Financhill
Sell
32

SIRI Quote, Financials, Valuation and Earnings

Last price:
$21.07
Seasonality move :
16.32%
Day range:
$20.64 - $21.07
52-week range:
$18.69 - $25.67
Dividend yield:
5.13%
P/E ratio:
9.35x
P/S ratio:
0.88x
P/B ratio:
0.61x
Volume:
3.3M
Avg. volume:
5.8M
1-year change:
-16.4%
Market cap:
$7.1B
Revenue:
$8.6B
EPS (TTM):
$2.25
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.7B $9B $9B $8.7B $8.6B
Revenue Growth (YoY) 8.16% 3.53% -0.56% -2.84% -1.62%
 
Cost of Revenues $4.9B $5.1B $5.2B $5.1B $5.1B
Gross Profit $3.8B $3.9B $3.7B $3.6B $3.4B
Gross Profit Margin 44.09% 43.83% 41.5% 41.14% 40.26%
 
R&D Expenses $229M $246M $276M $252M $229M
Selling, General & Admin $1.6B $1.6B $1.5B $1.4B $1.3B
Other Inc / (Exp) -$94M $2M -$156M -$3.3B --
Operating Expenses $1.8B $1.8B $1.8B $1.6B $1.5B
Operating Income $2B $2.1B $1.9B $1.9B $1.9B
 
Net Interest Expenses $415M $422M $534M $496M $459M
EBT. Incl. Unusual Items $1.5B $1.6B $1.2B -$1.9B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $212M $392M $222M $210M $251M
Net Income to Company $1.3B $1.2B $988M -$2.1B $805M
 
Minority Interest in Earnings -- -- $202M -$410M --
Net Income to Common Excl Extra Items $1.3B $1.2B $988M -$2.1B $805M
 
Basic EPS (Cont. Ops) $3.23 $3.10 $2.32 -$4.93 $2.38
Diluted EPS (Cont. Ops) $3.19 $3.05 $2.17 -$4.93 $2.25
Weighted Average Basic Share $406.2M $391.6M $339M $338M $338M
Weighted Average Diluted Share $414.3M $399M $362M $338M $357M
 
EBITDA $2.6B $2.7B $2.6B $2.6B $2.5B
EBIT $2B $2.1B $1.9B $1.9B $1.9B
 
Revenue (Reported) $8.7B $9B $9B $8.7B $8.6B
Operating Income (Reported) $2B $2.1B $1.9B $1.9B $1.9B
Operating Income (Adjusted) $2B $2.1B $1.9B $1.9B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $2.3B $2.3B $2.2B $2.2B
Revenue Growth (YoY) 4.25% 0.04% 0.22% -4.37% 0.23%
 
Cost of Revenues $1.3B $1.3B $1.3B $1.3B $1.3B
Gross Profit $1B $1B $970M $927M $911M
Gross Profit Margin 44.61% 44.33% 42.4% 42.37% 41.54%
 
R&D Expenses $68M $76M $88M $72M $72M
Selling, General & Admin $467M $380M $380M $338M $341M
Other Inc / (Exp) -$6M $77M -$110M -$6M --
Operating Expenses $535M $456M $455M $410M $413M
Operating Income $483M $556M $515M $517M $498M
 
Net Interest Expenses $101M $108M $130M $117M $111M
EBT. Incl. Unusual Items $375M $450M $251M $394M $135M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $57M $85M $23M $107M $36M
Net Income to Company $319M $365M $228M $287M $99M
 
Minority Interest in Earnings -- -- $56M -- --
Net Income to Common Excl Extra Items $318M $365M $228M $287M $99M
 
Basic EPS (Cont. Ops) $0.80 $0.94 $0.51 $0.85 $0.29
Diluted EPS (Cont. Ops) $0.79 $0.93 $0.48 $0.80 $0.28
Weighted Average Basic Share $399.1M $389.1M $337M $339M $336M
Weighted Average Diluted Share $406.1M $395.1M $357M $359M $356M
 
EBITDA $622M $700M $689M $651M $649M
EBIT $483M $556M $515M $517M $498M
 
Revenue (Reported) $2.3B $2.3B $2.3B $2.2B $2.2B
Operating Income (Reported) $483M $556M $515M $517M $498M
Operating Income (Adjusted) $483M $556M $515M $517M $498M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $8.7B $9B $9B $8.7B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $5B $5.2B $5.1B $5.1B
Gross Profit $3.9B $4B $3.8B $3.6B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $265M $285M $322M $297M $263M
Selling, General & Admin $1.6B $1.6B $1.5B $1.4B $1.3B
Other Inc / (Exp) -$96M $2M -$187M -$3.3B --
Operating Expenses $1.8B $1.9B $1.8B $1.7B $1.6B
Operating Income $2B $2.1B $2B $1.9B $1.9B
 
Net Interest Expenses $415M $422M $478M $496M $459M
EBT. Incl. Unusual Items $1.5B $1.6B $1.3B -$1.9B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $212M $391M $239M $212M $251M
Net Income to Company $1.3B $1.2B $988M -$2.1B $805M
 
Minority Interest in Earnings -- -- $113M -$410M --
Net Income to Common Excl Extra Items $1.3B $1.2B $1.1B -$2.1B $805M
 
Basic EPS (Cont. Ops) $3.24 $3.10 $8.86 -$4.91 $2.38
Diluted EPS (Cont. Ops) $3.19 $3.06 $8.38 -$5.17 $2.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.7B $2.6B $2.6B $2.5B
EBIT $2B $2.1B $2B $1.9B $1.9B
 
Revenue (Reported) $8.7B $9B $9B $8.7B $8.6B
Operating Income (Reported) $2B $2.1B $2B $1.9B $1.9B
Operating Income (Adjusted) $2B $2.1B $2B $1.9B $1.9B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $9B $9B $8.7B $8.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5B $5.2B $5.1B $5.1B --
Gross Profit $4B $3.8B $3.6B $3.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $285M $322M $297M $263M --
Selling, General & Admin $1.6B $1.5B $1.4B $1.3B --
Other Inc / (Exp) $2M -$187M -$3.3B -$141M --
Operating Expenses $1.9B $1.8B $1.7B $1.6B --
Operating Income $2.1B $2B $1.9B $1.9B --
 
Net Interest Expenses $422M $478M $496M $459M --
EBT. Incl. Unusual Items $1.6B $1.3B -$1.9B $1.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $391M $239M $212M $251M --
Net Income to Company $1.2B $988M -$2.1B $805M --
 
Minority Interest in Earnings -- $113M -$410M -- --
Net Income to Common Excl Extra Items $1.2B $1.1B -$2.1B $805M --
 
Basic EPS (Cont. Ops) $3.10 $8.86 -$4.91 $2.38 --
Diluted EPS (Cont. Ops) $3.06 $8.38 -$5.17 $2.25 --
Weighted Average Basic Share $1.6B $1.1B $1.4B $1.4B --
Weighted Average Diluted Share $1.6B $1.2B $1.4B $1.4B --
 
EBITDA $2.7B $2.6B $2.6B $2.5B --
EBIT $2.1B $2B $1.9B $1.9B --
 
Revenue (Reported) $9B $9B $8.7B $8.6B --
Operating Income (Reported) $2.1B $2B $1.9B $1.9B --
Operating Income (Adjusted) $2.1B $2B $1.9B $1.9B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $191M $57M $306M $162M $94M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $688M $627M $672M $652M $717M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $267M $326M $346M $311M --
Total Current Assets $1.2B $1B $1.4B $1.1B $1.1B
 
Property Plant And Equipment $1.8B $1.8B $1.8B $2.1B $2.3B
Long-Term Investments $398M $467M $724M $1.1B $949M
Goodwill $3.2B $3.2B $15.2B $12.4B --
Other Intangibles $3.2B $3.1B $10.3B $10.2B --
Other Long-Term Assets $295M $304M $670M $641M --
Total Assets $10.3B $10B $30.1B $27.5B $27.2B
 
Accounts Payable $1.3B $1.2B $1.3B $1.3B $1.3B
Accrued Expenses $173M $165M $174M $172M --
Current Portion Of Long-Term Debt -- $196M $505M -- --
Current Portion Of Capital Lease Obligations $49M $50M $46M -- --
Other Current Liabilities $5M -- $200M $164M --
Total Current Liabilities $3B $3B $4B $2.7B $3.7B
 
Long-Term Debt $9.2B $9.6B $10.1B $10.3B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.9B $13.4B $17B $16.4B $15.7B
 
Common Stock $4M $4M -- -- --
Other Common Equity Adj $15M -$4M $7M -$46M --
Common Equity -$2.6B -$3.4B $10.1B $11.1B $11.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3B -- --
Total Equity -$2.6B -$3.4B $13.1B $11.1B $11.6B
 
Total Liabilities and Equity $10.3B $10B $30.1B $27.5B $27.2B
Cash and Short Terms $191M $57M $306M $162M $94M
Total Debt $9.2B $9.8B $11.2B $10.4B $9.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $191M $57M $306M $162M $94M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $688M $627M $672M $652M $717M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $267M $326M $346M $311M --
Total Current Assets $1.2B $1B $1.4B $1.1B $1.1B
 
Property Plant And Equipment $1.8B $1.8B $1.8B $2.1B $2.3B
Long-Term Investments $398M $467M $724M $1.1B $949M
Goodwill $3.2B $3.2B $15.2B $12.4B --
Other Intangibles $3.2B $3.1B $10.3B $10.2B --
Other Long-Term Assets $295M $304M $670M $641M --
Total Assets $10.3B $10B $30.1B $27.5B $27.2B
 
Accounts Payable $1.3B $1.2B $1.3B $1.3B $1.3B
Accrued Expenses $173M $165M $174M $172M --
Current Portion Of Long-Term Debt -- $196M -- -- --
Current Portion Of Capital Lease Obligations $49M $50M -- -- --
Other Current Liabilities $5M -- $200M $164M --
Total Current Liabilities $3B $3B $4B $2.7B $3.7B
 
Long-Term Debt $9.2B $9.6B $10.1B $10.3B $8.6B
Capital Leases -- -- -- -- --
Total Liabilities $12.9B $13.4B $17B $16.4B $15.7B
 
Common Stock $4M $4M -- -- --
Other Common Equity Adj $15M -$4M $7M -$46M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $3B -- --
Total Equity -$2.6B -$3.4B $13.1B $11.1B $11.6B
 
Total Liabilities and Equity $10.3B $10B $30.1B $27.5B $27.2B
Cash and Short Terms $191M $57M $306M $162M $94M
Total Debt $9.2B $9.8B $11.2B $10.4B $9.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $1.2B $988M -$2.1B $805M
Depreciation & Amoritzation $583M $585M $669M $622M $589M
Stock-Based Compensation $202M $197M $203M $200M $179M
Change in Accounts Receivable -$108M $10M -$148M -$128M -$84M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2B $1.8B $1.7B $1.9B
 
Capital Expenditures $388M $426M $650M $728M $653M
Cash Acquisitions $14M $136M -- -- --
Cash From Investing -$200M -$548M -$696M -$970M -$747M
 
Dividends Paid (Ex Special Dividend) $268M $1.3B $65M $143M $365M
Special Dividend Paid
Long-Term Debt Issued $5.6B $2.9B $2.7B $3.2B --
Long-Term Debt Repaid -$5.4B -$2.6B -$3.8B -$3.9B --
Repurchase of Common Stock $1.5B $647M $274M $6M $136M
Other Financing Activities -$125M -$1.1B $252M -$58M --
Cash From Financing -$1.7B -$1.6B -$1.2B -$916M -$1.2B
 
Beginning Cash (CF) $191M $57M $306M $162M $94M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $116M -$134M -$55M -$145M -$68M
Ending Cash (CF) $307M -$77M $251M $17M $26M
 
Levered Free Cash Flow $1.6B $1.6B $1.2B $1B $1.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $319M $365M $228M $287M $99M
Depreciation & Amoritzation $138M $144M $174M $134M $151M
Stock-Based Compensation $53M $54M $52M $46M $39M
Change in Accounts Receivable -$86M -$12M -$87M $29M -$15M
Change in Inventories -- -- -- -- --
Cash From Operations $627M $676M $528M $679M $680M
 
Capital Expenditures $144M $147M $129M $165M $144M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$150M -$133M -$131M -$178M -$159M
 
Dividends Paid (Ex Special Dividend) $88M $94M $17M $92M $91M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.2B $2.4B $80M $754M --
Long-Term Debt Repaid -$1.2B -$2.6B -$476M -$1.1B --
Repurchase of Common Stock $349M $48M -- $6M $45M
Other Financing Activities -$18M -$976M -$4M -$5M --
Cash From Financing -$450M -$526M -$417M -$466M -$506M
 
Beginning Cash (CF) $191M $57M $306M $162M $94M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27M $17M -$20M $35M $15M
Ending Cash (CF) $218M $74M $286M $197M $109M
 
Levered Free Cash Flow $483M $529M $399M $514M $536M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.3B $1.2B $988M -$2.1B $805M
Depreciation & Amoritzation $583M $585M $669M $660M $589M
Stock-Based Compensation $202M $197M $203M $205M $179M
Change in Accounts Receivable -$108M $10M -$148M -$143M -$84M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2B $1.8B $1.7B $1.9B
 
Capital Expenditures $388M $426M $650M $728M $653M
Cash Acquisitions $14M $136M -- -- --
Cash From Investing -$200M -$548M -$696M -$963M -$747M
 
Dividends Paid (Ex Special Dividend) $268M $1.3B $65M -$28M $365M
Special Dividend Paid
Long-Term Debt Issued -- -- $2.7B $3.2B --
Long-Term Debt Repaid -$5.4B -$2.6B -$3.8B -$3.9B --
Repurchase of Common Stock $1.5B $647M $274M $6M $136M
Other Financing Activities -$125M -$1.1B $252M -$58M --
Cash From Financing -$1.7B -$1.6B -$1.2B -$849M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $116M -$134M -$55M -$140M -$68M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.6B $1.2B $944M $1.2B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $1.2B $988M -$2.1B $805M --
Depreciation & Amoritzation $585M $669M $660M $589M --
Stock-Based Compensation $197M $203M $205M $179M --
Change in Accounts Receivable $10M -$148M -$143M -$84M --
Change in Inventories -- -- -- -- --
Cash From Operations $2B $1.8B $1.7B $1.9B --
 
Capital Expenditures $426M $650M $728M $653M --
Cash Acquisitions $136M -- -- -- --
Cash From Investing -$548M -$696M -$963M -$747M --
 
Dividends Paid (Ex Special Dividend) $1.3B $65M -$28M $365M --
Special Dividend Paid $2.5M -- -- -- --
Long-Term Debt Issued $2.9B $2.7B $3.2B $797M --
Long-Term Debt Repaid -$2.6B -$3.8B -$3.9B -$989M --
Repurchase of Common Stock $647M $274M $6M $136M --
Other Financing Activities -$1.1B $252M -$58M -$16M --
Cash From Financing -$1.6B -$1.2B -$849M -$1.2B --
 
Beginning Cash (CF) $298M $463M $460M $392M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$134M -$55M -$140M -$68M --
Ending Cash (CF) $164M $408M $320M $324M --
 
Levered Free Cash Flow $1.6B $1.2B $944M $1.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
50
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
40
Is GOOGL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
77
RNG alert for Feb 21

RingCentral, Inc. [RNG] is up 34.37% over the past day.

Sell
9
FROG alert for Feb 21

JFrog Ltd. [FROG] is down 24.98% over the past day.

Buy
72
SNSE alert for Feb 21

Sensei Biotherapeutics, Inc. [SNSE] is up 23.81% over the past day.

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

Show me the best stock