Financhill
Buy
67

SF Quote, Financials, Valuation and Earnings

Last price:
$101.86
Seasonality move :
0.89%
Day range:
$100.88 - $102.78
52-week range:
$73.51 - $120.64
Dividend yield:
1.68%
P/E ratio:
16.38x
P/S ratio:
2.31x
P/B ratio:
2.12x
Volume:
597.2K
Avg. volume:
798.1K
1-year change:
33.81%
Market cap:
$10.6B
Revenue:
$4.9B
EPS (TTM):
$6.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $4.7B $4.3B $4.3B $4.9B
Revenue Growth (YoY) 12.24% 26.55% -7.35% -0.99% 14.38%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.8B $2.6B $2.6B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.8B $2.6B $2.6B $2.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $651.2M $1.1B $885.1M $706.7M $928.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $147.7M $242.2M $223M $184.2M $197.1M
Net Income to Company $503.5M $824.9M $662.2M $522.5M $731.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $503.5M $824.9M $662.2M $522.5M $731.4M
 
Basic EPS (Cont. Ops) $4.49 $7.34 $5.74 $4.55 $6.67
Diluted EPS (Cont. Ops) $4.16 $6.66 $5.32 $4.28 $6.25
Weighted Average Basic Share $106.2M $107.5M $108.8M $106.7M $104.1M
Weighted Average Diluted Share $114.6M $118.5M $117.5M $113.5M $111M
 
EBITDA -- -- -- -- --
EBIT $716.9M $1.1B $1.1B $1.5B $1.9B
 
Revenue (Reported) $3.7B $4.7B $4.3B $4.3B $4.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $716.9M $1.1B $1.1B $1.5B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.1B $1.1B $1.3B
Revenue Growth (YoY) 17.74% 22.62% -17.68% 2.03% 19.21%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $621.3M $757.9M $648M $674.4M $795.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $621.3M $757.9M $648M $674.4M $795.8M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $234.7M $318.7M $233.7M $206M $266.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.2M $57.3M $57.1M $43.5M $22.2M
Net Income to Company $188.5M $261.4M $176.6M $162.5M $244M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $188.5M $261.4M $176.6M $162.5M $244M
 
Basic EPS (Cont. Ops) $1.70 $2.35 $1.54 $1.47 $2.26
Diluted EPS (Cont. Ops) $1.55 $2.12 $1.43 $1.38 $2.09
Weighted Average Basic Share $106M $107.2M $108.3M $103.9M $103.9M
Weighted Average Diluted Share $117.6M $119.1M $117.2M $111.3M $112.5M
 
EBITDA -- -- -- -- --
EBIT $249.2M $326M $348.5M $449.7M $494.4M
 
Revenue (Reported) $1.1B $1.3B $1.1B $1.1B $1.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $249.2M $326M $348.5M $449.7M $494.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.7B $4.7B $4.3B $4.3B $4.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.8B $2.6B $2.6B $2.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.8B $2.6B $2.6B $2.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $651.2M $1.1B $885.1M $706.7M $928.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $147.7M $242.2M $223M $184.2M $197.1M
Net Income to Company $503.5M $824.9M $662.2M $522.5M $731.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $503.5M $824.9M $662.2M $522.5M $731.4M
 
Basic EPS (Cont. Ops) $4.47 $7.34 $5.73 $4.54 $6.67
Diluted EPS (Cont. Ops) $4.15 $6.66 $5.32 $4.28 $6.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $716.9M $1.1B $1.1B $1.5B $1.9B
 
Revenue (Reported) $3.7B $4.7B $4.3B $4.3B $4.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $716.9M $1.1B $1.1B $1.5B $1.9B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.7B $4.3B $4.3B $4.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $2.6B $2.6B $2.9B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.8B $2.6B $2.6B $2.9B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.1B $885.1M $706.7M $928.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $242.2M $223M $184.2M $197.1M --
Net Income to Company $824.9M $662.2M $522.5M $731.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $824.9M $662.2M $522.5M $731.4M --
 
Basic EPS (Cont. Ops) $7.34 $5.73 $4.54 $6.67 --
Diluted EPS (Cont. Ops) $6.66 $5.32 $4.28 $6.24 --
Weighted Average Basic Share $430.1M $435.4M $426.7M $416.3M --
Weighted Average Diluted Share $474M $470M $453.8M $443.8M --
 
EBITDA -- -- -- -- --
EBIT $1.1B $1.1B $1.5B $1.9B --
 
Revenue (Reported) $4.7B $4.3B $4.3B $4.9B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.1B $1.1B $1.5B $1.9B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3B $2B $2.2B $3.6B $2.9B
Short Term Investments $2.2B $2.1B $1.6B $104.1M $78.1M
Accounts Receivable, Net $936.5M $1.2B $924.4M $841.5M $897.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.2B $6.4B $5.5B $5.1B $4.6B
 
Property Plant And Equipment $961.1M $918.9M $976M $969.7M $1B
Long-Term Investments $7.2B $8.7B $8.5B $8.5B $9.4B
Goodwill $1.2B $1.3B $1.3B $1.4B $1.4B
Other Intangibles $141M $148.2M $130.6M $133.3M $113.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $26.6B $34B $37.2B $37.7B $39.9B
 
Accounts Payable $2.4B $2.4B $2.1B $1.3B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $3.6B $2.9B $2.3B $2.6B
 
Long-Term Debt $1.2B $1.2B $1.2B $1.2B $676.6M
Capital Leases -- -- -- -- --
Total Liabilities $22.4B $29B $31.9B $32.4B $34.2B
 
Common Stock $551.7M $701.7M $701.7M $701.7M $701.7M
Other Common Equity Adj $27.6M $4.7M -$118M -$74.3M -$75.6M
Common Equity $3.7B $4.3B $4.6B $4.6B $5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.2B $5B $5.3B $5.3B $5.7B
 
Total Liabilities and Equity $26.6B $34B $37.2B $37.7B $39.9B
Cash and Short Terms $4.5B $4.1B $3.8B $3.7B $3B
Total Debt $1.2B $1.2B $1.2B $1.2B $676.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.3B $2B $2.2B $3.6B $2.9B
Short Term Investments $2.2B $2.1B $1.6B $104.1M $78.1M
Accounts Receivable, Net $936.5M $1.2B $924.4M $841.5M $897.4M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.2B $6.4B $5.5B $5.1B $4.6B
 
Property Plant And Equipment $961.1M $918.9M $976M $969.7M $1B
Long-Term Investments $7.2B $8.7B $8.5B $8.5B $9.4B
Goodwill $1.2B $1.3B $1.3B $1.4B $1.4B
Other Intangibles $141M $148.2M $130.6M $133.3M $113.6M
Other Long-Term Assets -- -- -- -- --
Total Assets $26.6B $34B $37.2B $37.7B $39.9B
 
Accounts Payable $2.4B $2.4B $2.1B $1.3B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $3.6B $2.9B $2.3B $2.6B
 
Long-Term Debt $1.2B $1.2B $1.2B $1.2B $676.6M
Capital Leases -- -- -- -- --
Total Liabilities $22.4B $29B $31.9B $32.4B $34.2B
 
Common Stock $551.7M $701.7M $701.7M $701.7M $701.7M
Other Common Equity Adj $27.6M $4.7M -$118M -$74.3M -$75.6M
Common Equity -- -- -- -- --
Total Preferred Equity -$218M -$140.7M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.2B $5B $5.3B $5.3B $5.7B
 
Total Liabilities and Equity $26.6B $34B $37.2B $37.7B $39.9B
Cash and Short Terms $4.5B $4.1B $3.8B $3.7B $3B
Total Debt $1.2B $1.2B $1.2B $1.2B $676.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $503.5M $824.9M $662.2M $522.5M $731.4M
Depreciation & Amoritzation $60.5M $63.8M $70.2M $81.5M $86M
Stock-Based Compensation $108.2M $119.4M $135.5M $140.3M $153.8M
Change in Accounts Receivable $493.6M -$222.5M $384.7M $88.2M -$127.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $872.1M $1.2B $499.3M $490.4M
 
Capital Expenditures $73.4M $188.2M $82.3M $52M $73.8M
Cash Acquisitions $36.7M -$144.5M -$11.9M -$112M -$8.5M
Cash From Investing -$1.7B -$7B -$4.3B $1B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$73.8M -$101.9M -$171M -$200.3M -$227.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$500M
Repurchase of Common Stock -$58.3M -$172.7M -$105.8M -$443.9M -$144.1M
Other Financing Activities -$69.1M $45.5M -$113.9M -$101.1M -$121.9M
Cash From Financing $1.2B $5.8B $3.2B -$254.6M $980.1M
 
Beginning Cash (CF) $1.3B $2.5B $2.1B $2.2B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$299M $24.3M $1.3B -$839.6M
Ending Cash (CF) $2.5B $2.1B $2.2B $3.5B $2.7B
 
Levered Free Cash Flow $1.6B $683.9M $1.1B $447.4M $416.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $188.5M $261.4M $176.6M $162.5M $244M
Depreciation & Amoritzation $16.3M $17.1M $19M $24.5M $20.8M
Stock-Based Compensation $27.2M $34.1M $32.2M $34M $35.3M
Change in Accounts Receivable $13.4M -$98.3M $431.1M -$7M $94.1M
Change in Inventories -- -- -- -- --
Cash From Operations $327.3M $301.4M $857.6M $275.2M $694.6M
 
Capital Expenditures $2.8M $15M $37.4M $13M $17.4M
Cash Acquisitions -- -$144.2M -$882K $1.5M -$359K
Cash From Investing -$485.2M -$3B $264.1M $866M -$766.2M
 
Dividends Paid (Ex Special Dividend) -$20M -$28.3M -$42.5M -$48.7M -$54.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$393.9M -$52M -- -- --
Long-Term Debt Repaid $250M -- -- -- --
Repurchase of Common Stock -$1.7M $62M -$75.2M -$143.7M -$45.6M
Other Financing Activities $23.9M $132.5M -$15.1M -$11.2M -$17M
Cash From Financing $730.3M $2.8B -$352.7M -$423.6M $813.3M
 
Beginning Cash (CF) $1.9B $2.1B $1.4B $2.8B $1.9B
Foreign Exchange Rate Adjustment $8.9M $371K $13.6M $4.5M -$8.8M
Additions / Reductions $572.4M $68.9M $769M $717.6M $741.7M
Ending Cash (CF) $2.5B $2.1B $2.2B $3.5B $2.7B
 
Levered Free Cash Flow $324.5M $286.4M $820.2M $262.2M $677.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $503.5M $824.9M $662.2M $522.5M $731.4M
Depreciation & Amoritzation $60.5M $63.8M $70.2M $81.5M $86M
Stock-Based Compensation $108.2M $119.4M $135.5M $140.3M $153.8M
Change in Accounts Receivable $493.6M -$222.5M $384.7M $88.2M -$127.2M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $872.1M $1.2B $499.3M $490.4M
 
Capital Expenditures $73.4M $188.2M $82.3M $52M $73.8M
Cash Acquisitions $36.7M -$144.5M -$11.9M -$112M -$8.5M
Cash From Investing -$1.7B -$7B -$4.3B $1B -$2.3B
 
Dividends Paid (Ex Special Dividend) -$73.8M -$101.9M -$171M -$200.3M -$227.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$58.3M -$172.7M -$105.8M -$443.9M -$144.1M
Other Financing Activities -$69.1M $45.5M -$113.9M -$101.1M -$121.9M
Cash From Financing $1.2B $5.8B $3.2B -$254.6M $980.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.2B -$299M $24.3M $1.3B -$839.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $683.9M $1.1B $447.4M $416.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $824.9M $662.2M $522.5M $731.4M --
Depreciation & Amoritzation $63.8M $70.2M $81.5M $86M --
Stock-Based Compensation $119.4M $135.5M $140.3M $153.8M --
Change in Accounts Receivable -$222.5M $384.7M $88.2M -$127.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $872.1M $1.2B $499.3M $490.4M --
 
Capital Expenditures $188.2M $82.3M $52M $73.8M --
Cash Acquisitions -$144.5M -$11.9M -$112M -$8.5M --
Cash From Investing -$7B -$4.3B $1B -$2.3B --
 
Dividends Paid (Ex Special Dividend) -$101.9M -$171M -$200.3M -$227.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$500M --
Repurchase of Common Stock -$172.7M -$105.8M -$443.9M -$144.1M --
Other Financing Activities $45.5M -$113.9M -$101.1M -$121.9M --
Cash From Financing $5.8B $3.2B -$254.6M $980.1M --
 
Beginning Cash (CF) $7.6B $6.9B $9.7B $11.6B --
Foreign Exchange Rate Adjustment -$3.5M $55.1M $5.5M -$6M --
Additions / Reductions -$299M $24.3M $1.3B -$839.6M --
Ending Cash (CF) $7.3B $7B $11B $10.8B --
 
Levered Free Cash Flow $683.9M $1.1B $447.4M $416.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Will Chevron Acquire Hess?
Will Chevron Acquire Hess?

Long-time Buffett favorite in the energy sector Chevron (NYSE:CVX) is…

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
47
RGC alert for Mar 26

Regencell Bioscience Holdings [RGC] is up 4.9% over the past day.

Sell
39
W alert for Mar 26

Wayfair [W] is up 2.01% over the past day.

Sell
46
TSLA alert for Mar 26

Tesla [TSLA] is up 3.5% over the past day.

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

Show me the best stock