Financhill
Buy
69

NBTB Quote, Financials, Valuation and Earnings

Last price:
$42.28
Seasonality move :
4.6%
Day range:
$43.57 - $44.00
52-week range:
$34.47 - $52.44
Dividend yield:
3.07%
P/E ratio:
14.46x
P/S ratio:
3.52x
P/B ratio:
1.46x
Volume:
185.7K
Avg. volume:
356.8K
1-year change:
14.11%
Market cap:
$2.3B
Revenue:
$574.4M
EPS (TTM):
$3.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $458.7M $476M $515.1M $517.8M $574.4M
Revenue Growth (YoY) 1.6% 3.77% 8.23% 0.52% 10.94%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $166.9M $178.1M $193.8M $203.6M $242.6M
Other Inc / (Exp) -$388K $566K -$1.1M -$9.3M $2.8M
Operating Expenses $170.3M $181M $195.1M $198.3M $249.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $133.1M $199.9M $196.2M $153.5M $179.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.7M $45M $44.2M $34.7M $38.8M
Net Income to Company $104.4M $154.9M $152M $118.8M $140.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $104.4M $154.9M $152M $118.8M $140.6M
 
Basic EPS (Cont. Ops) $2.39 $3.57 $3.54 $2.67 $2.98
Diluted EPS (Cont. Ops) $2.37 $3.54 $3.52 $2.65 $2.97
Weighted Average Basic Share $43.7M $43.4M $42.9M $44.5M $47.2M
Weighted Average Diluted Share $44M $43.7M $43.2M $44.8M $47.4M
 
EBITDA -- -- -- -- --
EBIT $165.7M $218.6M $218M $298M $391M
 
Revenue (Reported) $458.7M $476M $515.1M $517.8M $574.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $165.7M $218.6M $218M $298M $391M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $115.5M $122.6M $125.6M $140M $154M
Revenue Growth (YoY) 3.51% 6.16% 2.44% 11.46% 10%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.3M $47M $50.2M $58.3M $63.5M
Other Inc / (Exp) $467K -$179K -$5M $2.2M -$104K
Operating Expenses $54.1M $47.6M $50.1M $60.4M $64.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $51M $50.3M $43.2M $43.2M $47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $11.1M $9.6M $9.4M $10.5M
Net Income to Company $39.8M $39.1M $33.7M $33.8M $36.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.8M $39.1M $33.7M $33.8M $36.7M
 
Basic EPS (Cont. Ops) $0.91 $0.91 $0.78 $0.72 $0.78
Diluted EPS (Cont. Ops) $0.91 $0.90 $0.78 $0.71 $0.77
Weighted Average Basic Share $43.6M $43.1M $42.9M $47.1M $47.2M
Weighted Average Diluted Share $43.9M $43.4M $43.1M $47.4M $47.5M
 
EBITDA -- -- -- -- --
EBIT $56.3M $54.1M $62.4M $95M $94.4M
 
Revenue (Reported) $115.5M $122.6M $125.6M $140M $154M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $56.3M $54.1M $62.4M $95M $94.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $462.6M $483.1M $518.1M $532.2M $588.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $172.6M $171.9M $197.1M $211.6M $247.9M
Other Inc / (Exp) $891K -$80K -$6M -$2.1M $502K
Operating Expenses $176M $174.5M $197.7M $208.6M $253.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $172M $199.1M $189.1M $153.4M $183.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38.1M $45M $42.6M $34.5M $39.9M
Net Income to Company $133.9M $154.2M $146.5M $118.9M $143.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $133.9M $154.2M $146.5M $118.9M $143.6M
 
Basic EPS (Cont. Ops) $3.06 $3.56 $3.41 $2.61 $3.04
Diluted EPS (Cont. Ops) $3.05 $3.54 $3.40 $2.59 $3.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $197.6M $216.5M $226.3M $330.6M $390.4M
 
Revenue (Reported) $462.6M $483.1M $518.1M $532.2M $588.4M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $197.6M $216.5M $226.3M $330.6M $390.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $115.5M $122.6M $125.6M $140M $154M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $53.3M $47M $50.2M $58.3M $63.5M
Other Inc / (Exp) $467K -$179K -$5M $2.2M -$104K
Operating Expenses $54.1M $47.6M $50.1M $60.4M $64.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $51M $50.3M $43.2M $43.2M $47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.2M $11.1M $9.6M $9.4M $10.5M
Net Income to Company $39.8M $39.1M $33.7M $33.8M $36.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $39.8M $39.1M $33.7M $33.8M $36.7M
 
Basic EPS (Cont. Ops) $0.91 $0.91 $0.78 $0.72 $0.78
Diluted EPS (Cont. Ops) $0.91 $0.90 $0.78 $0.71 $0.77
Weighted Average Basic Share $43.6M $43.1M $42.9M $47.1M $47.2M
Weighted Average Diluted Share $43.9M $43.4M $43.1M $47.4M $47.5M
 
EBITDA -- -- -- -- --
EBIT $56.3M $54.1M $62.4M $95M $94.4M
 
Revenue (Reported) $115.5M $122.6M $125.6M $140M $154M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $56.3M $54.1M $62.4M $95M $94.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $672.7M $1.3B $197.4M $205.2M $284.1M
Short Term Investments $1.3B $1.7B $1.5B $1.4B $136.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2B $3B $1.7B $1.6B $420.4M
 
Property Plant And Equipment $74.2M $72.1M $69M $80.7M $80.8M
Long-Term Investments $2B $2.5B $2.5B $2.4B $2.5B
Goodwill $280.5M $280.5M $281.2M $361.9M $362.7M
Other Intangibles $11.7M $8.9M $7.3M $40.4M $36.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $10.9B $12B $11.7B $13.3B $13.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $25M -- $499M $293M $16M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $168.4M $97.8M $585M $386.7M $162.9M
 
Long-Term Debt $238.3M $213.7M $202.9M $250.7M $252M
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $10.8B $10.6B $11.9B $12.3B
 
Common Stock $497K $497K $497K $540K $540K
Other Common Equity Adj $417K -$23.3M -$190M -$160.9M -$142.1M
Common Equity $1.2B $1.3B $1.2B $1.4B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.3B $1.2B $1.4B $1.5B
 
Total Liabilities and Equity $10.9B $12B $11.7B $13.3B $13.8B
Cash and Short Terms $2B $3B $1.7B $1.6B $420.4M
Total Debt $263.3M $213.7M $701.9M $543.7M $268M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $1.1B $229.8M $319.1M $254.1M
Short Term Investments $1.4B $1.7B $1.5B $1.4B $184.7M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $2.8B $1.7B $1.7B $438.8M
 
Property Plant And Equipment $72.7M $71M $67.9M $80.2M $81.6M
Long-Term Investments $2B $2.6B $2.5B $2.3B $2.6B
Goodwill $280.5M $280.5M $281.2M $361.9M $362.7M
Other Intangibles $10.9M $8.3M $7M $39M $34.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $11.5B $12.1B $11.8B $13.4B $13.9B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $95.3M $65M $475.2M $267.1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $95.3M $65M $475.2M $267.1M $85.6M
 
Long-Term Debt $213.4M $213.8M $228M $251.1M $227.4M
Capital Leases -- -- -- -- --
Total Liabilities $10.3B $10.9B $10.6B $12B $12.3B
 
Common Stock $497K $497K $497K $540K $540K
Other Common Equity Adj -$16.7M -$91.4M -$173.9M -$164.5M -$121.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.2B $1.2B $1.2B $1.4B $1.6B
 
Total Liabilities and Equity $11.5B $12.1B $11.8B $13.4B $13.9B
Cash and Short Terms $2.5B $2.8B $1.7B $1.7B $438.8M
Total Debt $308.8M $278.8M $703.2M $518.2M $227.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $104.4M $154.9M $152M $118.8M $140.6M
Depreciation & Amoritzation $20.5M $19.9M $19.1M $22.3M $27.5M
Stock-Based Compensation $4.6M $4.4M $4.5M $5.1M $6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $145.3M $159.2M $183.2M $157.5M $188.6M
 
Capital Expenditures $8.2M $7.7M $7M $9.3M $11.7M
Cash Acquisitions -$6.8M -$1.6M -$2.6M $44.6M -$1.4M
Cash From Investing -$712.6M -$547.6M -$926.2M -$44.2M -$399.2M
 
Dividends Paid (Ex Special Dividend) -$47.2M -$47.7M -$49.8M -$55.9M -$62.3M
Special Dividend Paid
Long-Term Debt Issued $100M -- $1.5M $25M --
Long-Term Debt Repaid -$25.1M -$25.1M -$12.7M -$118K -$152K
Repurchase of Common Stock -$8M -$21.7M -$14.7M -$4.9M -$251K
Other Financing Activities -$3.7M -$2.9M -$1.8M -$1.9M -$2M
Cash From Financing $1B $984.8M -$328.7M -$105.4M $289.5M
 
Beginning Cash (CF) $216.8M $672.7M $1.3B $197.4M $205.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $455.8M $596.4M -$1.1B $7.8M $78.9M
Ending Cash (CF) $672.7M $1.3B $197.4M $205.2M $284.1M
 
Levered Free Cash Flow $137.1M $151.4M $176.2M $148.2M $176.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $39.8M $39.1M $33.7M $33.8M $36.7M
Depreciation & Amoritzation $5.1M $4.7M $4.8M $6.9M $7M
Stock-Based Compensation $2.7M $2.5M $2.5M $2.3M $2.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $42.3M $35.4M $21.8M $36.7M $42M
 
Capital Expenditures $901K $1.3M $1.4M $2.4M $3.7M
Cash Acquisitions -- -$260K -$129K -$743K -$1.6M
Cash From Investing -$174.4M -$383.2M -$75.6M -$13.1M -$113.2M
 
Dividends Paid (Ex Special Dividend) -$11.7M -$12.1M -$12.9M -$15.1M -$16.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $25M -- --
Long-Term Debt Repaid -$98.1M -$24K -$109.8M -$119.6M -$102.4M
Repurchase of Common Stock -$9M -$8.2M -- -$63K --
Other Financing Activities -$1.1M -$1.2M -$1.4M -$1.3M -$2.1M
Cash From Financing $614.4M $172.9M $86.2M $90.3M $41.2M
 
Beginning Cash (CF) $672.7M $1.3B $197.4M $205.2M $284.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $482.3M -$174.9M $32.4M $113.9M -$30M
Ending Cash (CF) $1.2B $1.1B $229.8M $319.1M $254.1M
 
Levered Free Cash Flow $41.4M $34.1M $20.5M $34.3M $38.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $133.9M $154.2M $146.5M $118.9M $143.6M
Depreciation & Amoritzation $20.5M $19.6M $19.1M $24.4M $27.6M
Stock-Based Compensation $4.6M $4.2M $4.5M $4.9M $5.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $146.6M $152.3M $169.7M $172.4M $193.8M
 
Capital Expenditures $5.7M $8.2M $7.1M $10.3M $13M
Cash Acquisitions -$6.8M -$1.8M -$2.5M $44M -$2.2M
Cash From Investing -$774.7M -$756.5M -$618.6M $18.2M -$499.2M
 
Dividends Paid (Ex Special Dividend) -$35.3M -$48.1M -$50.6M -$58.1M -$63.2M
Special Dividend Paid
Long-Term Debt Issued -- -- $26.5M -- --
Long-Term Debt Repaid -$123.2M $73M -$122.5M -$9.9M $17M
Repurchase of Common Stock -$9M -$20.8M -$6.6M -$5M -$188K
Other Financing Activities -$3.7M -$3M -$2M -$1.7M -$2.8M
Cash From Financing $1.5B $543.3M -$415.5M -$101.3M $240.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $871.7M -$60.8M -$864.4M $89.3M -$65M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $140.9M $144.1M $162.6M $162.1M $180.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $39.8M $39.1M $33.7M $33.8M $36.7M
Depreciation & Amoritzation $5.1M $4.7M $4.8M $6.9M $7M
Stock-Based Compensation $2.7M $2.5M $2.5M $2.3M $2.2M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $42.3M $35.4M $21.8M $36.7M $42M
 
Capital Expenditures $901K $1.3M $1.4M $2.4M $3.7M
Cash Acquisitions -- -$260K -$129K -$743K -$1.6M
Cash From Investing -$174.4M -$383.2M -$75.6M -$13.1M -$113.2M
 
Dividends Paid (Ex Special Dividend) -$11.7M -$12.1M -$12.9M -$15.1M -$16.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $25M -- --
Long-Term Debt Repaid -$98.1M -$24K -$109.8M -$119.6M -$102.4M
Repurchase of Common Stock -$9M -$8.2M -- -$63K --
Other Financing Activities -$1.1M -$1.2M -$1.4M -$1.3M -$2.1M
Cash From Financing $614.4M $172.9M $86.2M $90.3M $41.2M
 
Beginning Cash (CF) $672.7M $1.3B $197.4M $205.2M $284.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $482.3M -$174.9M $32.4M $113.9M -$30M
Ending Cash (CF) $1.2B $1.1B $229.8M $319.1M $254.1M
 
Levered Free Cash Flow $41.4M $34.1M $20.5M $34.3M $38.3M

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

GET BETTER TRADE IDEAS

Popular

Is GlobalFoundries On The Verge Of A Breakout?
Is GlobalFoundries On The Verge Of A Breakout?

GLOBALFOUNDRIES Inc. (NASDAQ:GFS) is as a semiconductor foundry whose chips…

Is Dick’s Sporting Goods Buying Foot Locker Smart?
Is Dick’s Sporting Goods Buying Foot Locker Smart?

Last week, Dick’s Sporting Goods (NYSE:DKS) announced that it would…

Is Ginkgo Bioworks Stock a Good Buy?
Is Ginkgo Bioworks Stock a Good Buy?

Biotech innovator Ginkgo Bioworks Holdings, Inc. (NYSE:DNA) has had better…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
71
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Alerts

Buy
55
RGC alert for May 21

Regencell Bioscience Holdings [RGC] is down 3.24% over the past day.

Buy
64
AKRO alert for May 21

Akero Therapeutics [AKRO] is up 1.56% over the past day.

Buy
76
AGYS alert for May 21

Agilysys [AGYS] is down 1.32% over the past day.

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

Show me the best stock