Cullen/Frost Bankers Inc. logo

Cullen/Frost Bankers Inc.

CFR | NYSE
Chart Builder DCF Calculator
$160.33
+$2.73 (+1.73%)
At close: Nov 2, 2026, 3:59 PM ET
$157.60
+$0.06 (+0.04%)
Pre-market: Nov 2, 2026, 8:23 AM ET
TTM
Period Ending
Q3 2026
Sep 30, 2026
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
689.51M 683.68M 668.62M 648.56M 637.16M 609.28M 597.77M 582.54M 530.24M 539.39M 556.01M 597.97M 686.6M 700.71M 657.7M 579.15M 489M 427.21M 426.17M 443.08M 430.33M 417.41M 392.41M
Depreciation & Amortization
85.53M 84.94M 88.11M 87.79M 87.37M 85.86M 84.48M 82.82M 81.6M 80.06M 78.21M 76.44M 74.3M 73.01M 72.27M 71.34M 71.04M 70.64M 69.9M 69.29M 68.17M 66.94M 65.79M
Stock-Based Compensation
27.78M 26.43M 25.86M 24.76M 22.93M 20.42M 20.11M 19.76M 21.96M 23.32M 23.59M 24.59M 22.27M 22.33M 20.95M 18.32M 13.7M 12.51M 12.34M 12.75M 13.45M 13.91M 13.93M
Other Working Capital
89.96M 3.05M 5.05M 5.25M 3.35M 17.9M 24.6M 21.62M 23.3M 22.12M 17.32M 21.35M 21.72M 22.7M 24.28M 23.69M 24.1M 23.45M 25.32M 22.94M 23.7M 24.5M 34.71M
Other Non-Cash Items
68.05M -440.66M -468.82M -455.86M -451.28M 73.13M 77.53M 86.25M 91.36M 88.44M 88.55M 90.97M 88.79M 88.12M 88.46M 90.09M 86.46M 92.64M 96.24M 100.18M 121.45M 141.74M 173.76M
Deferred Income Tax
-4.8M 4.32M 4.44M 5.37M 2.61M -7.9M -8.44M -11.6M -22.95M -20.05M -17.47M -14.83M -4.59M -5M -6.3M -4.92M -266K 192K 3.18M 7.78M -2.36M 41.29M 14.43M
Change in Working Capital
-102.42M 360.88M 489.21M -36.63M -141.24M -564.59M -566.45M 229.76M 140.02M 62.55M 70.05M -296.31M -122.84M -128.48M -274.98M -31.41M -24.34M -8.43M 153.53M 15.21M -29.27M -15.41M -165.25M
Operating Cash Flow
763.65M 719.58M 807.41M 273.98M 157.55M 216.18M 204.99M 989.53M 842.23M 773.7M 798.93M 478.85M 744.52M 750.69M 558.1M 722.58M 635.59M 594.76M 761.35M 648.29M 601.76M 665.87M 495.08M
Capital Expenditures
-185.19M -73.98M -40.17M -42.52M -37.65M -130.19M -130.55M -127.78M -130.7M -138.27M -150.71M -158.63M -164.93M -159.64M -136.23M -102.5M -84.4M -65.81M -65.41M -65.85M -50.64M -71.44M -76.49M
Cash Acquisitions
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 n/a n/a n/a n/a
Purchase of Investments
-23.15B -15.11B -11.74B -12.01B -16.37B -22.43B -22.88B -17.9B -13.11B -15.28B -13.05B -20.27B -30.61B -27.16B -28.36B -23.6B -27.69B -28.61B -27.15B -24.22B -16.62B -17.9B -20.61B
Sales Maturities Of Investments
22.17B 13.78B 12.02B 11.41B 15.19B 21.84B 21.91B 19.81B 14.92B 17.39B 15.44B 21.17B 29.68B 24.31B 23.77B 16.24B 19B 20.55B 20.48B 20.6B 16.03B 17.81B 20.86B
Other Investing Acitivies
-2.16B -1.47B -1.31B -911.56M -1.19B -1.27B -1.53B -1.96B -1.67B -2.26B -1.92B -1.68B -1.46B -1.02B -942.98M -816.96M -1.11B -136.02M 1.36B 1.16B 2.39B 1.37B -2.6B
Investing Cash Flow
-3.32B -2.91B -1.11B -1.6B -2.45B -1.99B -2.62B -180.88M 1.6M -289.71M 327.04M -942.75M -2.56B -4.02B -5.67B -8.28B -9.89B -8.26B -5.38B -2.53B 1.75B 1.21B -2.42B
Debt Repayment
958.94M 885.59M -366.06M 179.71M 559.11M 645.21M 508.71M 223.53M 288.22M 215.47M -310.49M -570.9M 1.64B 1.88B 2.42B 1.95B -131.69M -549.11M -59.01M 636.32M 618.56M 654.21M 752.45M
Common Stock Repurchased
-263.72M -318.35M -227.53M -157.83M -81.09M -31.35M -61.43M -60.9M -54.5M -45.82M -43.62M -42.72M -43.89M -32.52M -4.57M -4.39M -3.52M -3.57M -3.57M -3.86M -3.13M -3.1M -3.1M
Dividend Paid
-264.48M -264.22M -264.38M -262.03M -259.47M -256.1M -250.98M -249.12M -247.39M -245.57M -242.17M -239M -235.73M -232.54M -224.65M -216.46M -208.23M -200.02M -197.78M -195.94M -191.82M -187M -183.93M
Other Financial Acitivies
1.29B 1.23B 447.75M 201.07M 809.65M 1.39B 1.61B 824.82M 750.13M -370.63M -1.37B -2.02B -5.56B -4.89B -2.24B 1.27B 6.97B 6.89B 7.53B 7.73B 6.15B 6.09B 8.82B
Financial Cash Flow
1.72B 1.54B -404.23M -33.09M 1.03B 1.75B 1.8B 738.33M 736.46M -446.55M -1.96B -2.88B -4.2B -3.28B -46.49M 3B 6.63B 6.14B 7.28B 8.17B 6.73B 6.71B 9.54B
Net Cash Flow
-837.85M -648.89M -709M -1.36B -1.26B -28.7M -611.11M 1.55B 1.58B 37.45M -837.26M -3.34B -6.01B -6.55B -5.16B -4.55B -2.62B -1.53B 2.65B 6.29B 9.08B 8.58B 7.61B
Free Cash Flow
578.46M 645.6M 767.24M 231.46M 119.9M 85.99M 74.44M 861.76M 711.53M 635.43M 648.22M 320.22M 579.59M 591.05M 421.87M 620.08M 551.2M 528.94M 695.94M 582.44M 551.11M 594.43M 418.59M
Adj. Free Cash Flow
550.68M 619.17M 741.39M 206.71M 96.97M 65.57M 54.34M 841.99M 689.57M 612.11M 624.64M 295.63M 557.32M 568.72M 400.92M 601.76M 537.5M 516.43M 683.6M 569.69M 537.67M 580.53M 404.66M
Maintenance CapEx
-94.08M 8.82M 7.6M -4.5M 5.01M -75.06M -55.17M -28.18M -7.32M -7.32M -7.32M n/a n/a n/a n/a -2.06M -21.86M -24.81M -27.67M -38.43M -32.19M -59.06M -76.49M
Growth CapEx
-91.11M -82.8M -47.76M -38.02M -42.66M -55.13M -75.37M -99.59M -123.38M -130.95M -143.39M -158.63M -164.93M -159.64M -136.23M -100.44M -62.54M -41M -37.74M -27.42M -18.46M -12.38M n/a
Owner Earnings
669.57M 728.4M 815.01M 269.48M 162.56M 141.12M 149.82M 961.35M 834.91M 766.38M 791.61M 478.85M 744.52M 750.69M 558.1M 720.52M 613.74M 569.95M 733.68M 609.87M 569.57M 606.81M 418.59M

© 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.