Financhill
Buy
69

CBU Quote, Financials, Valuation and Earnings

Last price:
$57.98
Seasonality move :
2.89%
Day range:
$55.41 - $58.26
52-week range:
$42.16 - $73.39
Dividend yield:
3.18%
P/E ratio:
15.94x
P/S ratio:
3.97x
P/B ratio:
1.66x
Volume:
190.8K
Avg. volume:
254.4K
1-year change:
21.1%
Market cap:
$3B
Revenue:
$746.3M
EPS (TTM):
$3.61
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $152.5M $160.5M $124.3M $177.3M $196.2M
Revenue Growth (YoY) 2.56% 5.29% -22.59% 42.64% 10.7%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.1M $64.4M $74.4M $76.1M $79.6M
Other Inc / (Exp) $24K $2K -$52.3M $16K $245K
Operating Expenses $75.4M $67.8M $78.2M $79.7M $83.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $65M $59.8M $7M $53M $64.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $12.8M $1.2M $12.2M $14.7M
Net Income to Company $52.9M $47.1M $5.8M $40.9M $49.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.9M $47.1M $5.8M $40.9M $49.6M
 
Basic EPS (Cont. Ops) $0.98 $0.87 $0.11 $0.77 $0.94
Diluted EPS (Cont. Ops) $0.97 $0.86 $0.11 $0.76 $0.93
Weighted Average Basic Share $53.8M $53.9M $53.8M $53.2M $52.7M
Weighted Average Diluted Share $54.3M $54.5M $54.1M $53.3M $52.9M
 
EBITDA -- -- -- -- --
EBIT $68.7M $62.7M $21.8M $98.7M $111.7M
 
Revenue (Reported) $152.5M $160.5M $124.3M $177.3M $196.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $68.7M $62.7M $21.8M $98.7M $111.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $600.2M $628.7M $643.1M $704.9M $765.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $238.7M $243.2M $280.4M $299.3M $320.3M
Other Inc / (Exp) $48K -$5K -$52.4M -$31K $973K
Operating Expenses $245.6M $256.5M $291.3M $303.4M $334M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $221.6M $236.2M $187.5M $214.3M $247.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.2M $52.3M $40.6M $47.3M $56.7M
Net Income to Company $177.4M $183.9M $146.8M $167M $191.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $177.4M $183.9M $146.8M $167M $191.2M
 
Basic EPS (Cont. Ops) $3.31 $3.40 $2.72 $3.20 $3.62
Diluted EPS (Cont. Ops) $3.28 $3.37 $2.71 $3.18 $3.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $239.3M $248.3M $222.6M $349.2M $444.1M
 
Revenue (Reported) $600.2M $628.7M $643.1M $704.9M $765.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $239.3M $248.3M $222.6M $349.2M $444.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $152.5M $160.5M $124.3M $177.3M $196.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $72.1M $64.4M $74.4M $76.1M $79.6M
Other Inc / (Exp) $24K $2K -$52.3M $16K $245K
Operating Expenses $75.4M $67.8M $78.2M $79.7M $83.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $65M $59.8M $7M $53M $64.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.1M $12.8M $1.2M $12.2M $14.7M
Net Income to Company $52.9M $47.1M $5.8M $40.9M $49.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.9M $47.1M $5.8M $40.9M $49.6M
 
Basic EPS (Cont. Ops) $0.98 $0.87 $0.11 $0.77 $0.94
Diluted EPS (Cont. Ops) $0.97 $0.86 $0.11 $0.76 $0.93
Weighted Average Basic Share $53.8M $53.9M $53.8M $53.2M $52.7M
Weighted Average Diluted Share $54.3M $54.5M $54.1M $53.3M $52.9M
 
EBITDA -- -- -- -- --
EBIT $68.7M $62.7M $21.8M $98.7M $111.7M
 
Revenue (Reported) $152.5M $160.5M $124.3M $177.3M $196.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $68.7M $62.7M $21.8M $98.7M $111.7M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $2.2B $1B $189.3M $338.4M $512.9M
Short Term Investments $3.8B $5.8B $3.5B $2.9B $321.4M
Accounts Receivable, Net $36.4M $38.6M $42.5M $53.8M $53.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6B $6.8B $3.7B $3.3B $887.8M
 
Property Plant And Equipment $161.2M $158.4M $158.6M $171M $189.8M
Long-Term Investments $3.8B $5.8B $4.6B $4.1B $4.2B
Goodwill $793.5M $799.1M $842.9M $849.8M $854.5M
Other Intangibles $49.6M $64M $58M $54.6M $45.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $14.6B $15.6B $15.3B $15.9B $16.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $58.4M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $257.8M $300.5M $363M $287.2M $266.6M
 
Long-Term Debt $9.3M $5.1M $17.3M $395.1M $595.5M
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $13.8B $13.6B $14.2B $14.9B
 
Common Stock $54M $54.2M $54.4M $54.5M $54.9M
Other Common Equity Adj -$110M -$322M -$578.1M -$583.8M -$505.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2B $1.9B $1.6B $1.7B $1.8B
 
Total Liabilities and Equity $14.6B $15.6B $15.3B $15.9B $16.8B
Cash and Short Terms $5.9B $6.8B $3.7B $3.2B $834.3M
Total Debt $9.3M $5.1M $75.7M $395.1M $595.5M
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 -- -- -- $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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $52.9M $47.1M $5.8M $40.9M $49.6M
Depreciation & Amoritzation $7.5M $7.5M $7.2M $7M $7.3M
Stock-Based Compensation $1.7M $1.9M $2.3M $2.4M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $61.8M $51.9M $77.4M $79.9M $62.5M
 
Capital Expenditures $876K $2.6M $4.1M $2.6M $10.6M
Cash Acquisitions -- -$2.5M -$2.1M -$6M -$242K
Cash From Investing -$415M -$1.3B $596.1M -$214.7M -$30.3M
 
Dividends Paid (Ex Special Dividend) -$22.6M -$23.2M -$23.7M -$24M -$24.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$104.3M -$24K -$715.2M -$65.5M -$141.8M
Repurchase of Common Stock -$68K -$3.6M -$11M -$34.5M -$48K
Other Financing Activities -$1.1M -$969K -$1M -$1.2M -$2.8M
Cash From Financing $858.7M $355M -$694M $282.2M $288.8M
 
Beginning Cash (CF) $1.6B $1.9B $209.9M $191M $197M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $505.5M -$854.1M -$20.6M $147.4M $321M
Ending Cash (CF) $2.2B $1B $189.3M $338.4M $518M
 
Levered Free Cash Flow $60.9M $49.4M $73.3M $77.3M $52M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $177.4M $183.9M $146.8M $167M $191.2M
Depreciation & Amoritzation $30.3M $30.2M $30.1M $28.2M $28.9M
Stock-Based Compensation $6.1M $6.5M $8.1M $9.4M $9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $214.6M $192.7M $240M $230.9M $224.9M
 
Capital Expenditures $12.6M $15.1M $14.4M $17.1M $28.7M
Cash Acquisitions $32.9M -$32.4M -$512K -$12.5M -$9.9M
Cash From Investing -$863.1M -$2.4B -$281.8M -$475M -$651.3M
 
Dividends Paid (Ex Special Dividend) -$88.4M -$91.7M -$93.9M -$95.4M -$96M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$74.4M $22.1M -$715.3M $634.7M -$123.4M
Repurchase of Common Stock -$265K -$8.6M -$24M -$53.8M -$11.6M
Other Financing Activities -$1.4M -$1.1M -$1.4M -$2.6M -$6.1M
Cash From Financing $2.3B $1.1B -$789.9M $393.1M $606M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.6B -$1.1B -$831.6M $149.1M $179.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $202M $177.6M $225.6M $213.9M $196.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $52.9M $47.1M $5.8M $40.9M $49.6M
Depreciation & Amoritzation $7.5M $7.5M $7.2M $7M $7.3M
Stock-Based Compensation $1.7M $1.9M $2.3M $2.4M $3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $61.8M $51.9M $77.4M $79.9M $62.5M
 
Capital Expenditures $876K $2.6M $4.1M $2.6M $10.6M
Cash Acquisitions -- -$2.5M -$2.1M -$6M -$242K
Cash From Investing -$415M -$1.3B $596.1M -$214.7M -$30.3M
 
Dividends Paid (Ex Special Dividend) -$22.6M -$23.2M -$23.7M -$24M -$24.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$104.3M -$24K -$715.2M -$65.5M -$141.8M
Repurchase of Common Stock -$68K -$3.6M -$11M -$34.5M -$48K
Other Financing Activities -$1.1M -$969K -$1M -$1.2M -$2.8M
Cash From Financing $858.7M $355M -$694M $282.2M $288.8M
 
Beginning Cash (CF) $1.6B $1.9B $209.9M $191M $197M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $505.5M -$854.1M -$20.6M $147.4M $321M
Ending Cash (CF) $2.2B $1B $189.3M $338.4M $518M
 
Levered Free Cash Flow $60.9M $49.4M $73.3M $77.3M $52M

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

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

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.…

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
46
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