Financhill
Sell
27

SIRI Quote, Financials, Valuation and Earnings

Last price:
$21.59
Seasonality move :
7.84%
Day range:
$21.40 - $21.72
52-week range:
$18.69 - $29.18
Dividend yield:
5.06%
P/E ratio:
7.69x
P/S ratio:
0.89x
P/B ratio:
0.62x
Volume:
3M
Avg. volume:
4M
1-year change:
-22.01%
Market cap:
$7.2B
Revenue:
$8.7B
EPS (TTM):
$2.77
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8B $8.7B $9B $9B $8.7B
Revenue Growth (YoY) 3.16% 8.16% 3.53% -0.56% -2.84%
 
Cost of Revenues $4.5B $4.9B $5.1B $5.2B $5.1B
Gross Profit $3.6B $3.8B $3.9B $3.7B $3.6B
Gross Profit Margin 44.15% 44.09% 43.83% 41.5% 41.14%
 
R&D Expenses $220M $229M $246M $276M $252M
Selling, General & Admin $1.5B $1.6B $1.6B $1.5B $1.4B
Other Inc / (Exp) -$1B -$94M $2M -$156M -$3.3B
Operating Expenses $1.7B $1.8B $1.8B $1.8B $1.6B
Operating Income $1.9B $2B $2.1B $1.9B $1.9B
 
Net Interest Expenses $394M $415M $422M $534M $496M
EBT. Incl. Unusual Items $430M $1.5B $1.6B $1.2B -$1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $299M $212M $392M $222M $210M
Net Income to Company $131M $1.3B $1.2B $988M -$2.1B
 
Minority Interest in Earnings -- -- -- $202M -$410M
Net Income to Common Excl Extra Items $131M $1.3B $1.2B $988M -$2.1B
 
Basic EPS (Cont. Ops) $0.30 $3.23 $3.10 $2.32 -$4.93
Diluted EPS (Cont. Ops) $0.30 $3.19 $3.05 $2.17 -$4.93
Weighted Average Basic Share $433M $406.2M $391.6M $339M $338M
Weighted Average Diluted Share $442.9M $414.3M $399M $362M $338M
 
EBITDA $2.4B $2.6B $2.7B $2.6B $2.6B
EBIT $1.9B $2B $2.1B $1.9B $1.9B
 
Revenue (Reported) $8B $8.7B $9B $9B $8.7B
Operating Income (Reported) $1.9B $2B $2.1B $1.9B $1.9B
Operating Income (Adjusted) $1.9B $2B $2.1B $1.9B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.3B $2.3B $2.2B $2.2B
Revenue Growth (YoY) 8.54% 3.73% -0.4% -4.4% -0.55%
 
Cost of Revenues $1.2B $1.3B $1.3B $1.3B $1.3B
Gross Profit $995M $1B $982M $910M $869M
Gross Profit Margin 45.27% 44.69% 43.24% 41.92% 40.25%
 
R&D Expenses $68M $70M $72M $68M $62M
Selling, General & Admin $394M $413M $376M $355M $305M
Other Inc / (Exp) $11M -$72M -$30M -$3.4B --
Operating Expenses $462M $483M $448M $423M $367M
Operating Income $533M $536M $534M $487M $502M
 
Net Interest Expenses $111M $107M $134M $124M $115M
EBT. Incl. Unusual Items $433M $357M $370M -$3B $388M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $90M $110M $79M -$39M $91M
Net Income to Company $343M $247M $217M -$2.9B $297M
 
Minority Interest in Earnings -- -- $57M -$502M --
Net Income to Common Excl Extra Items $343M $247M $291M -$3B $297M
 
Basic EPS (Cont. Ops) $0.85 $0.63 $6.94 -$7.24 $0.88
Diluted EPS (Cont. Ops) $0.84 $0.63 $6.50 -$7.24 $0.84
Weighted Average Basic Share $404.4M $390M $33.7M $339M $337M
Weighted Average Diluted Share $411.9M $396.8M $36M $339M $356M
 
EBITDA $686M $686M $693M $641M $654M
EBIT $533M $536M $534M $487M $502M
 
Revenue (Reported) $2.2B $2.3B $2.3B $2.2B $2.2B
Operating Income (Reported) $533M $536M $534M $487M $502M
Operating Income (Adjusted) $533M $536M $534M $487M $502M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.6B $9B $8.9B $8.8B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.8B $5B $5.1B $5.1B $5.1B
Gross Profit $3.8B $4B $3.8B $3.7B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $264M $277M $310M $313M $263M
Selling, General & Admin $1.5B $1.7B $1.5B $1.4B $1.3B
Other Inc / (Exp) -$1.1B -$81M -- -$3.4B --
Operating Expenses $1.8B $2B $1.8B $1.7B $1.6B
Operating Income $2B $2B $2B $1.9B $1.9B
 
Net Interest Expenses $411M $415M $456M $509M $465M
EBT. Incl. Unusual Items $546M $1.5B $1.5B -$2B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $228M $363M $301M $128M $322M
Net Income to Company $318M $1.2B $1.1B -$2.1B $993M
 
Minority Interest in Earnings -- -- $57M -$354M --
Net Income to Common Excl Extra Items $318M $1.2B $1.2B -$2.1B $993M
 
Basic EPS (Cont. Ops) $0.83 $2.96 $9.28 -$5.24 $2.94
Diluted EPS (Cont. Ops) $0.80 $2.92 $8.82 -$5.49 $2.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.6B $2.6B $2.6B $2.6B $2.5B
EBIT $2B $2B $2B $1.9B $1.9B
 
Revenue (Reported) $8.6B $9B $8.9B $8.8B $8.6B
Operating Income (Reported) $2B $2B $2B $1.9B $1.9B
Operating Income (Adjusted) $2B $2B $2B $1.9B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4B $6.7B $6.7B $6.5B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.6B $3.7B $3.8B $3.8B $3.8B
Gross Profit $2.9B $3B $2.8B $2.7B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $197M $209M $234M $225M $191M
Selling, General & Admin $1.1B $1.2B $1.1B $1B $968M
Other Inc / (Exp) -$90M -$75M -$77M -$3.3B -$141M
Operating Expenses $1.3B $1.4B $1.4B $1.3B $1.2B
Operating Income $1.6B $1.5B $1.5B $1.4B $1.4B
 
Net Interest Expenses $314M $314M $348M $379M $348M
EBT. Incl. Unusual Items $1.2B $1.2B $1.1B -$2.3B $921M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $155M $306M $216M $105M $215M
Net Income to Company $995M $848M $760M -$2.3B $706M
 
Minority Interest in Earnings -- -- $57M -$410M --
Net Income to Common Excl Extra Items $995M $848M $834M -$2.4B $706M
 
Basic EPS (Cont. Ops) $2.44 $2.16 $8.35 -$5.75 $2.09
Diluted EPS (Cont. Ops) $2.40 $2.13 $7.89 -$5.97 $1.97
Weighted Average Basic Share $1.2B $1.2B $808.7M $1B $1B
Weighted Average Diluted Share $1.3B $1.2B $817.2M $1.1B $1.1B
 
EBITDA $2B $2B $1.9B $1.9B $1.8B
EBIT $1.6B $1.5B $1.5B $1.4B $1.4B
 
Revenue (Reported) $6.4B $6.7B $6.7B $6.5B $6.4B
Operating Income (Reported) $1.6B $1.5B $1.5B $1.4B $1.4B
Operating Income (Adjusted) $1.6B $1.5B $1.5B $1.4B $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $71M $191M $57M $306M $162M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $632M $688M $627M $672M $652M
Inventory $10M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $224M $267M $326M $346M $311M
Total Current Assets $967M $1.2B $1B $1.4B $1.1B
 
Property Plant And Equipment $2.1B $1.8B $1.8B $1.8B $2.1B
Long-Term Investments $390M $398M $467M $724M $1.1B
Goodwill $3.1B $3.2B $3.2B $15.2B $12.4B
Other Intangibles $3.3B $3.2B $3.1B $10.3B $10.2B
Other Long-Term Assets $282M $295M $304M $670M $641M
Total Assets $10.3B $10.3B $10B $30.1B $27.5B
 
Accounts Payable $1.2B $1.3B $1.2B $1.3B $1.3B
Accrued Expenses $174M $173M $165M $174M $172M
Current Portion Of Long-Term Debt $1M -- $196M $505M --
Current Portion Of Capital Lease Obligations $48M $49M $50M $46M --
Other Current Liabilities -- $5M -- $200M $164M
Total Current Liabilities $3.2B $3B $3B $4B $2.7B
 
Long-Term Debt $8.9B $9.2B $9.6B $10.1B $10.3B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $12.9B $13.4B $17B $16.4B
 
Common Stock $4M $4M $4M -- --
Other Common Equity Adj $15M $15M -$4M $7M -$46M
Common Equity -$2.3B -$2.6B -$3.4B $10.1B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3B --
Total Equity -$2.3B -$2.6B -$3.4B $13.1B $11.1B
 
Total Liabilities and Equity $10.3B $10.3B $10B $30.1B $27.5B
Cash and Short Terms $71M $191M $57M $306M $162M
Total Debt $9B $9.2B $9.8B $11.2B $10.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $164M $39M $53M $127M $79M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $625M $623M $631M $648M $662M
Inventory $4M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $216M $335M $329M $338M --
Total Current Assets $1B $1B $1B $1.1B $1.1B
 
Property Plant And Equipment $1.8B $1.8B $2B $2B $2.2B
Long-Term Investments $399M $474M $479M $1.1B $983M
Goodwill $3.2B $3.2B $3.2B $12.4B --
Other Intangibles $3.2B $3.1B $2.9B $10.2B --
Other Long-Term Assets $755M $734M $753M $658M --
Total Assets $10.1B $10.1B $10.1B $27.5B $27.4B
 
Accounts Payable $1.2B $1.2B $1.3B $1.2B $1.2B
Accrued Expenses $80M $72M $73M $77M --
Current Portion Of Long-Term Debt -- $2M $525M -- --
Current Portion Of Capital Lease Obligations $50M $48M $45M -- --
Other Current Liabilities -- -- -- $135M --
Total Current Liabilities $2.8B $2.8B $3.2B $3.1B $3.5B
 
Long-Term Debt $9.2B $10.1B $9.1B $10.1B $9B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $13.7B $13B $16.6B $15.8B
 
Common Stock $4M $4M $4M -- --
Other Common Equity Adj $17M -$8M -$3M -$30M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.6B -$3.6B -$2.9B $10.9B $11.6B
 
Total Liabilities and Equity $10.1B $10.1B $10.1B $27.5B $27.4B
Cash and Short Terms $164M $39M $53M $127M $79M
Total Debt $9.2B $10.1B $9.6B $10.7B $10.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $131M $1.3B $1.2B $988M -$2.1B
Depreciation & Amoritzation $562M $583M $585M $669M $622M
Stock-Based Compensation $223M $202M $197M $203M $200M
Change in Accounts Receivable -$36M -$108M $10M -$148M -$128M
Change in Inventories -$2M -- -- -- --
Cash From Operations $2B $2B $2B $1.8B $1.7B
 
Capital Expenditures $350M $388M $426M $650M $728M
Cash Acquisitions $300M $14M $136M -- --
Cash From Investing -$741M -$200M -$548M -$696M -$970M
 
Dividends Paid (Ex Special Dividend) $237M $268M $1.3B $65M $143M
Special Dividend Paid
Long-Term Debt Issued $1.5B $5.6B $2.9B $2.7B $3.2B
Long-Term Debt Repaid -$1.5B -$5.4B -$2.6B -$3.8B -$3.9B
Repurchase of Common Stock $1.6B $1.5B $647M $274M $6M
Other Financing Activities -$114M -$125M -$1.1B $252M -$58M
Cash From Financing -$1.3B -$1.7B -$1.6B -$1.2B -$916M
 
Beginning Cash (CF) $71M $191M $57M $306M $162M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37M $116M -$134M -$55M -$145M
Ending Cash (CF) $34M $307M -$77M $251M $17M
 
Levered Free Cash Flow $1.7B $1.6B $1.6B $1.2B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $343M $247M $217M -$2.9B $297M
Depreciation & Amoritzation $154M $150M $199M $191M $152M
Stock-Based Compensation $51M $51M $64M $63M $43M
Change in Accounts Receivable -$11M -$13M -$25M -$196M -$64M
Change in Inventories $1M -- -- -- --
Cash From Operations $443M $412M $500M $240M $430M
 
Capital Expenditures $80M $83M $188M $216M $175M
Cash Acquisitions -- -$1M -- -- --
Cash From Investing $140M -$82M -$200M -$235M -$191M
 
Dividends Paid (Ex Special Dividend) $59M $86M -$140M -$154M $91M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.5B -- $1.5B $1.1B --
Long-Term Debt Repaid -$3.6B -$1M -$2.2B -$1.2B --
Repurchase of Common Stock $318M $184M $75M -- $21M
Other Financing Activities -$64M -$60M $277M -$26M --
Cash From Financing -$1.5B -$416M -$329M -$69M -$252M
 
Beginning Cash (CF) $164M $39M $53M $127M $79M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$960M -$86M -$29M -$64M -$13M
Ending Cash (CF) -$796M -$47M $24M $63M $66M
 
Levered Free Cash Flow $363M $329M $312M $24M $255M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $318M $1.2B $1.1B -$2.1B $993M
Depreciation & Amoritzation $584M $579M $639M $700M $572M
Stock-Based Compensation $207M $196M $205M $211M $186M
Change in Accounts Receivable -$97M -$64M -$73M -$259M -$40M
Change in Inventories $6M -- -- -- --
Cash From Operations $1.9B $1.9B $2B $1.5B $1.9B
 
Capital Expenditures $364M $423M $668M $692M $674M
Cash Acquisitions $286M $136M -- -- --
Cash From Investing -$447M -$565M -$698M -$916M -$766M
 
Dividends Paid (Ex Special Dividend) $242M $1.3B $142M -$103M $366M
Special Dividend Paid
Long-Term Debt Issued -- -- $5B $2.5B --
Long-Term Debt Repaid -$4.2B -$1.2B -$5.9B -$3.3B --
Repurchase of Common Stock $1.9B $948M $322M -- $97M
Other Financing Activities -$140M -$131M -$720M -$57M --
Cash From Financing -$1.4B -$1.5B -$1.3B -$800M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $128M -$124M -$18M -$195M -$48M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.5B $1.3B $829M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $995M $848M $760M -$2.3B $706M
Depreciation & Amoritzation $445M $441M $495M $526M $438M
Stock-Based Compensation $149M $143M $151M $159M $140M
Change in Accounts Receivable -$22M $22M -$61M -$172M -$69M
Change in Inventories $6M -- -- -- --
Cash From Operations $1.4B $1.3B $1.3B $993M $1.2B
 
Capital Expenditures $244M $279M $521M $563M $509M
Cash Acquisitions $14M $136M -- -- --
Cash From Investing -$50M -$415M -$565M -$785M -$588M
 
Dividends Paid (Ex Special Dividend) $180M $1.2B $48M -$120M $274M
Special Dividend Paid -- $2.5M -- -- --
Long-Term Debt Issued $4.4B $499M $2.6B $2.5B $797M
Long-Term Debt Repaid -$4.2B -$3M -$3.3B -$2.8B -$989M
Repurchase of Common Stock $1.2B $599M $274M -- $91M
Other Financing Activities -$107M -$113M $256M -$53M -$16M
Cash From Financing -$1.2B -$1B -$771M -$383M -$713M
 
Beginning Cash (CF) $1.3B $241M $157M $298M $298M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89M -$151M -$35M -$175M -$83M
Ending Cash (CF) $1.4B $90M $122M $123M $215M
 
Levered Free Cash Flow $1.1B $1B $780M $430M $709M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock