Commerce Bancshares Inc. logo

Commerce Bancshares Inc.

CBSH | NASDAQ
Chart Builder DCF Calculator
$55.06
-$0.54 (-0.97%)
At close: Oct 30, 2026, 4:00 PM ET
$55.06
$0.00 (0.00%)
Pre-market: Nov 2, 2026, 7:40 AM ET
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
590.84M 584.44M 570.7M 565.26M 561.9M 549.58M 534.4M 508.62M 491.06M 480.08M 485.18M 507.37M 510.86M 500.55M 500.02M 481.72M 481.29M 527.39M 540.59M 557.43M 565.03M 437.51M
Depreciation & Amortization
78.48M 71.71M 64.42M 55.32M 54.98M 54.53M 54.08M 53.37M 52.1M 51.17M 49.47M 48.12M 47.38M 46.61M 46.86M 46.66M 45.98M 45.3M 44.87M 44.86M 44.97M 44.57M
Stock-Based Compensation
21.39M 18.99M 17.27M 17.16M 17.05M 17.19M 17.03M 17.19M 17.23M 16.95M 17.05M 16.95M 16.86M 17.15M 17M 16.47M 16.1M 15.7M 15.42M 15.27M 15.17M 15.12M
Other Working Capital
-23.87M -6.84M -9.31M -25.98M -11.35M 18.6M 12.22M 21.43M 5.19M 6.37M 4.59M -13.16M -11.16M -14.62M -12.94M -24.84M -26.13M -4.62M -5.18M 40.12M 18.6M 32.46M
Other Non-Cash Items
581.56M 493.76M -28M -349.08M -54.7M -40M -10.65M 235.48M -24.86M -78.29M -108.18M -131.18M -87.1M 9.91M 33.84M 73.9M 38.16M -73.47M -14.58M -24.07M 87.89M 236.6M
Deferred Income Tax
11.56M 11.56M 11.56M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-21.84M 10.88M 9.19M -46.5M -34.4M -313K -17M 20.89M 15.19M 38.29M 45.25M 16.08M 6.1M -23.29M -38.32M -37.37M -24.89M 5.65M 11.43M 44.24M 8.45M 12.1M
Operating Cash Flow
1.26B 1.19B 645.14M 242.16M 544.82M 580.99M 577.86M 835.54M 550.72M 508.19M 488.77M 457.35M 494.1M 550.93M 559.39M 581.38M 556.64M 520.57M 597.72M 637.73M 721.51M 745.89M
Capital Expenditures
-70.73M -68.65M -74.86M -53.03M -49.9M -47.72M -46.13M -47.63M -55.67M -79.03M -88.07M -91.12M -88.11M -69.64M -65.19M -65.97M -63.76M -61.58M -56.72M -41.33M -41.4M -36.29M
Cash Acquisitions
501.36M n/a n/a n/a n/a n/a 2.67M 2.67M 2.5M 2.5M -168K -168K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-2.06B -975.7M -1.45B -1.58B -2.12B -3.04B -2.68B -2.15B -1.16B -233.18M -246.29M -386.81M -443.89M -504.01M -2.15B -3.44B -5.14B -6.57B -5.95B -6.31B -7.05B -7.62B
Sales Maturities Of Investments
2.5B 1.78B 1.86B 1.87B 2.11B 3.4B 3.43B 3.65B 3.35B 2.34B 3.08B 3.12B 3.39B 3.31B 2.8B 3.08B 3.19B 3.39B 3.53B 3.43B 3.68B 3.58B
Other Investing Acitivies
-546.6M 35.33M -796.8M -1.11B -914.14M -741.63M -223.46M -16.44M 108.72M -200.38M -560.88M -435.57M -671.1M -93.94M -342.91M -274.08M -179.97M -21.35M 395.47M 352.89M 267.97M -1.36B
Investing Cash Flow
320.62M 770.27M -462.37M -885.17M -972.59M -430.56M 483.79M 1.43B 2.25B 1.83B 2.18B 2.21B 2.18B 2.64B 242.27M -701.09M -2.19B -3.26B -2.08B -2.58B -3.15B -5.44B
Debt Repayment
-683.71M -704.65M 12.74M -931K 11.07M 15.38M -1.35M -493.39M -1B 86.15M 1.58B 2.09B 2.59B 1.5B -2.89M -2.18M 3.83M 5.27M 11.76M 598.54M 596.04M -157.35M
Common Stock Repurchased
-336.87M -236.64M -207.57M -139.18M -157.63M -183.63M -170.47M -143.39M -119.7M -82.15M -76.37M -79.84M -109.98M -167.01M -186.62M -212.63M -202.68M -159.29M -129.36M -80.46M -40.46M -26.94M
Dividend Paid
-155.85M -154.23M -150.24M -148.61M -152M -147.84M -145.09M -144.06M -137.33M -136.12M -134.73M -132.81M -130.89M -129.08M -127.47M -126.31M -125.21M -124.04M -122.69M -122.38M -124.16M -125.83M
Other Financial Acitivies
-644.64M -296.66M 334.02M 735.85M 1.33B 1.54B -56.03M -547.25M -1.93B -2.03B -2.26B -3.35B -3.16B -4.28B -3.88B -781.67M 479.04M 2.24B 3.81B 2.24B 2.72B 6.48B
Financial Cash Flow
-1.82B -1.39B -11.04M 447.12M 1.03B 1.22B -372.94M -1.33B -3.19B -2.16B -883.12M -1.47B -810.24M -3.07B -4.2B -1.12B 154.98M 1.97B 3.57B 2.63B 3.15B 6.17B
Net Cash Flow
-238.46M 569.41M 171.72M -195.89M 601.55M 1.37B 688.71M 941.59M -393.55M 180.6M 1.79B 1.2B 1.87B 114.53M -3.4B -1.24B -1.47B -775.23M 2.09B 694.09M 728.22M 1.48B
Free Cash Flow
1.19B 1.12B 570.27M 189.13M 494.92M 533.27M 531.73M 787.91M 495.04M 429.16M 400.7M 366.23M 405.99M 481.29M 494.19M 515.42M 492.89M 458.98M 541.01M 596.41M 680.11M 709.6M
Adj. Free Cash Flow
1.17B 1.1B 553M 171.97M 477.88M 516.08M 514.7M 770.72M 477.82M 412.22M 383.64M 349.28M 389.13M 464.14M 477.2M 498.95M 476.79M 443.28M 525.59M 581.14M 664.94M 694.48M
Maintenance CapEx
-64.43M -59.28M -63.42M -43.09M -35.42M -30.01M -19.51M -8.17M -2.21M -799.78K -799.78K -799.78K -8.67M -18.2M -33.8M -53.13M -60.71M -50.67M -39.39M -24M -24.08M -29.87M
Growth CapEx
-6.3M -9.37M -11.45M -9.94M -14.48M -17.71M -26.62M -39.45M -53.47M -78.23M -87.27M -90.32M -79.44M -51.43M -31.39M -12.84M -3.05M -10.91M -17.32M -17.32M -17.32M -6.42M
Owner Earnings
1.2B 1.13B 581.72M 199.07M 509.4M 550.97M 558.35M 827.36M 548.51M 507.39M 487.97M 456.55M 485.44M 532.72M 525.58M 528.25M 495.94M 469.89M 558.33M 613.73M 697.44M 716.02M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.