Financhill
Buy
60

UMBF Quote, Financials, Valuation and Earnings

Last price:
$109.49
Seasonality move :
1.78%
Day range:
$106.22 - $108.90
52-week range:
$82.00 - $129.94
Dividend yield:
1.47%
P/E ratio:
13.65x
P/S ratio:
3.57x
P/B ratio:
1.24x
Volume:
480.6K
Avg. volume:
634.5K
1-year change:
11.75%
Market cap:
$8.2B
Revenue:
$1.5B
EPS (TTM):
$7.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.2B $1.4B $1.3B $1.5B
Revenue Growth (YoY) 18.54% -1.83% 13.67% -2.47% 10.63%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $536M $523M $550.1M $579.2M $622.4M
Other Inc / (Exp) $120.6M $5.1M $58.4M -$3.1M $10.7M
Operating Expenses $542.5M $527.7M $555.2M $587.8M $630.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $338.9M $429.1M $532M $421.6M $541.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.4M $76M $100.3M $71.6M $100M
Net Income to Company $286.5M $353M $431.7M $350M $441.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $286.5M $353M $431.7M $350M $441.2M
 
Basic EPS (Cont. Ops) $5.95 $7.31 $8.93 $7.22 $9.05
Diluted EPS (Cont. Ops) $5.93 $7.24 $8.86 $7.18 $8.99
Weighted Average Basic Share $48.1M $48.3M $48.3M $48.5M $48.7M
Weighted Average Diluted Share $48.3M $48.7M $48.7M $48.8M $49.1M
 
EBITDA -- -- -- -- --
EBIT $416.2M $475.1M $755.7M $1.3B $1.7B
 
Revenue (Reported) $1.2B $1.2B $1.4B $1.3B $1.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $416.2M $475.1M $755.7M $1.3B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $282.6M $309M $341.5M $360.2M $510.2M
Revenue Growth (YoY) 11.23% 9.34% 10.52% 5.46% 41.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.1M $135.6M $147.8M $149M $229.4M
Other Inc / (Exp) -$8.3M -$522K -$5.3M $9.4M -$4.8M
Operating Expenses $137.4M $136.6M $150.1M $151M $246.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $109.6M $125.8M $111.6M $133.9M $93.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M $19.8M $19.2M $23.6M $11.7M
Net Income to Company $92.6M $106M $92.4M $110.3M $81.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.6M $106M $92.4M $110.3M $81.3M
 
Basic EPS (Cont. Ops) $1.93 $2.19 $1.91 $2.27 $1.22
Diluted EPS (Cont. Ops) $1.91 $2.17 $1.90 $2.25 $1.21
Weighted Average Basic Share $48.1M $48.4M $48.4M $48.7M $65.1M
Weighted Average Diluted Share $48.5M $48.8M $48.7M $48.9M $65.5M
 
EBITDA -- -- -- -- --
EBIT $121.4M $137.2M $278.6M $414.5M $433.4M
 
Revenue (Reported) $282.6M $309M $341.5M $360.2M $510.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $121.4M $137.2M $278.6M $414.5M $433.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.2B $1.4B $1.3B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $549.8M $522.5M $569.4M $580.4M $702.7M
Other Inc / (Exp) $108.8M $12.9M $53.6M $11.6M -$3.4M
Operating Expenses $555.9M $526.9M $575.6M $588.6M $725.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $452.7M $445.2M $517.9M $443.9M $500.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $70.1M $78.9M $99.7M $76M $88.1M
Net Income to Company $382.6M $366.3M $418.2M $367.8M $412.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $382.6M $366.3M $418.2M $367.8M $412.3M
 
Basic EPS (Cont. Ops) $7.97 $7.58 $8.65 $7.58 $8.01
Diluted EPS (Cont. Ops) $7.93 $7.51 $8.60 $7.53 $7.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $504.4M $490.8M $897.2M $1.5B $1.7B
 
Revenue (Reported) $1.2B $1.2B $1.4B $1.3B $1.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $504.4M $490.8M $897.2M $1.5B $1.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $282.6M $309M $341.5M $360.2M $510.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.1M $135.6M $147.8M $149M $229.4M
Other Inc / (Exp) -$8.3M -$522K -$5.3M $9.4M -$4.8M
Operating Expenses $137.4M $136.6M $150.1M $151M $246.9M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $109.6M $125.8M $111.6M $133.9M $93.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.9M $19.8M $19.2M $23.6M $11.7M
Net Income to Company $92.6M $106M $92.4M $110.3M $81.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $92.6M $106M $92.4M $110.3M $81.3M
 
Basic EPS (Cont. Ops) $1.93 $2.19 $1.91 $2.27 $1.22
Diluted EPS (Cont. Ops) $1.91 $2.17 $1.90 $2.25 $1.21
Weighted Average Basic Share $48.1M $48.4M $48.4M $48.7M $65.1M
Weighted Average Diluted Share $48.5M $48.8M $48.7M $48.9M $65.5M
 
EBITDA -- -- -- -- --
EBIT $121.4M $137.2M $278.6M $414.5M $433.4M
 
Revenue (Reported) $282.6M $309M $341.5M $360.2M $510.2M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $121.4M $137.2M $278.6M $414.5M $433.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.5B $9.3B $1.7B $5.6B $8.6B
Short Term Investments $9.3B $12B $7B $7.1B $7.8B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $14.8B $22.9B $10.1B $13.4B $17.3B
 
Property Plant And Equipment $228.9M $218.2M $218M $211.3M $204.6M
Long-Term Investments $10.6B $13.8B $13.2B $13.2B $13.6B
Goodwill $180.9M $174.5M $207.4M $207.4M $207.4M
Other Intangibles $85.2M $67.2M $124.4M $101.4M $80.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $33.1B $42.7B $38.5B $44B $50.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $319.7M $249.5M $239.6M $389.9M $368.5M
Current Portion Of Long-Term Debt -- -- -- $1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.6B $3.5B $2.5B $3.5B $3B
 
Long-Term Debt $269.6M $271.5M $381.3M $383.2M $385.3M
Capital Leases -- -- -- -- --
Total Liabilities $30.1B $39.5B $35.8B $40.9B $46.9B
 
Common Stock $55.1M $55.1M $55.1M $55.1M $55.1M
Other Common Equity Adj $318.3M $126.3M -$702.7M -$556.9M -$573.1M
Common Equity $3B $3.1B $2.7B $3.1B $3.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $3.1B $2.7B $3.1B $3.5B
 
Total Liabilities and Equity $33.1B $42.7B $38.5B $44B $50.4B
Cash and Short Terms $12.8B $21.2B $8.7B $12.7B $16.3B
Total Debt $269.6M $271.5M $381.3M $1.4B $385.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.2B $6.7B $3.6B $7B $10.7B
Short Term Investments $9.8B $8.6B $6.9B $6.5B $10.9B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $15.9B $17B $11.3B $14.2B $22.7B
 
Property Plant And Equipment $286.1M $264.5M $260.6M $231.9M $391.1M
Long-Term Investments $11.1B $13.5B $13.1B $12.6B $17.2B
Goodwill $174.5M $182.2M $207.4M $207.4M $1.8B
Other Intangibles $17.8M $15.7M $76.4M $69.1M $557.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $34.7B $40.6B $40.6B $45.3B $69.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses $239M $178.1M $207.6M $374.9M $352.1M
Current Portion Of Long-Term Debt -- -- $1.8B $1B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3B $3B $5.2B $3.6B $2.9B
 
Long-Term Debt $270.1M $272M $381.8M $383.7M $654.4M
Capital Leases -- -- -- -- --
Total Liabilities $31.7B $37.9B $37.8B $42.2B $62.6B
 
Common Stock $55.1M $55.1M $55.1M $55.1M $189.4M
Other Common Equity Adj $169.2M -$343.1M -$626.8M -$594.5M -$492.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $3B $2.7B $2.8B $3.2B $6.7B
 
Total Liabilities and Equity $34.7B $40.6B $40.6B $45.3B $69.3B
Cash and Short Terms $14B $15.3B $10.5B $13.6B $21.6B
Total Debt $270.1M $272M $3.2B $1.4B $654.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $286.5M $353M $431.7M $350M $441.2M
Depreciation & Amoritzation $62.8M $55.7M $54M $58.7M $52.8M
Stock-Based Compensation $15.1M $21.2M $21.5M $18.7M $22.6M
Change in Accounts Receivable -$15.4M $4.6M -$58.2M -$31.1M -$24.6M
Change in Inventories -- -- -- -- --
Cash From Operations $373.6M $534.1M $769.6M $472.6M $225.3M
 
Capital Expenditures $60.2M $33.7M $51.7M $26.9M $24.2M
Cash Acquisitions $24K $18.4M $548.6M -$793K -$109M
Cash From Investing -$4.5B -$4.2B -$3.8B -$1.3B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$60.3M -$66.8M -$72M -$74.2M -$77.1M
Special Dividend Paid
Long-Term Debt Issued $215M -- $110M $32.9B $500M
Long-Term Debt Repaid -$15M -- -- -$31.1B -$2.3B
Repurchase of Common Stock -$63.8M -$5.5M -$32M -$8.4M -$7.7M
Other Financing Activities -$2.3M -- -$2.1M -- -$1.4M
Cash From Financing $5.9B $9.4B -$4.6B $4.8B $6B
 
Beginning Cash (CF) $1.7B $3.5B $9.2B $1.6B $5.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B $5.7B -$7.7B $4B $2.9B
Ending Cash (CF) $3.5B $9.2B $1.6B $5.5B $8.4B
 
Levered Free Cash Flow $313.4M $500.4M $717.8M $445.7M $201.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $92.6M $106M $92.4M $110.3M $81.3M
Depreciation & Amoritzation $14M $13.2M $15.4M $13.8M $29.4M
Stock-Based Compensation $5.2M $6.2M $5.2M $5M $12.8M
Change in Accounts Receivable $4.2M $3.9M $7.6M $289K $12.3M
Change in Inventories -- -- -- -- --
Cash From Operations $115.9M $196.1M $1.7M $56.1M $363M
 
Capital Expenditures $6M $8.6M $9.4M $2.4M $8.8M
Cash Acquisitions $16.6M $265.6M -- -$110.8M $175M
Cash From Investing -$1.1B -$814.4M -$41.8M $158.4M $663.2M
 
Dividends Paid (Ex Special Dividend) -$15.5M -$17.9M -$18.4M -$19M -$30.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $13.3B -- --
Long-Term Debt Repaid -- -- -$10.5B -- -$11.1M
Repurchase of Common Stock -$4M -$22.5M -$7.9M -$7.5M -$15.4M
Other Financing Activities -- -- -- -- -$524K
Cash From Financing $1.7B -$1.9B $2B $1.2B $1.1B
 
Beginning Cash (CF) $3.5B $9.2B $1.6B $5.5B $8.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $696M -$2.5B $2B $1.4B $2.2B
Ending Cash (CF) $4.2B $6.7B $3.5B $6.9B $10.6B
 
Levered Free Cash Flow $110M $187.4M -$7.7M $53.8M $354.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $382.6M $366.3M $418.2M $367.8M $412.3M
Depreciation & Amoritzation $61.3M $54.9M $56.3M $57.2M $68.3M
Stock-Based Compensation $16.9M $22.2M $20.6M $18.4M $30.4M
Change in Accounts Receivable -$23.9M $4.3M -$54.4M -$38.4M -$12.6M
Change in Inventories -- -- -- -- --
Cash From Operations $480.2M $614.2M $575.2M $527.1M $532.2M
 
Capital Expenditures $48.5M $36.4M $52.5M $19.9M $30.7M
Cash Acquisitions $16.6M $267.4M $283M -$111.6M $176.7M
Cash From Investing -$5.8B -$4B -$3.1B -$1.1B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$60.6M -$69.2M -$72.5M -$74.8M -$88.2M
Special Dividend Paid
Long-Term Debt Issued -- -- $13.4B $19.6B --
Long-Term Debt Repaid -- -- -$10.5B -$20.6B -$2.3B
Repurchase of Common Stock -$8.4M -$24M -$17.4M -$8M -$15.6M
Other Financing Activities -- -- -- -- --
Cash From Financing $8.1B $5.8B -$665.8M $4B $5.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.8B $2.5B -$3.2B $3.4B $3.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $431.7M $577.8M $522.7M $507.2M $501.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $92.6M $106M $92.4M $110.3M $81.3M
Depreciation & Amoritzation $14M $13.2M $15.4M $13.8M $29.4M
Stock-Based Compensation $5.2M $6.2M $5.2M $5M $12.8M
Change in Accounts Receivable $4.2M $3.9M $7.6M $289K $12.3M
Change in Inventories -- -- -- -- --
Cash From Operations $115.9M $196.1M $1.7M $56.1M $363M
 
Capital Expenditures $6M $8.6M $9.4M $2.4M $8.8M
Cash Acquisitions $16.6M $265.6M -- -$110.8M $175M
Cash From Investing -$1.1B -$814.4M -$41.8M $158.4M $663.2M
 
Dividends Paid (Ex Special Dividend) -$15.5M -$17.9M -$18.4M -$19M -$30.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $13.3B -- --
Long-Term Debt Repaid -- -- -$10.5B -- -$11.1M
Repurchase of Common Stock -$4M -$22.5M -$7.9M -$7.5M -$15.4M
Other Financing Activities -- -- -- -- -$524K
Cash From Financing $1.7B -$1.9B $2B $1.2B $1.1B
 
Beginning Cash (CF) $3.5B $9.2B $1.6B $5.5B $8.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $696M -$2.5B $2B $1.4B $2.2B
Ending Cash (CF) $4.2B $6.7B $3.5B $6.9B $10.6B
 
Levered Free Cash Flow $110M $187.4M -$7.7M $53.8M $354.2M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock