Financhill
Buy
58

BUSE Quote, Financials, Valuation and Earnings

Last price:
$22.57
Seasonality move :
2.18%
Day range:
$22.24 - $22.57
52-week range:
$18.40 - $28.97
Dividend yield:
4.38%
P/E ratio:
20.91x
P/S ratio:
2.85x
P/B ratio:
0.92x
Volume:
356.3K
Avg. volume:
627.1K
1-year change:
-5.53%
Market cap:
$2B
Revenue:
$461.4M
EPS (TTM):
$1.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $401.2M $403.5M $450.1M $440.7M $461.4M
Revenue Growth (YoY) -0.6% 0.57% 11.54% -2.09% 4.72%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.7M $148.4M $163.1M $168.2M $181.2M
Other Inc / (Exp) $1.3M $3.1M -$2.1M -$2.2M -$6.1M
Operating Expenses $136.7M $159.7M $174.7M $178.7M $191.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $128.2M $156.8M $161.7M $153.9M $153.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.9M $33.4M $33.4M $31.3M $39.6M
Net Income to Company $100.3M $123.4M $128.3M $122.6M $113.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100.3M $123.4M $128.3M $122.6M $113.7M
 
Basic EPS (Cont. Ops) $1.84 $2.23 $2.32 $2.21 $2.01
Diluted EPS (Cont. Ops) $1.83 $2.20 $2.29 $2.18 $1.98
Weighted Average Basic Share $54.6M $55.4M $55.4M $55.4M $56.6M
Weighted Average Diluted Share $54.8M $56M $56.1M $56.3M $57.5M
 
EBITDA -- -- -- -- --
EBIT $171.9M $184.9M $198.3M $313.8M $354.4M
 
Revenue (Reported) $401.2M $403.5M $450.1M $440.7M $461.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $171.9M $184.9M $198.3M $313.8M $354.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $96.3M $105.8M $117.7M $110.8M $125M
Revenue Growth (YoY) -0.63% 9.85% 11.22% -5.89% 12.81%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.4M $39.4M $41.8M $43.5M $69.7M
Other Inc / (Exp) $1.6M -$614K -$616K -$6.4M -$15.8M
Operating Expenses $32.8M $42.4M $44.6M $45.9M $72.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $48.6M $35.7M $46.3M $35M -$32.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.8M $7.3M $9.6M $8.7M -$2.7M
Net Income to Company $37.8M $28.4M $36.8M $26.2M -$30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.8M $28.4M $36.8M $26.2M -$30M
 
Basic EPS (Cont. Ops) $0.69 $0.51 $0.66 $0.47 -$0.44
Diluted EPS (Cont. Ops) $0.69 $0.51 $0.65 $0.46 -$0.44
Weighted Average Basic Share $54.5M $55.4M $55.4M $55.4M $68.5M
Weighted Average Diluted Share $55M $56.2M $56.2M $56.4M $68.5M
 
EBITDA -- -- -- -- --
EBIT $56.1M $41.7M $71.6M $84.9M $30.4M
 
Revenue (Reported) $96.3M $105.8M $117.7M $110.8M $125M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $56.1M $41.7M $71.6M $84.9M $30.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $400.6M $413M $461.9M $433.7M $475.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $123.1M $157.4M $164.5M $169.9M $207.5M
Other Inc / (Exp) $2.4M $815K -$2.1M -$8M -$15.5M
Operating Expenses $133M $169.2M $175.8M $180M $218.2M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $157.6M $143.9M $172.4M $142.5M $85.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.8M $29.8M $35.7M $30.5M $28.2M
Net Income to Company $122.8M $114.1M $136.7M $112M $57.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $122.8M $114.1M $136.7M $112M $57.5M
 
Basic EPS (Cont. Ops) $2.24 $2.05 $2.46 $2.01 $1.09
Diluted EPS (Cont. Ops) $2.24 $2.03 $2.43 $1.98 $1.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $193.7M $170.6M $228.1M $327.2M $299.9M
 
Revenue (Reported) $400.6M $413M $461.9M $433.7M $475.6M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $193.7M $170.6M $228.1M $327.2M $299.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $96.3M $105.8M $117.7M $110.8M $125M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30.4M $39.4M $41.8M $43.5M $69.7M
Other Inc / (Exp) $1.6M -$614K -$616K -$6.4M -$15.8M
Operating Expenses $32.8M $42.4M $44.6M $45.9M $72.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $48.6M $35.7M $46.3M $35M -$32.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.8M $7.3M $9.6M $8.7M -$2.7M
Net Income to Company $37.8M $28.4M $36.8M $26.2M -$30M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.8M $28.4M $36.8M $26.2M -$30M
 
Basic EPS (Cont. Ops) $0.69 $0.51 $0.66 $0.47 -$0.44
Diluted EPS (Cont. Ops) $0.69 $0.51 $0.65 $0.46 -$0.44
Weighted Average Basic Share $54.5M $55.4M $55.4M $55.4M $68.5M
Weighted Average Diluted Share $55M $56.2M $56.2M $56.4M $68.5M
 
EBITDA -- -- -- -- --
EBIT $56.1M $41.7M $71.6M $84.9M $30.4M
 
Revenue (Reported) $96.3M $105.8M $117.7M $110.8M $125M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $56.1M $41.7M $71.6M $84.9M $30.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $688.5M $836.1M $227.2M $719.6M $697.7M
Short Term Investments $2.3B $4B $2.5B $2.1B $1.2B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.9B $4.8B $2.7B $2.8B $1.9B
 
Property Plant And Equipment $142.9M $146.7M $139.4M $133.6M $129.4M
Long-Term Investments $2.3B $4B $3.4B $3B $2.7B
Goodwill $311.5M $317.9M $317.9M $317.9M $333.7M
Other Intangibles $52M $58.1M $46.4M $36M $32.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.5B $12.9B $12.3B $12.3B $12B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4.7M $17.7M $351.1M $12M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $180.3M $287.8M $580.9M $199.4M $155.6M
 
Long-Term Debt $298.3M $340.4M $323.8M $312.9M $302.5M
Capital Leases -- -- -- -- --
Total Liabilities $9.3B $11.5B $11.2B $11B $10.7B
 
Common Stock $56K $58K $58K $58K $60K
Other Common Equity Adj $33.3M -$23.8M -$273.3M -$218.8M -$207M
Common Equity $1.3B $1.3B $1.1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.3B $1.1B $1.3B $1.4B
 
Total Liabilities and Equity $10.5B $12.9B $12.3B $12.3B $12B
Cash and Short Terms $2.9B $4.8B $2.7B $2.8B $1.9B
Total Debt $302.9M $358.1M $674.9M $324.9M $302.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $404.8M $479.2M $275.6M $591.1M $1.2B
Short Term Investments $2.8B $2.9B $2.4B $1.9B $86M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3.2B $3.4B $2.7B $2.5B $1.3B
 
Property Plant And Equipment $140M $142.7M $138.8M $132.1M $222.6M
Long-Term Investments $2.8B $3.9B $3.3B $2.8B $3.1B
Goodwill $311.5M $317.9M $317.9M $317.9M $385.1M
Other Intangibles $49.6M $55M $43.7M $33.6M $111M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.8B $12.6B $12.3B $11.9B $19.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $4.7M $17.7M $615.9M -- $11.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $214.8M $273.4M $826.9M $147.2M $148.5M
 
Long-Term Debt $298.3M $337.4M $321.1M $295.1M $383.6M
Capital Leases -- -- -- -- --
Total Liabilities $9.5B $11.3B $11.1B $10.6B $17.3B
 
Common Stock $56K $58K $58K $58K $93K
Other Common Equity Adj $3.8M -$137.6M -$245.8M -$222.2M -$172.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.3B $1.2B $1.2B $1.3B $2.2B
 
Total Liabilities and Equity $10.8B $12.6B $12.3B $11.9B $19.5B
Cash and Short Terms $3.2B $3.4B $2.7B $2.5B $1.3B
Total Debt $303M $355.1M $937M $295.1M $394.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $100.3M $123.4M $128.3M $122.6M $113.7M
Depreciation & Amoritzation $27.9M $28.2M $25.7M $22.7M $20.6M
Stock-Based Compensation $7.1M $7.9M $9M $6.6M $7.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $163.2M $162M $165.8M $173.4M $178.3M
 
Capital Expenditures $4.2M $5M $5M $9.5M $6.4M
Cash Acquisitions -- $228.3M -- -- $18.4M
Cash From Investing -$729.5M -$829.2M -$290.9M $551M $657.9M
 
Dividends Paid (Ex Special Dividend) -$48M -$50.8M -$50.9M -$53.1M -$54.2M
Special Dividend Paid
Long-Term Debt Issued $146.6M $72.5M $98.1M -- --
Long-Term Debt Repaid -$106.7M -$19.2M -$112.7M -$16.1M -$31.5M
Repurchase of Common Stock -$12.3M -$33M -$9.9M -$4.5M --
Other Financing Activities -$635K -$1.1M -$1.3M -$1.1M -$1.9M
Cash From Financing $725.6M $814.7M -$483.9M -$232M -$858.1M
 
Beginning Cash (CF) $529.3M $688.5M $836.1M $227.2M $719.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $159.2M $147.6M -$608.9M $492.4M -$21.9M
Ending Cash (CF) $688.5M $836.1M $227.2M $719.6M $697.7M
 
Levered Free Cash Flow $159M $157M $160.8M $163.9M $171.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.8M $28.4M $36.8M $26.2M -$30M
Depreciation & Amoritzation $6.8M $6.7M $5.8M $5.3M $5.9M
Stock-Based Compensation $1.4M $1.9M $1.7M $2.4M $3.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $44.1M $42.5M $45.3M $37.4M $8.4M
 
Capital Expenditures $1.9M $734K $2.4M $1.4M $1.9M
Cash Acquisitions -- -- -- -- $385.8M
Cash From Investing -$544.4M -$187M $44M $249M $610.2M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$12.7M -$13.3M -$13.3M -$14.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $265M -- $16.7M
Long-Term Debt Repaid -$163K -$3.2M -$3.2M -$30M -$30K
Repurchase of Common Stock -$1.5M -$5.2M -$534K -- -$4.8M
Other Financing Activities -- -$170K -$100K -$396K -$1.8M
Cash From Financing $216.6M -$212.4M -$40.9M -$414.8M -$116M
 
Beginning Cash (CF) $688.5M $836.1M $227.2M $719.6M $697.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$283.7M -$356.9M $48.4M -$128.5M $502.6M
Ending Cash (CF) $404.8M $479.2M $275.6M $591.1M $1.2B
 
Levered Free Cash Flow $42.2M $41.8M $42.9M $36M $6.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $122.8M $114.1M $136.7M $112M $57.5M
Depreciation & Amoritzation $27.8M $28.1M $24.8M $22.1M $21.2M
Stock-Based Compensation $7.4M $8.3M $8.7M $7.3M $8.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $188.5M $160.4M $168.6M $165.4M $149.3M
 
Capital Expenditures $3.8M $3.9M $6.6M $8.5M $6.9M
Cash Acquisitions -- $228.3M -- -- $404.2M
Cash From Investing -$1.1B -$471.8M -$59.8M $755.9M $1B
 
Dividends Paid (Ex Special Dividend) -$48.5M -$51M -$51.4M -$53.1M -$55.1M
Special Dividend Paid
Long-Term Debt Issued -- $72.5M $363.1M -- --
Long-Term Debt Repaid -$51.7M -$22.2M -$112.7M -$42.9M -$1.5M
Repurchase of Common Stock -$4.1M -$36.8M -$5.2M -$3.9M -$4.8M
Other Financing Activities -- -$1.3M -$1.2M -$1.4M -$3.3M
Cash From Financing $966.2M $385.8M -$312.4M -$605.9M -$559.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $62M $74.4M -$203.7M $315.5M $609.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $184.7M $156.5M $161.9M $156.9M $142.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $37.8M $28.4M $36.8M $26.2M -$30M
Depreciation & Amoritzation $6.8M $6.7M $5.8M $5.3M $5.9M
Stock-Based Compensation $1.4M $1.9M $1.7M $2.4M $3.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $44.1M $42.5M $45.3M $37.4M $8.4M
 
Capital Expenditures $1.9M $734K $2.4M $1.4M $1.9M
Cash Acquisitions -- -- -- -- $385.8M
Cash From Investing -$544.4M -$187M $44M $249M $610.2M
 
Dividends Paid (Ex Special Dividend) -$12.5M -$12.7M -$13.3M -$13.3M -$14.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $265M -- $16.7M
Long-Term Debt Repaid -$163K -$3.2M -$3.2M -$30M -$30K
Repurchase of Common Stock -$1.5M -$5.2M -$534K -- -$4.8M
Other Financing Activities -- -$170K -$100K -$396K -$1.8M
Cash From Financing $216.6M -$212.4M -$40.9M -$414.8M -$116M
 
Beginning Cash (CF) $688.5M $836.1M $227.2M $719.6M $697.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$283.7M -$356.9M $48.4M -$128.5M $502.6M
Ending Cash (CF) $404.8M $479.2M $275.6M $591.1M $1.2B
 
Levered Free Cash Flow $42.2M $41.8M $42.9M $36M $6.5M

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

GET BETTER TRADE IDEAS

Popular

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

What Stocks Are Recession-Proof?
What Stocks Are Recession-Proof?

Fears of a recession prevailed in Q2 2025 when the…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
74
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
71
NUTX alert for May 15

Nutex Health [NUTX] is up 9.76% over the past day.

Buy
81
EXEL alert for May 15

Exelixis [EXEL] is up 3.67% over the past day.

Sell
29
GLBE alert for May 15

Global E Online [GLBE] is down 3.44% over the past day.

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

Show me the best stock