Financhill
Buy
63

SSB Quote, Financials, Valuation and Earnings

Last price:
$96.24
Seasonality move :
0.73%
Day range:
$95.58 - $96.42
52-week range:
$77.74 - $109.64
Dividend yield:
2.37%
P/E ratio:
13.21x
P/S ratio:
2.87x
P/B ratio:
1.07x
Volume:
173.1K
Avg. volume:
798.8K
1-year change:
-4.83%
Market cap:
$9.7B
Revenue:
$2.5B
EPS (TTM):
$7.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.4B $1.7B $2.2B $2.5B
Revenue Growth (YoY) 49.87% 27.86% 22.77% 31.08% 9.66%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $50K $102K $30K $43K -$50K
Operating Expenses -$103.7M -$627.8M -$644.4M -$645.7M -$720.4M
Operating Income $103.7M $627.8M $644.4M $645.7M $720.4M
 
Net Interest Expenses $26.2M $17.3M $19.9M $36M $33.8M
EBT. Incl. Unusual Items $104M $604.3M $633.4M $630.9M $700.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$16.7M $128.7M $137.3M $136.5M $165.5M
Net Income to Company $120.6M $475.5M $496M $494.3M $534.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $120.6M $475.5M $496M $494.3M $534.8M
 
Basic EPS (Cont. Ops) $2.20 $6.76 $6.65 $6.50 $7.01
Diluted EPS (Cont. Ops) $2.19 $6.71 $6.60 $6.46 $6.97
Weighted Average Basic Share $54.8M $70.4M $74.6M $76.1M $76.3M
Weighted Average Diluted Share $55.1M $70.9M $75.2M $76.5M $76.8M
 
EBITDA -- -- -- -- --
EBIT $187.5M $655.9M $694.7M $1.1B $1.4B
 
Revenue (Reported) $1.1B $1.4B $1.7B $2.2B $2.5B
Operating Income (Reported) $103.7M $627.8M $644.4M $645.7M $720.4M
Operating Income (Adjusted) $187.5M $655.9M $694.7M $1.1B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $346.7M $451.3M $575M $620.1M $980.5M
Revenue Growth (YoY) -4.9% 30.18% 27.4% 7.85% 58.11%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $64K $30K -- -- --
Operating Expenses -$158.9M -$183.1M -$156.9M -$194.7M -$342.2M
Operating Income $158.9M $183.1M $156.9M $194.7M $342.2M
 
Net Interest Expenses $3.9M $5M $6.9M $9.1M $19.5M
EBT. Incl. Unusual Items $153.6M $171.1M $157.3M $186.5M $321.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.8M $38M $33.2M $43.4M $74.7M
Net Income to Company $122.8M $133M $124.1M $143.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $122.8M $133M $124.1M $143.2M $246.6M
 
Basic EPS (Cont. Ops) $1.75 $1.76 $1.63 $1.88 $2.44
Diluted EPS (Cont. Ops) $1.74 $1.75 $1.62 $1.86 $2.42
Weighted Average Basic Share $70.1M $75.6M $76.1M $76.3M $101.2M
Weighted Average Diluted Share $70.6M $76.2M $76.6M $76.8M $101.7M
 
EBITDA -- -- -- -- --
EBIT $165.1M $185.1M $302.4M $379.2M $603.3M
 
Revenue (Reported) $346.7M $451.3M $575M $620.1M $980.5M
Operating Income (Reported) $158.9M $183.1M $156.9M $194.7M $342.2M
Operating Income (Adjusted) $165.1M $185.1M $302.4M $379.2M $603.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $2.1B $2.4B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $135K $32K $45K -$2K --
Operating Expenses -$559M -$589.1M -$691.3M -$666.9M -$801.6M
Operating Income $559M $589.1M $691.3M $666.9M $801.6M
 
Net Interest Expenses $20.5M $17.8M $35.2M $34.6M $54.2M
EBT. Incl. Unusual Items $536M $585.7M $677M $649.5M $912.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.1M $126.3M $146M $152.1M $217M
Net Income to Company $454.9M $459.4M $531M $497.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $454.9M $459.4M $531M $497.4M $695.1M
 
Basic EPS (Cont. Ops) $6.43 $6.28 $6.99 $6.52 $7.32
Diluted EPS (Cont. Ops) $6.39 $6.22 $6.95 $6.49 $7.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $599.2M $628.5M $1B $1.4B $1.9B
 
Revenue (Reported) $1.4B $1.6B $2.1B $2.4B $3.2B
Operating Income (Reported) $559M $589.1M $691.3M $666.9M $801.6M
Operating Income (Adjusted) $599.2M $628.5M $1B $1.4B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.2B $1.7B $1.8B $2.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $100K $30K $45K -- -$228.8M
Operating Expenses -$495.2M -$455.8M -$502.6M -$523.7M -$607.7M
Operating Income $495.2M $455.8M $502.6M $523.7M $607.7M
 
Net Interest Expenses $13.4M $13.9M $29.2M $27.9M $48.3M
EBT. Incl. Unusual Items $469.2M $450.6M $494.3M $512.9M $724.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100.5M $98.1M $106.8M $122.3M $173.9M
Net Income to Company $368.7M $352.5M $387.5M $390.6M $304.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $368.7M $352.5M $387.5M $390.6M $550.9M
 
Basic EPS (Cont. Ops) $5.22 $4.74 $5.10 $5.12 $5.44
Diluted EPS (Cont. Ops) $5.18 $4.70 $5.07 $5.09 $5.41
Weighted Average Basic Share $211.9M $222.5M $228.1M $228.9M $304.1M
Weighted Average Diluted Share $213.5M $224.4M $229.4M $230.1M $305.4M
 
EBITDA -- -- -- -- --
EBIT $511.5M $484.1M $824.9M $1.1B $1.5B
 
Revenue (Reported) $1B $1.2B $1.7B $1.8B $2.6B
Operating Income (Reported) $495.2M $455.8M $502.6M $523.7M $607.7M
Operating Income (Adjusted) $511.5M $484.1M $824.9M $1.1B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $363.3M $476.7M $548.4M $510.9M $525.5M
Short Term Investments $3.3B $5.2B $5.3B $4.8B $100.4M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.8B $6.9B $1.5B $1.2B $1.7B
 
Property Plant And Equipment $579.2M $558.5M $520.6M $519.2M $502.6M
Long-Term Investments $1.9B $993M $603.4M $836.4M $1.1B
Goodwill $1.6B $1.6B $1.9B $1.9B $1.9B
Other Intangibles $206.4M $193.7M $203.1M $173.9M $156.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $37.9B $41.9B $44.1B $45.1B $46.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $100M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $25.1B $22.8B $23.9B $26.7B $36B
 
Long-Term Debt $481.7M $427.8M $491.6M $484.2M $479.1M
Capital Leases -- -- -- -- --
Total Liabilities $33.3B $37.1B $39.1B $39.6B $40.7B
 
Common Stock $177.4M $173.3M $189.3M $190.1M $190.8M
Other Common Equity Adj $47.6M -$21.1M -$677.1M -$582.5M -$606.9M
Common Equity $4.6B $4.8B $5.1B $5.5B $5.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.6B $4.8B $5.1B $5.5B $5.9B
 
Total Liabilities and Equity $37.9B $41.9B $44.1B $45.1B $46.6B
Cash and Short Terms $4.4B $5.9B $6.1B $5.5B $898.7M
Total Debt $492.7M $427.8M $491.6M $484.2M $479.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $597.3M $394.8M $514.9M $563.9M $582.8M
Short Term Investments $4.6B $5.4B $4.6B $4.6B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.5B $3B $1.6B $1.5B $3.5B
 
Property Plant And Equipment $569.8M $531.2M $516.6M $507.5M $961.5M
Long-Term Investments $1.3B $1.4B $653.5M $1.2B $1.4B
Goodwill $1.6B $1.9B $1.9B $1.9B --
Other Intangibles $197.5M $215.8M $184.6M $155.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $40.9B $45.2B $45B $46.1B $66B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $20.3B $23.3B $22.4B $23.8B $31.3B
 
Long-Term Debt $326.8M $392.4M $392M $495.9M $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $36.1B $40.3B $39.8B $40.2B $57B
 
Common Stock $174.8M $189.2M $190M $190.7M $252.7M
Other Common Equity Adj -$520K -$716.5M -$815.9M -$479.6M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.8B $4.9B $5.2B $5.9B $9B
 
Total Liabilities and Equity $40.9B $45.2B $45B $46.1B $66B
Cash and Short Terms $5.6B $5.8B $5.4B $5.1B --
Total Debt $326.8M $392.4M $392M $495.9M $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $120.6M $475.5M $496M $494.3M $534.8M
Depreciation & Amoritzation $46.4M $63.1M $64.6M $58.8M $56.7M
Stock-Based Compensation $23.3M $25.7M $35.6M $35.9M $28M
Change in Accounts Receivable -$19.4M $17.1M -$32.8M -$19.8M -$9M
Change in Inventories -- -- -- -- --
Cash From Operations $441.9M $51.7M $1.5B $508.7M $218.6M
 
Capital Expenditures $16.9M $234M $103.6M $44.9M $35.8M
Cash Acquisitions -- $39.9M -- -- --
Cash From Investing $1.3B -$2B -$4.6B -$1.4B -$592.8M
 
Dividends Paid (Ex Special Dividend) $98.3M $135.3M $146.7M $156.2M $162.9M
Special Dividend Paid
Long-Term Debt Issued $500M $25M -- $6.1B $4B
Long-Term Debt Repaid -$1.2B -$100.9M -$13M -$6B -$4.1B
Repurchase of Common Stock $32.4M $147.4M $119.3M $16.1M $16.8M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.2B $4B -$2.3B $566M $767.4M
 
Beginning Cash (CF) $688.7M $4.6B $6.7B $1.3B $998.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9B $2.1B -$5.4B -$313.7M $393.2M
Ending Cash (CF) $4.6B $6.7B $1.3B $998.9M $1.4B
 
Levered Free Cash Flow $425M -$182.3M $1.4B $463.9M $182.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $122.8M $133M $124.1M $143.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.4M $10.5M $9.4M $7.9M $9.5M
Change in Accounts Receivable $5.6M -$14.6M -$14M -$5.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $150.6M $573.9M $507M -$342.8M -$5.1M
 
Capital Expenditures $7.5M $4.7M $11.3M $7.4M $20.7M
Cash Acquisitions -- -- -- -- $279K
Cash From Investing -$479.8M -$797M -$378.1M -$60.1M -$147M
 
Dividends Paid (Ex Special Dividend) $34.3M $37.9M $39.6M $41.2M $60.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $500.2M $1.5B --
Long-Term Debt Repaid -$25M -- -$900.2M -$1.5B --
Repurchase of Common Stock $36M $878K $387K $605K $43M
Other Financing Activities -- -- -- -- --
Cash From Financing $223M -$1.7B -$313.5M $498.4M -$167.6M
 
Beginning Cash (CF) $6.4B $4.8B $1.5B $1.1B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$106.2M -$1.9B -$184.6M $95.5M -$319.7M
Ending Cash (CF) $6.3B $2.9B $1.3B $1.2B --
 
Levered Free Cash Flow $143M $569.2M $495.6M -$350.2M -$25.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $454.9M $459.4M $531M $497.4M --
Depreciation & Amoritzation $62M $64.8M $60.2M $56M --
Stock-Based Compensation $23.8M $34.8M $35.8M $28.3M $35.5M
Change in Accounts Receivable $16M -$19.3M -$26.7M -$14.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $536.7M $1.2B $830M -$272.4M -$477.4M
 
Capital Expenditures $235.3M $102.3M $36.2M $34.9M $67.1M
Cash Acquisitions $39.9M -- -- -- $279K
Cash From Investing -$1.5B -$4.2B -$2.3B -$694.5M $1.7B
 
Dividends Paid (Ex Special Dividend) $134.5M $143M $154.4M $161.4M $212.5M
Special Dividend Paid
Long-Term Debt Issued -- -- $5.4B $4.7B --
Long-Term Debt Repaid -- -$13M -$5.4B -$4.4B --
Repurchase of Common Stock $97.2M $169.5M $7.5M $25.3M $54.4M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.8B -$350.5M -$175M $850.4M $664.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$3.4B -$1.6B -$116.5M $1.9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $301.3M $1.1B $793.8M -$307.3M -$544.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $368.7M $352.5M $387.5M $390.6M $304.3M
Depreciation & Amoritzation $15.5M $16.2M $15M $14.1M $75M
Stock-Based Compensation $19.2M $28.3M $28.5M $20.9M $28.4M
Change in Accounts Receivable $13.6M -$22.8M -$16.7M -$11.1M -$3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $444.8M $1.6B $903.7M $122.6M -$573.5M
 
Capital Expenditures $231.4M $99.7M $32.3M $22.4M $53.7M
Cash Acquisitions $39.9M -- -- -- $279K
Cash From Investing -$1.4B -$3.7B -$1.3B -$615M $1.7B
 
Dividends Paid (Ex Special Dividend) $101.1M $108.8M $116.5M $121.7M $171.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M -- $5.4B $4B $1B
Long-Term Debt Repaid -$100.9M -$13M -$5.4B -$3.8B -$700M
Repurchase of Common Stock $97.1M $119.3M $7.4M $16.7M $54.3M
Other Financing Activities -- -- -- -- --
Cash From Financing $2.7B -$1.7B $421.8M $706.2M $603.4M
 
Beginning Cash (CF) $17B $17.7B $4.8B $3.3B $4.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$3.8B $16.6M $213.8M $1.8B
Ending Cash (CF) $18.7B $13.9B $4.8B $3.5B $6.8B
 
Levered Free Cash Flow $213.4M $1.5B $871.4M $100.2M -$627.1M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock