Financhill
Sell
22

SDXOF Quote, Financials, Valuation and Earnings

Last price:
$52.11
Seasonality move :
6.68%
Day range:
$52.11 - $52.11
52-week range:
$49.80 - $84.75
Dividend yield:
5.26%
P/E ratio:
10.15x
P/S ratio:
0.29x
P/B ratio:
3.02x
Volume:
--
Avg. volume:
369
1-year change:
-37.87%
Market cap:
$7.6B
Revenue:
$26.5B
EPS (TTM):
$5.14
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $20.8B $22.2B $24B $25.7B $26.5B
Revenue Growth (YoY) -3.15% 6.75% 7.87% 7.21% 2.88%
 
Cost of Revenues $17.9B $19.6B $21.1B $22.7B $23.4B
Gross Profit $2.9B $2.7B $2.8B $3B $3.1B
Gross Profit Margin 13.9% 11.94% 11.86% 11.81% 11.62%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $1.8B $1.9B $1.9B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $1.8B $1.9B $1.9B $1.9B
Operating Income $678.8M $842.7M $984.3M $1.2B $1.2B
 
Net Interest Expenses $141M $132.8M $197.1M $194.5M $189M
EBT. Incl. Unusual Items $273.7M $787.8M $780.9M $1.1B $976.9M
Earnings of Discontinued Ops. -- $198.6M $247.9M -$615.9M --
Income Tax Expense $119.5M $226M $191.8M $269M $214.3M
Net Income to Company $405.1M $891M $897.4M $1.1B $1.1B
 
Minority Interest in Earnings -$2.4M $6.6M $8.5M $9.7M $12.1M
Net Income to Common Excl Extra Items $163.7M $570.6M $601.8M $807.1M $775.8M
 
Basic EPS (Cont. Ops) $1.14 $5.21 $5.76 $1.24 $5.23
Diluted EPS (Cont. Ops) $1.14 $5.15 $5.70 $1.23 $5.17
Weighted Average Basic Share $146M $146.3M $146.1M $146.5M $146M
Weighted Average Diluted Share $147.6M $148.1M $147.7M $148.1M $147.6M
 
EBITDA $1.4B $1.3B $1.5B $1.7B $1.7B
EBIT $678.8M $842.7M $984.3M $1.2B $1.2B
 
Revenue (Reported) $20.8B $22.2B $24B $25.7B $26.5B
Operating Income (Reported) $678.8M $842.7M $984.3M $1.2B $1.2B
Operating Income (Adjusted) $678.8M $842.7M $984.3M $1.2B $1.2B
Period Ending 2003-02-28 2004-02-28 2005-02-28 2006-02-28 2007-02-28
Revenue $3.2B -- $3.9B $3.9B $4.5B
Revenue Growth (YoY) 9.77% -- 8.72% 0.51% 13.89%
 
Cost of Revenues -- -- $3.3B $3.4B $3.8B
Gross Profit -- -- $550.3M $560.2M $658.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $372.8M $372.5M $428.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $412.7M $371.5M $419.8M
Operating Income $3.2B -- $137.6M $188.8M $238.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- $101.7M $159.6M $206.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $37.9M $61.2M $73.3M
Net Income to Company -- -- $277.1M $377.5M --
 
Minority Interest in Earnings -- -- -$3M -$2M -$4M
Net Income to Common Excl Extra Items $45.8M -- $61.8M $95.4M $129.7M
 
Basic EPS (Cont. Ops) $0.28 -- $0.39 $0.62 $0.83
Diluted EPS (Cont. Ops) $0.28 -- $0.39 $0.61 $0.82
Weighted Average Basic Share $161.2M -- $159M $155.9M $156M
Weighted Average Diluted Share $164.3M -- $159M $157.2M $158.4M
 
EBITDA $3.2B -- $137.6M $188.8M $238.6M
EBIT $3.2B -- $137.6M $188.8M $238.6M
 
Revenue (Reported) $3.2B -- $3.9B $3.9B $4.5B
Operating Income (Reported) $3.2B -- $137.6M $188.8M $238.6M
Operating Income (Adjusted) $3.2B -- $137.6M $188.8M $238.6M
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $20.8B $23.2B $23.4B $25.7B $26.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $17.9B $19.9B $21B $22.7B $23.4B
Gross Profit $2.9B $3.3B $2.5B $3B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.2B $1.7B $1.9B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2.2B $1.7B $1.9B $1.9B
Operating Income $678.8M $1.2B $812.5M $1.2B $1.2B
 
Net Interest Expenses $141M $134.4M $191.2M $194.5M $190.1M
EBT. Incl. Unusual Items $273.6M $1.1B $614.5M $1.1B $974.6M
Earnings of Discontinued Ops. -- -- $358.8M -$613.9M --
Income Tax Expense $119.5M $290.7M $142.1M $269.2M $217.4M
Net Income to Company $405.1M $1.2B $892.8M $1.1B $1.1B
 
Minority Interest in Earnings -$2.4M $10.5M $5.2M $9.7M $12.1M
Net Income to Common Excl Extra Items $163.7M $773.7M $485.4M $806.3M $770.4M
 
Basic EPS (Cont. Ops) $1.14 $5.22 $5.74 $1.25 $5.19
Diluted EPS (Cont. Ops) $1.13 $5.15 $5.71 $1.23 $5.14
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.4B $1.7B $1.3B $1.7B $1.7B
EBIT $678.8M $1.2B $812.5M $1.2B $1.2B
 
Revenue (Reported) $20.8B $23.2B $23.4B $25.7B $26.4B
Operating Income (Reported) $678.8M $1.2B $812.5M $1.2B $1.2B
Operating Income (Adjusted) $678.8M $1.2B $812.5M $1.2B $1.2B
Period Ending 2021-12-08 2022-12-08 2023-12-08 2024-12-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $5.4B $4.5B $2.2B $2.4B $2.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.4B $4.3B $3.3B $3.5B $3.7B
Inventory $316.4M $379.1M $364.7M $373M $373.4M
Prepaid Expenses $214.8M $227.3M $229M $197M $202.5M
Other Current Assets $1.2M -- -- -- --
Total Current Assets $11.4B $10.2B $12.4B $7.1B $7.4B
 
Property Plant And Equipment $1.6B $1.4B $1.4B $1.4B $1.4B
Long-Term Investments $1.5B $1.7B $1.9B $1.2B $1.2B
Goodwill $6.9B $6.6B $6.1B $6.2B --
Other Intangibles $743.2M $679.7M $489.6M $482.2M --
Other Long-Term Assets $37.7M $172.4M $84.2M $68.6M --
Total Assets $22.4B $21B $22.6B $16.6B $17.4B
 
Accounts Payable $2.6B $2.7B $2.7B $2.9B $3.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $207.6M $184.4M $161.7M $162.6M --
Other Current Liabilities $3.7B $3.5B $1.1M $1.1M --
Total Current Liabilities $10.5B $9.3B $10.6B $6.6B $6.8B
 
Long-Term Debt $7.3B $6.5B $6.2B $5.1B $5.2B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $16.6B $17.6B $12.4B $12.9B
 
Common Stock $696.5M $593.3M $640.4M $653.1M $690.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.7B $4.4B $4.9B $4.2B $4.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.3M $10.1M $13M $17.7M $15.2M
Total Equity $3.7B $4.4B $4.9B $4.2B $4.4B
 
Total Liabilities and Equity $22.4B $21B $22.6B $16.6B $17.4B
Cash and Short Terms $5.4B $4.5B $2.2B $2.4B $2.4B
Total Debt $8.3B $6.7B $6.4B $5.2B $5.4B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $4.2B $3.2B $2.2B $2.4B --
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.4B $4.3B $3.3B $3.5B --
Inventory $302M $352.9M $354.1M $356.1M --
Prepaid Expenses $228.8M $251.6M $243.7M $213.5M --
Other Current Assets $1.2M -- -- -- --
Total Current Assets $11.4B $10.2B $12.4B $7.1B --
 
Property Plant And Equipment $1.6B $1.4B $1.4B $1.4B --
Long-Term Investments -- -- -- -- --
Goodwill $6.9B $6.6B $6.1B $6.2B --
Other Intangibles $743.2M $679.7M $489.6M $482.2M --
Other Long-Term Assets $37.7M $172.4M $84.2M $68.6M --
Total Assets $22.4B $21B $22.7B $16.6B --
 
Accounts Payable $2.6B $2.7B $2.7B $2.9B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $207.6M $184.4M $161.7M $162.6M --
Other Current Liabilities $3.7B $3.5B $1.1M $1.1M --
Total Current Liabilities $10.4B $9.3B $10.7B $6.5B --
 
Long-Term Debt $6.4B $5.7B $5.5B $4.4B --
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $16.5B $17.7B $12.4B --
 
Common Stock $696M $591.4M $644.8M $652.5M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $8.3M $10M $13.1M $17.7M --
Total Equity $3.7B $4.4B $5B $4.2B --
 
Total Liabilities and Equity $22.4B $21B $22.7B $16.6B --
Cash and Short Terms $4.2B $3.2B $2.2B $2.4B --
Total Debt -- -- -- -- --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $405.1M $891M $897.4M $1.1B $1.1B
Depreciation & Amoritzation $718.3M $501.5M $485.3M $507.8M $538.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$314.3M -$515.7M -$216.1M -$230.1M -$273.6M
Change in Inventories -- -$79M -$11.7M -$2.2M $9.9M
Cash From Operations $1.2B $1.1B $1.5B $1.4B $1.1B
 
Capital Expenditures $353.8M $291.9M $358.1M $386.8M $365.9M
Cash Acquisitions $104M $138.3M $35M $99.4M $114.3M
Cash From Investing -$378.8M -$423.6M -$570M -$1.1B -$428.6M
 
Dividends Paid (Ex Special Dividend) -- $322.6M $373M $1.5B $426.4M
Special Dividend Paid
Long-Term Debt Issued $1.3B $122.1M $578M $420.6M --
Long-Term Debt Repaid -$6M -$769.2M -$584.4M -$1.3B --
Repurchase of Common Stock $13.1M $14.3M $60.4M $56.2M $95.6M
Other Financing Activities -$16.7M -$23.1M -$48.9M $1.2B --
Cash From Financing $959.7M -$1.2B -$671.7M -$1.5B -$582.4M
 
Beginning Cash (CF) $5.1B $4.5B $2.2B $2.4B $2.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$345.6M $13.8M -$1.2B -$48.4M
Ending Cash (CF) $6.9B $4.3B $2B $1.2B $2.3B
 
Levered Free Cash Flow $819.8M $843.8M $1.1B $1B $693.4M
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 -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $7M --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $405.1M $1.2B $892.8M $1.1B $1.1B
Depreciation & Amoritzation $718.2M $574.8M $485.5M $507.8M $556.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$315.1M -$665.1M -$191M -$227.2M -$282.8M
Change in Inventories $29.5K -$74M -$11.5M -$2.2M $10.2M
Cash From Operations $1.2B $1.1B $1.5B $1.4B $1.1B
 
Capital Expenditures $353.7M $378M $254.1M $280.6M $378.2M
Cash Acquisitions $103.9M $71.2M $35.2M $99.4M $118.1M
Cash From Investing -$378.7M -$429.8M -$571.7M -$1.1B -$442.9M
 
Dividends Paid (Ex Special Dividend) -- $336.8M $363M $1.5B $440.7M
Special Dividend Paid
Long-Term Debt Issued $1.3B $118.7M $588.7M $423.2M --
Long-Term Debt Repaid -$6.1M -$783.6M -$595.2M -$1.3B --
Repurchase of Common Stock $13.2M $14.9M $58.8M $56.2M $98.8M
Other Financing Activities -$16.7M -- -$50.2M $1.2B --
Cash From Financing $958.5M -$1.3B -$660.2M -$1.5B -$601.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$417.3M $48.6M -$1.2B -$50M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $819.7M $736.4M $1.2B $1.1B $716.7M
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 -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- $7M --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock