Financhill
Sell
24

SR Quote, Financials, Valuation and Earnings

Last price:
$66.74
Seasonality move :
1.59%
Day range:
$65.21 - $67.01
52-week range:
$56.36 - $73.64
Dividend yield:
4.57%
P/E ratio:
15.47x
P/S ratio:
1.45x
P/B ratio:
1.29x
Volume:
1.3M
Avg. volume:
386.2K
1-year change:
6.36%
Market cap:
$3.9B
Revenue:
$2.6B
EPS (TTM):
$4.31
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.2B $2.2B $2.7B $2.6B
Revenue Growth (YoY) -4.97% 20.49% -1.66% 21.28% -2.75%
 
Cost of Revenues $1.2B $1.4B $1.4B $1.8B $1.6B
Gross Profit $700.7M $823.4M $825M $887.9M $982.3M
Gross Profit Margin 37.77% 36.83% 37.53% 33.3% 37.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$148.5M -$3.4M -$8.7M $23.4M $22.4M
Operating Expenses $345.7M $373.2M $416.8M $469.3M $494M
Operating Income $355M $450.2M $408.2M $418.6M $488.3M
 
Net Interest Expenses $105.5M $106.6M $119.8M $185.7M $201.1M
EBT. Incl. Unusual Items $101M $340.2M $279.7M $256.3M $309.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.4M $68.5M $58.9M $38.8M $58.7M
Net Income to Company $88.6M $271.7M $220.8M $217.5M $250.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.6M $271.7M $220.8M $217.5M $250.9M
 
Basic EPS (Cont. Ops) $1.44 $4.97 $3.96 $3.86 $4.20
Diluted EPS (Cont. Ops) $1.44 $4.96 $3.95 $3.85 $4.19
Weighted Average Basic Share $51.2M $51.6M $52M $52.5M $56.1M
Weighted Average Diluted Share $51.3M $51.7M $52.1M $52.6M $56.3M
 
EBITDA $403.8M $659.9M $636.8M $696.8M $789.1M
EBIT $206.5M $446.8M $399.5M $442M $510.7M
 
Revenue (Reported) $1.9B $2.2B $2.2B $2.7B $2.6B
Operating Income (Reported) $355M $450.2M $408.2M $418.6M $488.3M
Operating Income (Adjusted) $206.5M $446.8M $399.5M $442M $510.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $251.9M $290.2M $314.2M $310.4M $293.8M
Revenue Growth (YoY) 11.66% 15.2% 8.27% -1.21% -5.35%
 
Cost of Revenues $175.6M $172.3M $197.1M $213.2M $166.8M
Gross Profit $76.3M $117.9M $117.1M $97.2M $127M
Gross Profit Margin 30.29% 40.63% 37.27% 31.31% 43.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $900K -$8.5M -$600K $4.1M -$4.8M
Operating Expenses $76.2M $91.2M $87.3M $101.1M $107.2M
Operating Income $100K $26.7M $29.8M -$3.9M $19.8M
 
Net Interest Expenses $25.2M $28.2M $34.4M $48.2M $49.5M
EBT. Incl. Unusual Items -$24.2M -$10M -$5.2M -$48M -$34.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.5M -$100K $1.9M -$16.9M -$8.6M
Net Income to Company -$19.7M -$9.9M -$7.1M -$31.1M -$25.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.7M -$9.9M -$7.1M -$31.1M -$25.9M
 
Basic EPS (Cont. Ops) -$0.45 -$0.26 -$0.20 -$0.66 -$0.51
Diluted EPS (Cont. Ops) -$0.45 -$0.26 -$0.20 -$0.66 -$0.51
Weighted Average Basic Share $51.5M $51.6M $52.3M $52.5M $57.6M
Weighted Average Diluted Share $51.6M $51.7M $52.4M $52.6M $58.1M
 
EBITDA $51.5M $75.9M $90.3M $66M $86.1M
EBIT $1M $18.2M $29.2M $200K $15M
 
Revenue (Reported) $251.9M $290.2M $314.2M $310.4M $293.8M
Operating Income (Reported) $100K $26.7M $29.8M -$3.9M $19.8M
Operating Income (Adjusted) $1M $18.2M $29.2M $200K $15M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.9B $2.2B $2.2B $2.7B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.4B $1.4B $1.8B $1.6B
Gross Profit $700.7M $823.4M $825M $887.9M $982.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$148.5M -$3.4M -$8.7M $23.4M $22.4M
Operating Expenses $345.7M $373.2M $416.8M $469.3M $494M
Operating Income $355M $450.2M $408.2M $418.6M $488.3M
 
Net Interest Expenses $105.5M $106.6M $119.8M $185.7M $201.1M
EBT. Incl. Unusual Items $101M $340.2M $279.7M $256.3M $309.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.4M $68.5M $58.9M $38.8M $58.7M
Net Income to Company $88.6M $271.7M $220.8M $217.5M $250.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $88.6M $271.7M $220.8M $217.5M $250.9M
 
Basic EPS (Cont. Ops) $1.47 $4.98 $3.98 $3.85 $4.32
Diluted EPS (Cont. Ops) $1.46 $4.97 $3.98 $3.85 $4.31
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $403.8M $659.9M $636.8M $696.8M $789.1M
EBIT $206.5M $446.8M $399.5M $442M $510.7M
 
Revenue (Reported) $1.9B $2.2B $2.2B $2.7B $2.6B
Operating Income (Reported) $355M $450.2M $408.2M $418.6M $488.3M
Operating Income (Adjusted) $206.5M $446.8M $399.5M $442M $510.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.2B $2.7B $2.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.8B $1.6B --
Gross Profit $823.4M $825M $887.9M $982.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$3.4M -$8.7M $23.4M $22.4M --
Operating Expenses $373.2M $416.8M $469.3M $494M --
Operating Income $450.2M $408.2M $418.6M $488.3M --
 
Net Interest Expenses $106.6M $119.8M $185.7M $201.1M --
EBT. Incl. Unusual Items $340.2M $279.7M $256.3M $309.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68.5M $58.9M $38.8M $58.7M --
Net Income to Company $271.7M $220.8M $217.5M $250.9M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $271.7M $220.8M $217.5M $250.9M --
 
Basic EPS (Cont. Ops) $4.98 $3.98 $3.85 $4.32 --
Diluted EPS (Cont. Ops) $4.97 $3.98 $3.85 $4.31 --
Weighted Average Basic Share $206.3M $207.9M $209.9M $224.6M --
Weighted Average Diluted Share $206.7M $208.2M $210.3M $225.3M --
 
EBITDA $659.9M $636.8M $696.8M $789.1M --
EBIT $446.8M $399.5M $442M $510.7M --
 
Revenue (Reported) $2.2B $2.2B $2.7B $2.6B --
Operating Income (Reported) $450.2M $408.2M $418.6M $488.3M --
Operating Income (Adjusted) $446.8M $399.5M $442M $510.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.1M $4.3M $6.5M $5.6M $4.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $131.8M $338.4M $210.8M $192.4M $196.3M
Inventory $191.5M $305M $422.3M $279.5M $263.9M
Prepaid Expenses $29.2M $29M $41.1M $48.2M $47.6M
Other Current Assets $102.5M $372.7M $478.1M $433.1M $165.9M
Total Current Assets $590.6M $1.3B $1.6B $1.1B $771.3M
 
Property Plant And Equipment $5.1B $5.5B $5.9B $6.4B $7.2B
Long-Term Investments $71.7M $83.1M $87.8M $102.6M $115.3M
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $225.5M $264.9M $258.1M $305.9M $352.1M
Total Assets $8.2B $9.4B $10.1B $10.3B $10.9B
 
Accounts Payable $243.3M $409.9M $617.4M $253.1M $237.2M
Accrued Expenses $46.3M $59.5M $50.2M $47M $51.5M
Current Portion Of Long-Term Debt $60.4M $55.8M $281.2M $156.6M $42M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $303.9M $271.3M $230.3M $190.5M $242.7M
Total Current Liabilities $1.4B $1.6B $2.4B $1.8B $1.7B
 
Long-Term Debt $2.4B $2.9B $3B $3.6B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6.7B $7.3B $7.4B $7.6B
 
Common Stock $293.6M $293.7M $294.5M $295.2M $299.7M
Other Common Equity Adj -$41.2M $3.6M $47.2M $47.6M $12.1M
Common Equity $2.3B $2.4B $2.6B $2.7B $3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $9.8M -- -- --
Total Equity $2.5B $2.7B $2.8B $2.9B $3.2B
 
Total Liabilities and Equity $8.2B $9.4B $10.1B $10.3B $10.9B
Cash and Short Terms $4.1M $4.3M $6.5M $5.6M $4.5M
Total Debt $3.1B $3.7B $4.3B $4.7B $4.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.1M $4.3M $6.5M $5.6M $4.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $131.8M $338.4M $210.8M $192.4M $196.3M
Inventory $191.5M $305M $422.3M $279.5M $263.9M
Prepaid Expenses $29.2M $29M $41.1M $48.2M $47.6M
Other Current Assets $102.5M $372.7M $478.1M $433.1M $165.9M
Total Current Assets $590.6M $1.3B $1.6B $1.1B $771.3M
 
Property Plant And Equipment $5.1B $5.5B $5.9B $6.4B $7.2B
Long-Term Investments $71.7M $83.1M $87.8M $102.6M $115.3M
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $225.5M $264.9M $258.1M $305.9M $352.1M
Total Assets $8.2B $9.4B $10.1B $10.3B $10.9B
 
Accounts Payable $243.3M $409.9M $617.4M $253.1M $237.2M
Accrued Expenses $46.3M $59.5M $50.2M $47M $51.5M
Current Portion Of Long-Term Debt $60.4M $55.8M $281.2M $156.6M $42M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $303.9M $271.3M $230.3M $190.5M $242.7M
Total Current Liabilities $1.4B $1.6B $2.4B $1.8B $1.7B
 
Long-Term Debt $2.4B $2.9B $3B $3.6B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $5.7B $6.7B $7.3B $7.4B $7.6B
 
Common Stock $293.6M $293.7M $294.5M $295.2M $299.7M
Other Common Equity Adj -$41.2M $3.6M $47.2M $47.6M $12.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $9.8M -- -- --
Total Equity $2.5B $2.7B $2.8B $2.9B $3.2B
 
Total Liabilities and Equity $8.2B $9.4B $10.1B $10.3B $10.9B
Cash and Short Terms $4.1M $4.3M $6.5M $5.6M $4.5M
Total Debt $3.1B $3.7B $4.3B $4.7B $4.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $88.6M $271.7M $220.8M $217.5M $250.9M
Depreciation & Amoritzation $197.3M $213.1M $237.3M $254.8M $278.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $36.2M -$343M -$26.5M $334.2M $12.7M
Change in Inventories $2.6M -$111M -$117.2M $142.8M $15.8M
Cash From Operations $469.9M $249.8M $55M $440.2M $912.4M
 
Capital Expenditures $638.4M $624.8M $552.2M $662.5M $861.3M
Cash Acquisitions -- -- -- -$37M -$175.9M
Cash From Investing -$631.6M -$622M -$546.7M -$695.5M -$1B
 
Dividends Paid (Ex Special Dividend) -$142.8M -$148M -$156.7M -$165.5M -$181.9M
Special Dividend Paid
Long-Term Debt Issued $510M $629.1M $300M $755M $495M
Long-Term Debt Repaid -$147M -$115.4M -$55.8M -$281.2M -$456.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.1M -$11.3M -$4M -$7.6M -$11.1M
Cash From Financing $160M $379.4M $500.9M $260.6M $123.9M
 
Beginning Cash (CF) $5.8M $4.1M $11.3M $20.5M $25.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M $7.2M $9.2M $5.3M $9.1M
Ending Cash (CF) $4.1M $11.3M $20.5M $25.8M $34.9M
 
Levered Free Cash Flow -$168.5M -$375M -$497.2M -$222.3M $51.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$19.7M -$9.9M -$7.1M -$31.1M -$25.9M
Depreciation & Amoritzation $50.5M $57.7M $61.1M $65.8M $71.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$5.3M -$94.4M -$35.6M $50.1M $41.2M
Change in Inventories -$42.8M -$88.6M -$122.1M -$36.5M -$33.7M
Cash From Operations $16.1M $29.1M -$149.6M $36.1M $82.9M
 
Capital Expenditures $162.7M $161.6M $149.7M $179.2M $229.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$161.5M -$160.3M -$148.4M -$179.1M -$225.2M
 
Dividends Paid (Ex Special Dividend) -$36M -$37.3M -$39.7M -$41.9M -$46.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $320M
Long-Term Debt Repaid $265.6M -$55M -- $229.9M -$115.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$200K -$500K -$200K -$100K -$5.8M
Cash From Financing $142.1M $118.6M $288.4M $143.8M $143.5M
 
Beginning Cash (CF) $7.4M $23.9M $30.1M $25M $33.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.3M -$12.6M -$9.6M $800K $1.2M
Ending Cash (CF) $4.1M $11.3M $20.5M $25.8M $34.9M
 
Levered Free Cash Flow -$146.6M -$132.5M -$299.3M -$143.1M -$146.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $88.6M $271.7M $220.8M $217.5M $250.9M
Depreciation & Amoritzation $197.3M $213.1M $237.3M $254.8M $278.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $36.2M -$343M -$26.5M $334.2M $12.7M
Change in Inventories $2.6M -$111M -$117.2M $142.8M $15.8M
Cash From Operations $469.9M $249.8M $55M $440.2M $912.4M
 
Capital Expenditures $638.4M $624.8M $552.2M $662.5M $861.3M
Cash Acquisitions -- -- -- -$37M -$175.9M
Cash From Investing -$631.6M -$622M -$546.7M -$695.5M -$1B
 
Dividends Paid (Ex Special Dividend) -$142.8M -$148M -$156.7M -$165.5M -$181.9M
Special Dividend Paid
Long-Term Debt Issued $510M $629.1M $300M $755M $495M
Long-Term Debt Repaid -$147M -$115.4M -$55.8M -$281.2M -$456.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.1M -$11.3M -$4M -$7.6M -$11.1M
Cash From Financing $160M $379.4M $500.9M $260.6M $123.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7M $7.2M $9.2M $5.3M $9.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$168.5M -$375M -$497.2M -$222.3M $51.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $271.7M $220.8M $217.5M $250.9M --
Depreciation & Amoritzation $213.1M $237.3M $254.8M $278.4M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$343M -$26.5M $334.2M $12.7M --
Change in Inventories -$111M -$117.2M $142.8M $15.8M --
Cash From Operations $249.8M $55M $440.2M $912.4M --
 
Capital Expenditures $624.8M $552.2M $662.5M $861.3M --
Cash Acquisitions -- -- -$37M -$175.9M --
Cash From Investing -$622M -$546.7M -$695.5M -$1B --
 
Dividends Paid (Ex Special Dividend) -$148M -$156.7M -$165.5M -$181.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $629.1M $300M $755M $495M --
Long-Term Debt Repaid -$115.4M -$55.8M -$281.2M -$456.6M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$11.3M -$4M -$7.6M -$11.1M --
Cash From Financing $379.4M $500.9M $260.6M $123.9M --
 
Beginning Cash (CF) $135.5M $71.8M $85.7M $131.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.2M $9.2M $5.3M $9.1M --
Ending Cash (CF) $142.7M $81M $91M $140.3M --
 
Levered Free Cash Flow -$375M -$497.2M -$222.3M $51.1M --

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock