $164.2M $189.2M $187.5M $131.5M $181.7M
 
Basic EPS (Cont. Ops) $3.10 $3.51 $3.48 $2.45 $3.45
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) $617.3M $633.6M $704.1M $756M $943.9M
Operating Income (Reported) $213.5M $242.1M $246.6M $178.3M $241.7M
Operating Income (Adjusted) $227M $254.4M $263.4M $272.3M $431.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $160M $181.1M $205.2M $240M $255.9M
Revenue Growth (YoY) 1.8% 13.22% 13.29% 16.96% 6.64%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$10K -$4K -$49K -$154K --
Operating Expenses -$57.4M -$62.8M -$56.1M -$57M -$82.1M
Operating Income $57.4M $62.8M $56.1M $57M $82.1M
 
Net Interest Expenses $56K $1.4M $4.4M $9.5M $7.7M
EBT. Incl. Unusual Items $57.4M $62.4M $56M $57M $73.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $13.7M $11.9M $13.1M $18.1M
Net Income to Company $45.3M $48.7M $44.1M $43.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $45.2M $48.5M $44M $43.7M $54.8M
 
Basic EPS (Cont. Ops) $0.84 $0.90 $0.82 $0.83 $1.04
Diluted EPS (Cont. Ops) $0.83 $0.90 $0.82 $0.83 $1.04
Weighted Average Basic Share $54M $53.8M $53.5M $52.5M $52.7M
Weighted Average Diluted Share $54.4M $54.1M $53.6M $52.7M $52.8M
 
EBITDA -- -- -- -- --
EBIT $60.5M $67.9M $85.8M $108.2M $122.3M
 
Revenue (Reported) $160M $181.1M $205.2M $240M $255.9M
Operating Income (Reported) $57.4M $62.8M $56.1M $57M $82.1M
Operating Income (Adjusted) $60.5M $67.9M $85.8M $108.2M $122.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $625.3M $677.5M $730.2M $907.3M $992.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $38K -$21K -$52.4M $549K --
Operating Expenses -$243.5M -$235.4M -$192.8M -$225.2M -$278.9M
Operating Income $243.5M $235.4M $192.8M $225.2M $278.9M
 
Net Interest Expenses $1M $1.6M $17.1M $23.2M $28.8M
EBT. Incl. Unusual Items $243.5M $229.6M $191.7M $221.8M $268M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.9M $50.5M $41M $50.8M $62.2M
Net Income to Company $192.6M $179.1M $150.7M $166.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $192.2M $178.6M $150.2M $170.5M $204.9M
 
Basic EPS (Cont. Ops) $3.58 $3.31 $2.80 $3.22 $3.89
Diluted EPS (Cont. Ops) $3.55 $3.29 $2.79 $3.21 $3.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $257.7M $243.9M $270.5M $403.3M $462.7M
 
Revenue (Reported) $625.3M $677.5M $730.2M $907.3M $992.8M
Operating Income (Reported) $243.5M $235.4M $192.8M $225.2M $278.9M
Operating Income (Adjusted) $257.7M $243.9M $270.5M $403.3M $462.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $471M $514.8M $542.5M $693.5M $746.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $14K -$24K -$52.4M $497K $244K
Operating Expenses -$184.8M -$178.1M -$125.8M -$172.4M -$214M
Operating Income $184.8M $178.1M $125.8M $172.4M $214M
 
Net Interest Expenses $483K $1.6M $11.6M $23.2M $21.7M
EBT. Incl. Unusual Items $184.7M $173M $124.4M $172.2M $203.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.6M $37.5M $26.2M $39.5M $47.4M
Net Income to Company $146.1M $135.6M $98.2M $132.7M $100.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $145.8M $135.2M $97.9M $132.2M $155.4M
 
Basic EPS (Cont. Ops) $2.70 $2.51 $1.83 $2.50 $2.95
Diluted EPS (Cont. Ops) $2.68 $2.49 $1.82 $2.50 $2.94
Weighted Average Basic Share $161.9M $161.8M $161M $158.4M $158.2M
Weighted Average Diluted Share $163.2M $162.7M $161.5M $158.8M $158.6M
 
EBITDA -- -- -- -- --
EBIT $194.8M $184.3M $191.4M $316.6M $348.2M
 
Revenue (Reported) $471M $514.8M $542.5M $693.5M $746.8M
Operating Income (Reported) $184.8M $178.1M $125.8M $172.4M $214M
Operating Income (Adjusted) $194.8M $184.3M $191.4M $316.6M $348.2M
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 $197M
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 $1.7B $1.9B $263M $246.7M $254.1M
 
Property Plant And Equipment $165.7M $160.7M $160.8M $173.4M $183.8M
Long-Term Investments $44.6M $41.5M $78.6M $66.1M $81.7M
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 $14B $15.6B $15.9B $15.6B $16.5B
 
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 $5.8B $6.9B $8.1B $6.4B $8.3B
 
Long-Term Debt $119.5M $29.3M $44.8M $439.4M $657.5M
Capital Leases -- -- -- -- --
Total Liabilities $11.9B $13.5B $14.4B $13.9B $14.7B
 
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 $14B $15.6B $15.9B $15.6B $16.5B
Cash and Short Terms $5.2B $6.8B $4.4B $3.1B $509M
Total Debt $119.5M $29.3M $44.8M $439.4M $657.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3B $247.4M $455.8M $346.1M $245.2M
Short Term Investments $4.4B $5.2B $2.8B $2.9B --
Accounts Receivable, Net $34.1M $41.6M $46.9M $50.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.4B $289.5M $503.3M $399.2M $305.4M
 
Property Plant And Equipment $160.8M $162M $174.7M $178.4M $212.7M
Long-Term Investments $41.7M $52M $60.1M $79.5M $115.6M
Goodwill $799.1M $845M $845.4M $852.5M --
Other Intangibles $69M $64.2M $55.9M $48.1M --
Other Long-Term Assets -- -- -- -- --
Total Assets $15.3B $15.6B $15.4B $16.4B $17B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $119.8M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.2B $4.6B $4.1B $3.9B $4B
 
Long-Term Debt $6.2M $142.5M $316.8M $631M $471.3M
Capital Leases -- -- -- -- --
Total Liabilities $13.3B $14.1B $13.8B $14.6B $15B
 
Common Stock $54.1M $54.2M $54.4M $54.6M $54.9M
Other Common Equity Adj -$63.8M -$746.4M -$691.7M -$494M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.1B $1.5B $1.6B $1.8B $1.9B
 
Total Liabilities and Equity $15.3B $15.6B $15.4B $16.4B $17B
Cash and Short Terms $6.7B $5.4B $3.2B $3.2B --
Total Debt $6.2M $142.5M $316.8M $631M $471.3M
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 $14.4M $13.2M $12.9M $18.6M $20.7M
Cash Acquisitions -- $29.3M $668K $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 $165.1M $189.4M $201.7M $209.8M $221.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $45.3M $48.7M $44.1M $43.9M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $1.6M $1.9M $2.5M $2.1M $2.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $64.9M $44.1M $64.9M $56.9M $101.1M
 
Capital Expenditures $4.5M $3.1M $6.9M $4.9M $17.7M
Cash Acquisitions $26.4M -- $1.9M $1.1M $4.2M
Cash From Investing -$432.6M -$282.7M -$123.2M -$239.1M -$281.8M
 
Dividends Paid (Ex Special Dividend) $22.7M $23.2M $23.6M $23.7M $24.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $300M $100M --
Long-Term Debt Repaid -$24K -$38K -$474K -$11.5M --
Repurchase of Common Stock $61K $57K $5.2M $46K $11M
Other Financing Activities -$76K -$79K -$1.2M -$1.8M --
Cash From Financing $484.4M $288.3M $291.4M $326.8M $188.7M
 
Beginning Cash (CF) $2.2B $197.6M $222.8M $201.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $116.7M $49.8M $233M $144.6M $8M
Ending Cash (CF) $2.3B $247.4M $455.8M $346.1M --
 
Levered Free Cash Flow $60.4M $41M $57.9M $51.9M $83.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $192.6M $179.1M $150.7M $166.4M --
Depreciation & Amoritzation $30.3M $30.5M $28.9M $28.4M --
Stock-Based Compensation $6.6M $7.5M $8.4M $9.1M $9.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $207.3M $192.6M $255.3M $221.2M $283M
 
Capital Expenditures $15.9M $11.1M $18.7M $18.2M $52.7M
Cash Acquisitions $29.3M -- $9M $11.8M $8.5M
Cash From Investing -$1.2B -$2.5B $378.8M -$921.9M -$676.4M
 
Dividends Paid (Ex Special Dividend) $90.4M $92.9M $94.8M $95.7M $97M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$94.2M -$1.1M -$5.7M -$44.7M --
Repurchase of Common Stock $256K $21.5M $25.9M $50.4M $11.2M
Other Financing Activities -$1.3M -$1.2M -$2.5M -$4M --
Cash From Financing $1.5B $281.3M -$425.7M $590.9M $292.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $486.1M -$2.1B $208.4M -$109.7M -$100.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $191.4M $181.5M $236.6M $203M $230.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $146.1M $135.6M $98.2M $132.7M $100.9M
Depreciation & Amoritzation $7.5M $7.5M $7.2M $7M $14.5M
Stock-Based Compensation $4.8M $6M $6.7M $6.5M $7.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $153M $143M $183.7M $176.5M $217.3M
 
Capital Expenditures $10.2M $8.1M $13.9M $13.5M $45.5M
Cash Acquisitions $29.3M -- $8.3M $11.6M $4.5M
Cash From Investing -$866.8M -$1.9B $632.6M -$625M -$465.8M
 
Dividends Paid (Ex Special Dividend) $67.8M $69.7M $71M $71.6M $72.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $300M $250M --
Long-Term Debt Repaid -$81.1M -$71K -$5.7M -$35.4M -$35.7M
Repurchase of Common Stock $189K $16.6M $25.8M $46M $11.1M
Other Financing Activities -$1.2M -$1.2M -$2.4M -$4M -$2.8M
Cash From Financing $1.4B $114.5M -$570.4M $603.6M $296.8M
 
Beginning Cash (CF) $6B $3.1B $622M $730.8M $715M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $676.9M -$1.6B $245.9M $155.1M $48.2M
Ending Cash (CF) $6.7B $1.5B $867.9M $886M $755.3M
 
Levered Free Cash Flow $142.8M $135M $169.8M $163M $171.8M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 26

Travere Therapeutics, Inc. [TVTX] is down 2.06% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 0.65% over the past day.

Buy
66
ASTS alert for Dec 26

AST Spacemobile, Inc. [ASTS] is down 5.94% over the past day.

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

Show me the best stock