Financhill
Sell
47

UMBF Quote, Financials, Valuation and Earnings

Last price:
$114.54
Seasonality move :
3.58%
Day range:
$111.98 - $115.63
52-week range:
$76.00 - $129.94
Dividend yield:
1.37%
P/E ratio:
14.33x
P/S ratio:
3.99x
P/B ratio:
1.58x
Volume:
728.8K
Avg. volume:
372.5K
1-year change:
40.51%
Market cap:
$5.6B
Revenue:
$1.3B
EPS (TTM):
$8.00
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1B $1.2B $1.2B $1.4B $1.3B
Revenue Growth (YoY) 8.45% 18.54% -1.83% 13.67% -2.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $517.9M $536M $523M $550.1M $579.2M
Other Inc / (Exp) $2.2M $120.6M $5.1M $58.4M -$3.1M
Operating Expenses $523.4M $542.5M $527.7M $555.2M $587.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $286M $338.9M $429.1M $532M $421.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $42.4M $52.4M $76M $100.3M $71.6M
Net Income to Company $243.6M $286.5M $353M $431.7M $350M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $243.6M $286.5M $353M $431.7M $350M
 
Basic EPS (Cont. Ops) $4.99 $5.95 $7.31 $8.93 $7.22
Diluted EPS (Cont. Ops) $4.96 $5.93 $7.24 $8.86 $7.18
Weighted Average Basic Share $48.8M $48.1M $48.3M $48.3M $48.5M
Weighted Average Diluted Share $49.1M $48.3M $48.7M $48.7M $48.8M
 
EBITDA -- -- -- -- --
EBIT $478M $416.2M $475.1M $755.7M $1.3B
 
Revenue (Reported) $1B $1.2B $1.2B $1.4B $1.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $478M $416.2M $475.1M $755.7M $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $279.7M $296.3M $334.8M $320.7M $363.9M
Revenue Growth (YoY) 10.29% 5.93% 12.97% -4.19% 13.47%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $133M $136.4M $143.1M $140M $153.8M
Other Inc / (Exp) -$475K -$3.5M -$1.3M $271K $2.6M
Operating Expenses $134.5M $137.5M $144.2M $142.1M $155.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $83.4M $113.8M $108.8M $119.2M $135.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $19.3M $20.8M $22.6M $26M
Net Income to Company $73.1M $94.5M $88M $96.6M $109.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $73.1M $94.5M $88M $96.6M $109.6M
 
Basic EPS (Cont. Ops) $1.52 $1.96 $1.82 $1.99 $2.25
Diluted EPS (Cont. Ops) $1.52 $1.94 $1.81 $1.98 $2.23
Weighted Average Basic Share $47.9M $48.3M $48.3M $48.5M $48.8M
Weighted Average Diluted Share $48.1M $48.7M $48.6M $48.8M $49.1M
 
EBITDA -- -- -- -- --
EBIT $96M $125.4M $175.7M $368.9M $446M
 
Revenue (Reported) $279.7M $296.3M $334.8M $320.7M $363.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $96M $125.4M $175.7M $368.9M $446M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.1B $1.3B $1.3B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $534.9M $543.4M $531.4M $583M $593.2M
Other Inc / (Exp) $7.4M $116.6M $60.3M -$4.6M $11.1M
Operating Expenses $541.4M $548.7M $535.9M $591.2M $601M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $225.1M $521.8M $506.5M $464.6M $477.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.4M $91M $96.5M $85.4M $85.1M
Net Income to Company $196.7M $430.8M $410M $379.3M $392.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $196.7M $430.8M $410M $379.3M $392.2M
 
Basic EPS (Cont. Ops) $4.07 $8.96 $8.48 $7.83 $8.06
Diluted EPS (Cont. Ops) $4.06 $8.88 $8.42 $7.79 $8.00
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $333.2M $569.4M $619.6M $1.2B $1.6B
 
Revenue (Reported) $1.1B $1.3B $1.3B $1.3B $1.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $333.2M $569.4M $619.6M $1.2B $1.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $814.4M $890.6M $1B $991.1M $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $396.5M $403.9M $412.4M $438.3M $452.3M
Other Inc / (Exp) $7.6M $3.6M $58.9M -$4.2M $10.1M
Operating Expenses $401.4M $407.6M $415.7M $444.8M $458.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $147.8M $330.7M $408.2M $340.8M $396.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.6M $56.2M $76.7M $61.7M $75.2M
Net Income to Company $130.2M $274.5M $331.5M $279.1M $321.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $130.2M $274.5M $331.5M $279.1M $321.2M
 
Basic EPS (Cont. Ops) $2.71 $5.70 $6.86 $5.76 $6.60
Diluted EPS (Cont. Ops) $2.71 $5.64 $6.81 $5.73 $6.55
Weighted Average Basic Share $144.6M $144.7M $145.1M $145.5M $146.2M
Weighted Average Diluted Share $144.8M $146M $146.2M $146.2M $147M
 
EBITDA -- -- -- -- --
EBIT $212.4M $365.7M $510.2M $993.3M $1.3B
 
Revenue (Reported) $814.4M $890.6M $1B $991.1M $1.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $212.4M $365.7M $510.2M $993.3M $1.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.7B $3.5B $9.3B $1.7B $5.6B
Short Term Investments $7.4B $9.3B $12B $7B $7.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $10.9B $14.8B $22.9B $10.1B $13.4B
 
Property Plant And Equipment $234.6M $228.9M $218.2M $218M $211.3M
Long-Term Investments $8.7B $10.6B $13.8B $13.2B $13.2B
Goodwill $180.9M $180.9M $174.5M $207.4M $207.4M
Other Intangibles $93.3M $85.2M $67.2M $124.4M $101.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $26.6B $33.1B $42.7B $38.5B $44B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $232.2M $319.7M $249.5M $239.6M $389.9M
Current Portion Of Long-Term Debt -- -- -- -- $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.1B $2.6B $3.5B $2.5B $3.5B
 
Long-Term Debt $70.4M $269.6M $271.5M $381.3M $383.2M
Capital Leases -- -- -- -- --
Total Liabilities $24B $30.1B $39.5B $35.8B $40.9B
 
Common Stock $55.1M $55.1M $55.1M $55.1M $55.1M
Other Common Equity Adj $83.2M $318.3M $126.3M -$702.7M -$556.9M
Common Equity $2.6B $3B $3.1B $2.7B $3.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.6B $3B $3.1B $2.7B $3.1B
 
Total Liabilities and Equity $26.6B $33.1B $42.7B $38.5B $44B
Cash and Short Terms $9.1B $12.8B $21.2B $8.7B $12.7B
Total Debt $70.4M $269.6M $271.5M $381.3M $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $2.1B $6.2B $2.1B $4B $7.4B
Short Term Investments $8.7B $11.2B $7.1B $6.3B $7B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $12B $18.7B $10.4B $11.1B $15.2B
 
Property Plant And Equipment $295.1M $273.4M $260.7M $249M $222.1M
Long-Term Investments $10B $12.6B $13.3B $12.5B $12.9B
Goodwill $180.9M $174.5M $182.2M $207.4M $207.4M
Other Intangibles $22.7M $15.5M $13.4M $73.1M $65.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $30.3B $37.6B $37.6B $41.5B $47.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $255.7M $249.6M $211.5M $319.3M $387.2M
Current Portion Of Long-Term Debt $15M -- -- $2.3B $250M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $2.7B $2.5B $4.4B $2.7B
 
Long-Term Debt $269M $271M $381.5M $382.8M $384.8M
Capital Leases -- -- -- -- --
Total Liabilities $27.4B $34.4B $35.1B $38.7B $44B
 
Common Stock $55.1M $55.1M $55.1M $55.1M $55.1M
Other Common Equity Adj $299.1M $164.3M -$759.3M -$792.4M -$395.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $2.9B $3.1B $2.5B $2.8B $3.5B
 
Total Liabilities and Equity $30.3B $37.6B $37.6B $41.5B $47.5B
Cash and Short Terms $10.8B $17.3B $9.3B $10.3B $14.4B
Total Debt $284M $271M $381.5M $2.7B $634.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $243.6M $286.5M $353M $431.7M $350M
Depreciation & Amoritzation $56.3M $62.8M $55.7M $54M $58.7M
Stock-Based Compensation $14.9M $15.1M $21.2M $21.5M $18.7M
Change in Accounts Receivable -$14.3M -$15.4M $4.6M -$58.2M -$31.1M
Change in Inventories -- -- -- -- --
Cash From Operations $339.9M $373.6M $534.1M $769.6M $472.6M
 
Capital Expenditures $72.3M $60.2M $33.7M $51.7M $26.9M
Cash Acquisitions -$18.5M $24K $18.4M $548.6M -$793K
Cash From Investing -$3B -$4.5B -$4.2B -$3.8B -$1.3B
 
Dividends Paid (Ex Special Dividend) -$59.4M -$60.3M -$66.8M -$72M -$74.2M
Special Dividend Paid
Long-Term Debt Issued -- $215M -- $110M $32.9B
Long-Term Debt Repaid -- -$15M -- -- -$31.1B
Repurchase of Common Stock -$4.5M -$63.8M -$5.5M -$32M -$8.4M
Other Financing Activities -- -$2.3M -- -$2.1M --
Cash From Financing $2.6B $5.9B $9.4B -$4.6B $4.8B
 
Beginning Cash (CF) $1.7B $1.7B $3.5B $9.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5M $1.8B $5.7B -$7.7B $4B
Ending Cash (CF) $1.7B $3.5B $9.2B $1.6B $5.5B
 
Levered Free Cash Flow $267.6M $313.4M $500.4M $717.8M $445.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $73.1M $94.5M $88M $96.6M $109.6M
Depreciation & Amoritzation $15.4M $14M $13.6M $14.5M $12.9M
Stock-Based Compensation $3.7M $4.8M $4.8M $3.5M $4.8M
Change in Accounts Receivable -$5.6M $8.4M -$8.9M -$18.2M $19.2M
Change in Inventories -- -- -- -- --
Cash From Operations $113.5M $185.1M $219.3M $232.2M $123.6M
 
Capital Expenditures $11.4M $5.3M $17.5M $6M $6M
Cash Acquisitions -- -- -- -- -$340K
Cash From Investing -$669.6M -$395.2M -$388.9M -$144.5M -$588.3M
 
Dividends Paid (Ex Special Dividend) -$14.9M -$17.9M -$17.9M -$18.4M -$19.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $200M -- $110M $850M --
Long-Term Debt Repaid -- -- -- -$350M -$250M
Repurchase of Common Stock -$106K -$181K -- -$194K $1.1M
Other Financing Activities -$2.3M -- -$2M -- -$1.3M
Cash From Financing $426.7M $886.6M $63.6M $99.9M $2.7B
 
Beginning Cash (CF) $2.1B $5.5B $2.1B $3.7B $5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$129.4M $676.5M -$106M $187.6M $2.3B
Ending Cash (CF) $2B $6.1B $2B $3.9B $7.3B
 
Levered Free Cash Flow $102.1M $179.8M $201.8M $226.2M $117.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $196.7M $430.8M $410M $379.3M $392.2M
Depreciation & Amoritzation $61.3M $58.1M $53.8M $58.8M $54.2M
Stock-Based Compensation $13.8M $18.8M $23.9M $17.5M $21.6M
Change in Accounts Receivable -$13.6M $5.6M -$31.1M -$54.8M -$8.9M
Change in Inventories -- -- -- -- --
Cash From Operations $364.6M $520.8M $796.8M $532.1M $377.1M
 
Capital Expenditures $71.3M $34.2M $47.3M $40.5M $17.8M
Cash Acquisitions -$12.2M $18.4M $257.8M $290.1M -$109M
Cash From Investing -$4.8B -$3.4B -$5.1B -$1.5B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$60.1M -$64.2M -$71.6M -$73.7M -$76.5M
Special Dividend Paid
Long-Term Debt Issued $215M -- $110M $32.9B $500M
Long-Term Debt Repaid -- -- -- -$30.6B -$1.8B
Repurchase of Common Stock -$59.7M -$8.5M -$33M -$8.3M -$8M
Other Financing Activities -- -- -- -- --
Cash From Financing $5.7B $7B $166.6M $2.9B $5.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B $4.1B -$4.1B $1.9B $3.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $293.2M $486.6M $749.5M $491.6M $359.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $130.2M $274.5M $331.5M $279.1M $321.2M
Depreciation & Amoritzation $46.4M $41.7M $39.8M $44.6M $40.1M
Stock-Based Compensation $10.4M $14.1M $16.7M $12.7M $15.6M
Change in Accounts Receivable -$8.1M $12.9M -$22.8M -$19.4M $2.9M
Change in Inventories -- -- -- -- --
Cash From Operations $215.2M $362.4M $625.1M $387.6M $292.2M
 
Capital Expenditures $46.8M $20.7M $34.3M $23.1M $14M
Cash Acquisitions $24K $18.4M $257.8M -$793K -$109M
Cash From Investing -$3.1B -$2.1B -$2.9B -$584.2M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$44.9M -$48.8M -$53.7M -$55.3M -$57.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $215M -- $110M $32.9B $500M
Long-Term Debt Repaid -- -- -- -$30.6B -$1.3B
Repurchase of Common Stock -$59.6M -$4.3M -$31.8M -$8.1M -$7.7M
Other Financing Activities -$2.3M -- -$2M -- -$1.3M
Cash From Financing $3.3B $4.3B -$4.9B $2.6B $3B
 
Beginning Cash (CF) $5.2B $13.1B $18B $8.8B $17.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $350.1M $2.6B -$7.2B $2.4B $1.7B
Ending Cash (CF) $5.6B $15.8B $10.8B $11.2B $19.2B
 
Levered Free Cash Flow $168.4M $341.7M $590.8M $364.5M $278.1M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 4.46% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 12.53% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.24% over the past day.

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

Show me the best stock