Financhill
Buy
75

SCTBF Quote, Financials, Valuation and Earnings

Last price:
$15.75
Seasonality move :
0.72%
Day range:
$15.75 - $15.75
52-week range:
$12.56 - $16.25
Dividend yield:
3%
P/E ratio:
18.32x
P/S ratio:
0.58x
P/B ratio:
2.22x
Volume:
33
Avg. volume:
57
1-year change:
21.15%
Market cap:
$9B
Revenue:
$15.3B
EPS (TTM):
$0.86
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.8B $12.5B $13.2B $14.8B $15.3B
Revenue Growth (YoY) 0.44% 6.97% 4.94% 12.51% 3.39%
 
Cost of Revenues $9.7B $10.5B $10.8B $12B $12.4B
Gross Profit $2.1B $2B $2.4B $2.8B $2.9B
Gross Profit Margin 17.52% 16.3% 17.88% 18.68% 19.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.6B $1.8B $2.1B $2.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.5B $1.6B $1.9B $2B
Operating Income $498.2M $582.3M $718.6M $877.2M $969.1M
 
Net Interest Expenses $57.1M $53.9M $98.7M $247.6M $158.2M
EBT. Incl. Unusual Items $363.6M $499.5M $560.9M $261.1M $657.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.7M $139.4M $139.3M $144.7M $174.7M
Net Income to Company $418.2M $546.9M $640.7M $466.1M $879.2M
 
Minority Interest in Earnings $327.7K $116.5K $592.9K $1.1M $1.1M
Net Income to Common Excl Extra Items $264.2M $365.1M $426.5M $122.2M $489.2M
 
Basic EPS (Cont. Ops) $0.60 $0.83 $0.91 $0.21 $0.85
Diluted EPS (Cont. Ops) $0.60 $0.83 $0.91 $0.21 $0.85
Weighted Average Basic Share $438.9M $438.6M $468.3M $572.9M $572.9M
Weighted Average Diluted Share $438.9M $438.6M $468.3M $572.9M $572.9M
 
EBITDA $747.9M $931.1M $1.1B $1.3B $1.4B
EBIT $422.8M $582.3M $718.6M $877.2M $969.1M
 
Revenue (Reported) $11.8B $12.5B $13.2B $14.8B $15.3B
Operating Income (Reported) $498.2M $582.3M $718.6M $877.2M $969.1M
Operating Income (Adjusted) $422.8M $582.3M $718.6M $877.2M $969.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $3.4B $3.7B $3.9B $4B
Revenue Growth (YoY) 5.78% 7.97% 8.52% 4.21% 4.86%
 
Cost of Revenues $2.6B $2.7B $3B $3B $3.2B
Gross Profit $579.6M $685.3M $749.9M $815.8M $868.7M
Gross Profit Margin 18.33% 20.08% 20.25% 21.13% 21.46%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $403.7M $480.1M $511.7M $544.9M $560.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $403.7M $480.1M $511.7M $544.9M $560.1M
Operating Income $175.9M $205.2M $238.2M $270.9M $308.6M
 
Net Interest Expenses $11.4M $28.6M $57.8M $64.4M $47.5M
EBT. Incl. Unusual Items $148.5M $140.2M -$148.2M $149.9M $106M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.4M $39M $43M $39.2M $41.3M
Net Income to Company -$324.4M -- -- -- --
 
Minority Interest in Earnings $231.3K $189.6K -$92.5K $383.8K $630.4K
Net Income to Common Excl Extra Items $109.4M $102.5M -$189.9M $112.1M $66.3M
 
Basic EPS (Cont. Ops) $0.25 $0.18 -$0.33 $0.19 $0.11
Diluted EPS (Cont. Ops) -- $0.18 -$0.33 $0.19 $0.11
Weighted Average Basic Share $438.5M $573.4M $572.9M $572.9M $572.9M
Weighted Average Diluted Share $438.5M $573.4M $572.9M $572.9M $572.9M
 
EBITDA $259M $298.8M $339.8M $371.2M $414.6M
EBIT $175.9M $205.2M $238.2M $270.9M $308.6M
 
Revenue (Reported) $3.2B $3.4B $3.7B $3.9B $4B
Operating Income (Reported) $175.9M $205.2M $238.2M $270.9M $308.6M
Operating Income (Adjusted) $175.9M $205.2M $238.2M $270.9M $308.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.5B $12.7B $14.7B $15.1B $15.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.2B $10.3B $11.7B $12B $12.4B
Gross Profit $2.3B $2.4B $2.9B $3.1B $3.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.7B $2.1B $2.1B $2.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.7B $2.1B $2.1B $2.2B
Operating Income $605.3M $693.3M $875.6M $958.7M $1.1B
 
Net Interest Expenses $49.2M $59.8M $189.2M $240.1M $197.3M
EBT. Incl. Unusual Items $466.2M $520.9M $283.6M $590.2M $684.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $128.7M $146.1M $146.6M $146.9M $196.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $1.9K $279.5K $1.2M $763.3K $1.9M
Net Income to Common Excl Extra Items $341.9M $380.1M $142.2M $449.3M $494.4M
 
Basic EPS (Cont. Ops) $0.78 $0.81 $0.25 $0.78 $0.86
Diluted EPS (Cont. Ops) -- $0.81 $0.25 $0.78 $0.86
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $940.9M $1B $1.3B $1.4B $1.5B
EBIT $605.3M $693.3M $875.6M $958.7M $1.1B
 
Revenue (Reported) $12.5B $12.7B $14.7B $15.1B $15.6B
Operating Income (Reported) $605.3M $693.3M $875.6M $958.7M $1.1B
Operating Income (Adjusted) $605.3M $693.3M $875.6M $958.7M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.4B $9.6B $11.1B $11.4B $11.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.7B $7.8B $8.9B $9.1B $9.3B
Gross Profit $1.7B $1.8B $2.2B $2.3B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.3B $1.6B $1.6B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.3B $1.6B $1.6B $1.6B
Operating Income $483.6M $521.8M $660.4M $724.7M $799.5M
 
Net Interest Expenses $33.5M $50.4M $157.9M $181.2M $145M
EBT. Incl. Unusual Items $384.1M $403.1M $127.9M $451.8M $479.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $104M $110.6M $117.7M $120M $141.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $111.9K $505.2K $1.2M $763.3K $1.5M
Net Income to Common Excl Extra Items $281.3M $296.1M $14.1M $336M $342.3M
 
Basic EPS (Cont. Ops) $0.64 $0.62 $0.02 $0.59 $0.59
Diluted EPS (Cont. Ops) $0.39 $0.62 $0.02 $0.59 $0.59
Weighted Average Basic Share $1.3B $1.5B $1.7B $1.7B $1.7B
Weighted Average Diluted Share $1.3B $1.5B $1.7B $1.7B $1.7B
 
EBITDA $650.3M $773.5M $960.7M $1B $1.1B
EBIT $483.6M $521.8M $660.4M $724.7M $799.5M
 
Revenue (Reported) $9.4B $9.6B $11.1B $11.4B $11.7B
Operating Income (Reported) $483.6M $521.8M $660.4M $724.7M $799.5M
Operating Income (Adjusted) $483.6M $521.8M $660.4M $724.7M $799.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $576.4M $553.6M $623.8M $819.5M $689.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $1.7B $2B $2.1B $2.1B
Inventory $46.3M $57.9M $160.3M $146.7M $157.8M
Prepaid Expenses $142.3M $150.9M $276.8M $260.2M $230.4M
Other Current Assets $13.9M $14M $13M $15.3M $12.8M
Total Current Assets $3.1B $3B $3.8B $4.1B $4B
 
Property Plant And Equipment $805.5M $754.4M $869.8M $857.6M $799.4M
Long-Term Investments -- $155.7M $376.7M $383.1M $342.2M
Goodwill $2.6B $2.6B $4.9B $5.1B $5B
Other Intangibles $392.2M $394.2M $934.1M $891.7M $817.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.2B $7.2B $11.3B $11.7B $11.4B
 
Accounts Payable $222.3M $224M $462.6M $508.7M $453.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $107M $99.2M $143.5M $132.4M $132.3M
Other Current Liabilities $101.7M $94.1M $89.3M $102.9M $98.4M
Total Current Liabilities $3B $2.8B $2.9B $4B $3.3B
 
Long-Term Debt $1.4B $1.6B $4.4B $3.5B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $4.9B $7.8B $8.1B $7.5B
 
Common Stock $44.6M $40.3M $55M $56.9M $51.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $2.3B $3.5B $3.6B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $883.6K $1.3M $297.7K $362K
Total Equity $2.2B $2.3B $3.5B $3.6B $3.9B
 
Total Liabilities and Equity $7.2B $7.2B $11.3B $11.7B $11.4B
Cash and Short Terms $576.4M $553.6M $623.8M $819.5M $689.3M
Total Debt $2B $2.1B $4.5B $4.5B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $482M $531.3M $496M $696.1M $824M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5B $3.2B $3.5B $3.6B --
Total Current Assets $3B $3.7B $3.9B $4.3B $4.5B
 
Property Plant And Equipment $758.6M $794.9M $822.9M $843.6M $868.3M
Long-Term Investments $88.6M $164.4M $181.1M $167.4M $146.2M
Goodwill $2.6B $4.7B $5B $5.2B --
Other Intangibles $416.3M $914.4M $890.5M $865.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $7.1B $10.7B $11.3B $11.8B $12B
 
Accounts Payable $2.2B $2.5B $2.8B $2.8B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $101.6M $135M $136.1M $135.1M --
Other Current Liabilities $2.2B $2.5B $2.8B $2.8B --
Total Current Liabilities $2.9B $3.6B $3.7B $3.9B $3B
 
Long-Term Debt $1.6B $4.2B $3.7B $3.7B $4.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $8.2B $7.7B $8B $7.9B
 
Common Stock $41.7M $32.9M $52.8M $56.6M $61M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1M $1.4M $552.3K -$98.7K $212.7K
Total Equity $2.2B $2.4B $3.6B $3.8B $4.1B
 
Total Liabilities and Equity $7.1B $10.7B $11.3B $11.8B $12B
Cash and Short Terms $482M $531.3M $496M $696.1M $824M
Total Debt $2.3B $4.4B $3.8B $3.8B $4.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $418.2M $546.9M $640.7M $466.1M $879.2M
Depreciation & Amoritzation $325.1M $348.8M $349.2M $393.4M $412.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $13.4M $13.6M -$192M -$181M -$79.2M
Change in Inventories -- -- -- -- --
Cash From Operations $881.7M $696.6M $554.8M $702.9M $753.6M
 
Capital Expenditures $191.8M $207.9M $224.9M $241.4M $218M
Cash Acquisitions -$183.7M $144.9M $3.2B $15.2M $16.4M
Cash From Investing -$375.5M -$352.8M -$3.4B -$256.6M -$234.4M
 
Dividends Paid (Ex Special Dividend) -$191.4M $170.1M $158.5M $186.2M $205.9M
Special Dividend Paid
Long-Term Debt Issued $349.6M $761.1M $3.1B $2B $1.3B
Long-Term Debt Repaid -$460M -$816.6M -$792.3M -$2B -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$399.6M -$332.6M $3B -$279.3M -$578M
 
Beginning Cash (CF) $431.2M $531.2M $606.8M $788.1M $672.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $106.6M $10.4M $149.6M $152.5M -$48.7M
Ending Cash (CF) $515.6M $540.7M $770.7M $926.1M $633.5M
 
Levered Free Cash Flow $689.9M $488.7M $329.9M $461.5M $535.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$324.4M -- -- -- --
Depreciation & Amoritzation -$152.3M -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $28.6M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $174.2M $289.1M $203.1M $277.1M $344.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $35.1M -- -- -- --
Cash From Investing -$138.8M -$3.1B -$72.7M -$28.4M -$58.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$59.9M $3B -$161.9M -$76.5M -$209.1M
 
Beginning Cash (CF) $452.3M $516.4M $474.1M $678.9M $801.6M
Foreign Exchange Rate Adjustment -- -- -- -$6.9M -$2.4M
Additions / Reductions -$24.5M $215.6M -$31.4M $165.3M $74.5M
Ending Cash (CF) $427.8M $732M $442.7M $837.3M $873.7M
 
Levered Free Cash Flow $174.2M $289.1M $203.1M $277.1M $344.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $618.8M $651.5M $483.6M $712.4M $1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$145.3M -- -- --
Cash From Investing -$458.1M -$3.3B -$254M -$238M -$245.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$529.5M $2.8B -$280.9M -$295.5M -$676.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$392.6M $146.5M -$37.8M $164.9M $65.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $618.8M $651.5M $483.6M $712.4M $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $313.7M $367.9M $318.2M $332.6M $604.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$222.8M -$3.2B -$196.9M -$178.6M -$196.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$182.7M $2.9B -$235.5M -$254.1M -$366.7M
 
Beginning Cash (CF) $1.7B $1.2B $1.5B $1.7B $2.1B
Foreign Exchange Rate Adjustment $119K -- -- $476.5K -$29.5M
Additions / Reductions -$91.7M $48.8M -$114.2M -$99.7M $11.8M
Ending Cash (CF) $1.6B $1.3B $1.4B $1.6B $2B
 
Levered Free Cash Flow $313.7M $367.9M $318.2M $332.6M $604.2M

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