Financhill
Buy
73

SSB Quote, Financials, Valuation and Earnings

Last price:
$107.15
Seasonality move :
0.81%
Day range:
$106.95 - $108.12
52-week range:
$77.74 - $108.46
Dividend yield:
2.17%
P/E ratio:
13.70x
P/S ratio:
3.11x
P/B ratio:
1.18x
Volume:
979.4K
Avg. volume:
787.3K
1-year change:
-0.02%
Market cap:
$10.7B
Revenue:
$3.5B
EPS (TTM):
$7.87
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.7B $2.2B $2.5B $3.5B
Revenue Growth (YoY) 27.86% 22.77% 31.08% 9.66% 43.98%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $102K $30K $43K -$50K --
Operating Expenses -$627.8M -$644.4M -$645.7M -$720.4M -$924.9M
Operating Income $627.8M $644.4M $645.7M $720.4M $924.9M
 
Net Interest Expenses $17.3M $19.9M $36M $33.8M $81.2M
EBT. Incl. Unusual Items $604.3M $633.4M $630.9M $700.2M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.7M $137.3M $136.5M $165.5M $241.5M
Net Income to Company $475.5M $496M $494.3M $534.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $475.5M $496M $494.3M $534.8M $798.7M
 
Basic EPS (Cont. Ops) $6.76 $6.65 $6.50 $7.01 $7.90
Diluted EPS (Cont. Ops) $6.71 $6.60 $6.46 $6.97 $7.87
Weighted Average Basic Share $70.4M $74.6M $76.1M $76.3M $101M
Weighted Average Diluted Share $70.9M $75.2M $76.5M $76.8M $101.5M
 
EBITDA -- $759.3M $1.2B $1.5B --
EBIT $655.9M $694.7M $1.1B $1.4B $2.1B
 
Revenue (Reported) $1.4B $1.7B $2.2B $2.5B $3.5B
Operating Income (Reported) $627.8M $644.4M $645.7M $720.4M $924.9M
Operating Income (Adjusted) $655.9M $694.7M $1.1B $1.4B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $350.8M $491.9M $582.8M $635.9M $954.5M
Revenue Growth (YoY) 8.52% 40.22% 18.48% 9.11% 50.1%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2K -- -$2K -$50K --
Operating Expenses -$133.3M -$188.7M -$143.1M -$193.9M -$316.1M
Operating Income $133.3M $188.7M $143.1M $193.9M $316.1M
 
Net Interest Expenses $3.9M $6M $6.7M $5.9M $12.7M
EBT. Incl. Unusual Items $135.1M $182.8M $136.6M $187.3M $315.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.3M $39.3M $29.8M $43.2M $67.7M
Net Income to Company $106.8M $143.5M $106.8M $144.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $106.8M $143.5M $106.8M $144.2M $247.7M
 
Basic EPS (Cont. Ops) $1.53 $1.90 $1.40 $1.89 $2.48
Diluted EPS (Cont. Ops) $1.52 $1.88 $1.39 $1.87 $2.46
Weighted Average Basic Share $69.7M $75.6M $76.1M $76.4M $100.1M
Weighted Average Diluted Share $70.3M $76.3M $76.6M $77M $100.6M
 
EBITDA -- -- -- -- --
EBIT $144.4M $210.6M $297.8M $366.4M $583M
 
Revenue (Reported) $350.8M $491.9M $582.8M $635.9M $954.5M
Operating Income (Reported) $133.3M $188.7M $143.1M $193.9M $316.1M
Operating Income (Adjusted) $144.4M $210.6M $297.8M $366.4M $583M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.4B $1.7B $2.2B $2.4B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $102K $30K $43K -$50K --
Operating Expenses -$628.5M -$644.4M -$645.7M -$717.6M -$923.8M
Operating Income $628.5M $644.4M $645.7M $717.6M $923.8M
 
Net Interest Expenses $17.3M $19.9M $36M $33.8M $60.9M
EBT. Incl. Unusual Items $604.3M $633.4M $630.9M $700.2M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.7M $137.3M $136.5M $165.5M $241.5M
Net Income to Company $475.5M $496M $494.3M $534.8M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $475.5M $496M $494.3M $534.8M $798.7M
 
Basic EPS (Cont. Ops) $6.75 $6.64 $6.50 $7.01 $7.91
Diluted EPS (Cont. Ops) $6.70 $6.58 $6.46 $6.97 $7.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $655.9M $694.7M $1.1B $1.4B $2.1B
 
Revenue (Reported) $1.4B $1.7B $2.2B $2.4B $3.5B
Operating Income (Reported) $628.5M $644.4M $645.7M $717.6M $923.8M
Operating Income (Adjusted) $655.9M $694.7M $1.1B $1.4B $2.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $1.7B $2.2B $2.4B $3.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $30K $43K -$50K -$228.8M --
Operating Expenses -$644.4M -$645.7M -$717.6M -$923.8M --
Operating Income $644.4M $645.7M $717.6M $923.8M --
 
Net Interest Expenses $19.9M $36M $33.8M $60.9M --
EBT. Incl. Unusual Items $633.4M $630.9M $700.2M $1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137.3M $136.5M $165.5M $241.5M --
Net Income to Company $496M $494.3M $534.8M $304.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $496M $494.3M $534.8M $798.7M --
 
Basic EPS (Cont. Ops) $6.64 $6.50 $7.01 $7.91 --
Diluted EPS (Cont. Ops) $6.58 $6.46 $6.97 $7.87 --
Weighted Average Basic Share $298.2M $304.2M $305.2M $404.2M --
Weighted Average Diluted Share $300.7M $306M $307M $406M --
 
EBITDA $152.5M $263.2M $340.9M $420.5M --
EBIT $694.7M $1.1B $1.4B $2.1B --
 
Revenue (Reported) $1.7B $2.2B $2.4B $3.5B --
Operating Income (Reported) $644.4M $645.7M $717.6M $923.8M --
Operating Income (Adjusted) $694.7M $1.1B $1.4B $2.1B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $476.7M $548.4M $510.9M $525.5M $583.4M
Short Term Investments $5.2B $5.3B $4.8B $100.4M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.9B $1.5B $1.2B $1.7B $3.3B
 
Property Plant And Equipment $558.5M $520.6M $519.2M $502.6M $994.2M
Long-Term Investments $993M $603.4M $836.4M $1.1B $698.8M
Goodwill $1.6B $1.9B $1.9B $1.9B --
Other Intangibles $193.7M $203.1M $173.9M $156.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $41.9B $44.1B $45.1B $46.6B $67.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $100M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.8B $23.9B $26.7B $36B $31.7B
 
Long-Term Debt $427.8M $491.6M $484.2M $479.1M $696.5M
Capital Leases -- -- -- -- --
Total Liabilities $37.1B $39.1B $39.6B $40.7B $58.1B
 
Common Stock $173.3M $189.3M $190.1M $190.8M $247.8M
Other Common Equity Adj -$21.1M -$677.1M -$582.5M -$606.9M --
Common Equity $4.8B $5.1B $5.5B $5.9B $9.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.8B $5.1B $5.5B $5.9B $9.1B
 
Total Liabilities and Equity $41.9B $44.1B $45.1B $46.6B $67.2B
Cash and Short Terms $5.9B $6.1B $5.5B $898.7M --
Total Debt $427.8M $491.6M $484.2M $479.1M $696.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $476.7M $548.4M $510.9M $525.5M $583.4M
Short Term Investments $5.2B $5.3B $4.8B $100.4M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.9B $1.5B $1.2B $1.7B $3.3B
 
Property Plant And Equipment $558.5M $520.6M $519.2M $502.6M $994.2M
Long-Term Investments $993M $603.4M $836.4M $1.1B $698.8M
Goodwill $1.6B $1.9B $1.9B $1.9B --
Other Intangibles $193.7M $203.1M $173.9M $156.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $41.9B $44.1B $45.1B $46.6B $67.2B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $100M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.8B $23.9B $26.7B $36B $31.7B
 
Long-Term Debt $427.8M $491.6M $484.2M $479.1M $696.5M
Capital Leases -- -- -- -- --
Total Liabilities $37.1B $39.1B $39.6B $40.7B $58.1B
 
Common Stock $173.3M $189.3M $190.1M $190.8M $247.8M
Other Common Equity Adj -$21.1M -$677.1M -$582.5M -$606.9M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.8B $5.1B $5.5B $5.9B $9.1B
 
Total Liabilities and Equity $41.9B $44.1B $45.1B $46.6B $67.2B
Cash and Short Terms $5.9B $6.1B $5.5B $898.7M --
Total Debt $427.8M $491.6M $484.2M $479.1M $696.5M
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $106.8M $143.5M $106.8M $144.2M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6.5M $7.3M $7.4M $7.1M --
Change in Accounts Receivable $3.5M -$10M -$3.1M $2.1M --
Change in Inventories -- -- -- -- --
Cash From Operations -$393.1M -$73.7M -$395M $96.1M --
 
Capital Expenditures $2.6M $3.9M $12.5M $13.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$515.9M -$941.2M -$79.5M $22.1M --
 
Dividends Paid (Ex Special Dividend) $34.2M $37.9M $39.7M $41.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $700M -- --
Long-Term Debt Repaid -- -- -$600M -$300M --
Repurchase of Common Stock $50.3M $69K $8.7M $75K --
Other Financing Activities -- -- -- -- --
Cash From Financing $1.3B -$596.8M $144.2M $61.2M --
 
Beginning Cash (CF) $6.3B $2.9B $1.3B $1.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $423.2M -$1.6B -$330.3M $179.4M --
Ending Cash (CF) $6.7B $1.3B $998.9M $1.4B --
 
Levered Free Cash Flow -$395.7M -$77.6M -$407.5M $82.6M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $475.5M $496M $494.3M $534.8M --
Depreciation & Amoritzation $63.1M $64.6M $58.8M $56.7M --
Stock-Based Compensation $25.7M $35.6M $35.9M $28M --
Change in Accounts Receivable $17.1M -$32.8M -$19.8M -$9M --
Change in Inventories -- -- -- -- --
Cash From Operations $51.7M $1.5B $508.7M $218.6M --
 
Capital Expenditures $234M $103.6M $44.9M $35.8M $53.7M
Cash Acquisitions $39.9M -- -- -- --
Cash From Investing -$2B -$4.6B -$1.4B -$592.8M --
 
Dividends Paid (Ex Special Dividend) $135.3M $146.7M $156.2M $162.9M --
Special Dividend Paid
Long-Term Debt Issued -- -- $6.1B $4B --
Long-Term Debt Repaid -- -$13M -$6B -$4.1B --
Repurchase of Common Stock $147.4M $119.3M $16.1M $16.8M --
Other Financing Activities -- -- -- -- --
Cash From Financing $4B -$2.3B $566M $767.4M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$5.4B -$313.7M $393.2M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$182.3M $1.4B $463.9M $182.8M --
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $496M $494.3M $534.8M $304.3M --
Depreciation & Amoritzation $16.2M $15M $14.1M $75M --
Stock-Based Compensation $35.6M $35.9M $28M $28.4M --
Change in Accounts Receivable -$32.8M -$19.8M -$9M -$3.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $508.7M $218.6M -$573.5M --
 
Capital Expenditures $103.6M $44.9M $35.8M $53.7M --
Cash Acquisitions -- -- -- $279K --
Cash From Investing -$4.6B -$1.4B -$592.8M $1.7B --
 
Dividends Paid (Ex Special Dividend) $146.7M $156.2M $162.9M $171.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $6.1B $4B $1B --
Long-Term Debt Repaid -$13M -$6B -$4.1B -$700M --
Repurchase of Common Stock $119.3M $16.1M $16.8M $54.3M --
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.3B $566M $767.4M $603.4M --
 
Beginning Cash (CF) $20.7B $6.2B $4.5B $4.7B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.4B -$313.7M $393.2M $1.8B --
Ending Cash (CF) $15.3B $5.8B $4.9B $6.8B --
 
Levered Free Cash Flow $1.4B $463.9M $182.8M -$627.1M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

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

Buy
51
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Buy
75
PRLB alert for Feb 10

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 10

Strategy, Inc. [MSTR] is up 2.59% over the past day.

Sell
10
MOH alert for Feb 10

Molina Healthcare, Inc. [MOH] is down 3% over the past day.

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

Show me the best stock