Financhill
Buy
62

SHLAF Quote, Financials, Valuation and Earnings

Last price:
$359.16
Seasonality move :
-2.08%
Day range:
$359.16 - $359.16
52-week range:
$273.50 - $399.43
Dividend yield:
1.9%
P/E ratio:
33.95x
P/S ratio:
3.01x
P/B ratio:
12.70x
Volume:
--
Avg. volume:
1
1-year change:
25.14%
Market cap:
$38.6B
Revenue:
$12.8B
EPS (TTM):
--
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.3B $12.3B $11.9B $12.8B $12.8B
Revenue Growth (YoY) 0.04% 8.41% -3.34% 7.66% -0.25%
 
Cost of Revenues $4.5B $8.8B $8.7B $9.2B $9.1B
Gross Profit $6.9B $3.5B $3.2B $3.6B $3.7B
Gross Profit Margin 60.76% 28.37% 26.57% 27.97% 28.99%
 
R&D Expenses -- $243.9M $217.8M $215.9M $210.1M
Selling, General & Admin $461.9M $2.2B $2.2B $2.3B $2.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.8B $2.2B $2.2B $2.3B $2.3B
Operating Income $1.1B $1.2B $923.5M $1.3B $1.4B
 
Net Interest Expenses $32M $70M $66M $61.2M $73.8M
EBT. Incl. Unusual Items $1.1B $1.2B $900.5M $1.3B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $233.6M $265.8M $203.1M $267.1M $297.5M
Net Income to Company $1.1B $963.6M $690M $1B $1.1B
 
Minority Interest in Earnings -$55.5M $58M $51.3M $76.8M $68.1M
Net Income to Common Excl Extra Items $770.1M $963.6M $690M $1B $1.1B
 
Basic EPS (Cont. Ops) $7.17 $8.42 $5.93 $8.96 $10.03
Diluted EPS (Cont. Ops) $7.16 $8.41 $5.93 $8.95 $10.02
Weighted Average Basic Share $107.5M $107.6M $107.7M $107.5M $107.5M
Weighted Average Diluted Share $107.6M $107.7M $107.7M $107.7M $107.7M
 
EBITDA $1.5B $1.6B $1.3B $1.7B $1.8B
EBIT $1.1B $1.2B $923.5M $1.3B $1.4B
 
Revenue (Reported) $11.3B $12.3B $11.9B $12.8B $12.8B
Operating Income (Reported) $1.1B $1.2B $923.5M $1.3B $1.4B
Operating Income (Adjusted) $1.1B $1.2B $923.5M $1.3B $1.4B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $3.2B $2.8B $3.3B $3.2B $3.3B
Revenue Growth (YoY) 21.03% -10.88% 15.8% -0.82% 3.26%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $350.3M $199M $356M $360.5M $418.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $338.2M $203.1M $358.3M $373.7M $419.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.5M $45.6M $79M $84M $88.3M
Net Income to Company $666.5M -- $373.9M $344.7M $455.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $238.3M $133.7M $241.4M $257.6M $296.5M
 
Basic EPS (Cont. Ops) $2.33 $1.35 $2.39 $2.51 $2.93
Diluted EPS (Cont. Ops) $2.22 $1.24 $2.25 $2.40 $2.76
Weighted Average Basic Share $101.7M $98.8M $99.8M $102.1M $100.8M
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $366.7M $216.6M $356M $360.5M $418.7M
EBIT $366.7M $216.6M $356M $360.5M $418.7M
 
Revenue (Reported) $3.2B $2.8B $3.3B $3.2B $3.3B
Operating Income (Reported) $350.3M $199M $356M $360.5M $418.7M
Operating Income (Adjusted) $366.7M $216.6M $356M $360.5M $418.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $12.3B $11.9B $12.5B $12.8B $12.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $8.4B $8.8B $8.8B $8.7B
Gross Profit -- $3.5B $3.7B $4B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $2.5B $2.5B $2.7B $2.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $2.5B $2.5B $2.7B $2.6B
Operating Income $1.3B $1B $1.2B $1.4B $1.5B
 
Net Interest Expenses -- $79.4M $84.1M $47.4M $15M
EBT. Incl. Unusual Items $1.3B $1B $1.1B $1.4B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $274.6M $218.2M $255.6M $278.2M $303.5M
Net Income to Company -- $724.5M $925.2M $1.1B $1.2B
 
Minority Interest in Earnings -- $54.8M $64.2M $72.1M $69.2M
Net Income to Common Excl Extra Items $921.8M $776.4M $883.6M $1.1B $1.2B
 
Basic EPS (Cont. Ops) $8.78 $6.70 $7.62 $9.44 $10.61
Diluted EPS (Cont. Ops) $8.29 $6.69 $7.62 $9.43 $10.58
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $1.4B $1.5B $1.8B $1.9B
EBIT $1.3B $1B $1.2B $1.4B $1.5B
 
Revenue (Reported) $12.3B $11.9B $12.5B $12.8B $12.8B
Operating Income (Reported) $1.3B $1B $1.2B $1.4B $1.5B
Operating Income (Adjusted) $1.3B $1B $1.2B $1.4B $1.5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $6B $5.7B $6.3B $6.3B $6.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income $668.7M $427.4M $660.5M $694.6M $784.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $642.2M $406.6M $654.1M $712.4M $781.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $141M $93.2M $145.9M $157.3M $163.9M
Net Income to Company $666.5M -- $669.8M $683.3M $816.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $473.8M $289.6M $470.3M $523.1M $582.2M
 
Basic EPS (Cont. Ops) $4.41 $2.69 $4.38 $4.86 $5.44
Diluted EPS (Cont. Ops) $4.29 $2.58 $4.23 $4.74 $5.27
Weighted Average Basic Share $215M $215M $215M $215.3M $214.5M
Weighted Average Diluted Share $113.3M $116.1M $115.2M $113.2M $113.7M
 
EBITDA $685.1M $445M $660.5M $694.6M $784.5M
EBIT $685.1M $445M $660.5M $694.6M $784.5M
 
Revenue (Reported) $6B $5.7B $6.3B $6.3B $6.4B
Operating Income (Reported) $668.7M $427.4M $660.5M $694.6M $784.5M
Operating Income (Adjusted) $685.1M $445M $660.5M $694.6M $784.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8B $4.2B $3.7B $4.2B $4.5B
Short Term Investments $1B $1.1B $1.4B $1.5B $1.6B
Accounts Receivable, Net $2.5B $3.2B $3.1B $3.1B $2.9B
Inventory $1.1B $1.3B $1.5B $1.5B $1.3B
Prepaid Expenses $130.5M $111.9M $113.5M $137.8M $113.7M
Other Current Assets -- -- -- -- --
Total Current Assets $8.4B $9.1B $8.8B $9.3B $9.1B
 
Property Plant And Equipment $1.7B $1.6B $1.5B $1.6B $1.5B
Long-Term Investments -- $581.7M $553.4M $533.5M $591.4M
Goodwill $1B $1.1B $1.1B $1.2B $1.2B
Other Intangibles $414.3M $440.9M $432.5M $431M $389.6M
Other Long-Term Assets -- -- -- $45.2M $52M
Total Assets $12.4B $13.1B $12.8B $13.4B $13.2B
 
Accounts Payable $896.2M $1B $1B $1.1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $125.9M $123.6M $123M $145.2M $148.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.1B $6.5B $6.8B $6.6B $6.4B
 
Long-Term Debt $510.5M $984.5M $511.2M $444.4M $497.7M
Capital Leases -- -- -- -- --
Total Liabilities $7.9B $8.3B $8B $7.8B $7.7B
 
Common Stock $12.6M $12.1M $11.9M $13.1M $12.1M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.5B $4.7B $4.7B $5.5B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $132.8M $139.4M $123.2M $123.6M $104.8M
Total Equity $4.6B $4.9B $4.8B $5.6B $5.6B
 
Total Liabilities and Equity $12.4B $13.1B $12.8B $13.4B $13.2B
Cash and Short Terms $3.9B $4.2B $3.7B $4.2B $4.5B
Total Debt $608.9M $1.1B $634.5M $589.3M $645.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $2.6B $2.5B $2.5B $2.6B $2.5B
Short Term Investments $1.2B $974.5M $865.2M $1.4B $2B
Accounts Receivable, Net $2.3B $2.2B $2.3B $2.3B $2.4B
Inventory $1.2B $1.5B $1.5B $1.4B $1.3B
Prepaid Expenses $149.8M $163.5M $177.9M $178M $194.1M
Other Current Assets -- -- -- -- --
Total Current Assets $8.6B $8.5B $8.6B $9.1B $9.6B
 
Property Plant And Equipment $1.7B $1.5B $1.5B $1.5B $1.6B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12.6B $12.5B $12.6B $13B $14.2B
 
Accounts Payable $1.2B $1.2B $1.4B $1.4B $1.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $124.9M $120.5M $132.3M $145.7M $167.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6.4B $6.9B $6.5B $6.6B $6.9B
 
Long-Term Debt $483.2M $215.9M $192.4M $54.5M $144M
Capital Leases -- -- -- -- --
Total Liabilities $8B $8.1B $7.7B $7.8B $8.3B
 
Common Stock $11.9M $11.5M $12.2M $12.2M $13.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $128.1M $123.6M $109M $110.1M $109M
Total Equity $4.7B $4.4B $4.9B $5.2B $5.9B
 
Total Liabilities and Equity $12.6B $12.5B $12.6B $13B $14.2B
Cash and Short Terms $3.8B $3.5B $3.4B $4B $4.5B
Total Debt $590.7M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $963.6M $690M $1B $1.1B
Depreciation & Amoritzation $395.7M $370.8M $360.2M $388.4M $374.7M
Stock-Based Compensation $35.2M $20.8M $25.1M $20M $26.1M
Change in Accounts Receivable -$90.7M -$262.5M -$138.2M -$60.1M $60.2M
Change in Inventories -$26.7M -$200.2M -$296.3M $70.1M $115.8M
Cash From Operations $1.7B $1.4B $720.4M $1.4B $1.8B
 
Capital Expenditures $150.4M $144.4M $136.1M $113.5M $123.8M
Cash Acquisitions -$131.2M $154.2M $171.7M $76.8M $138.5M
Cash From Investing -$647.4M -$409.1M -$676.4M $49M -$598.4M
 
Dividends Paid (Ex Special Dividend) -$458.7M $470.3M $451.3M $478.5M $610.9M
Special Dividend Paid
Long-Term Debt Issued $19.2M $7.7M $3.1M -- $3.4M
Long-Term Debt Repaid -$153.6M -$21.9M -$18.9M -$454.4M -$11.4M
Repurchase of Common Stock -$14.9M -- $51.3M $4.5M $73.8M
Other Financing Activities -$68.3M -- -- -- -$57.9M
Cash From Financing -$857.6M -$671.6M -$715.1M -$1.2B -$943.6M
 
Beginning Cash (CF) $2.5B $3.1B $2.3B $2.8B $2.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $181.3M $391.6M -$720.4M $203.6M $298.6M
Ending Cash (CF) $2.6B $3.5B $1.6B $2.9B $3.2B
 
Levered Free Cash Flow $1.5B $1.3B $584.3M $1.3B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$666.5M -- -$669.8M -$683.3M --
Depreciation & Amoritzation -$182.3M -- -$186.9M -$183.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$533.5M -- $240.1M $400.8M --
 
Capital Expenditures -$67M -- $20.1M $23.3M --
Cash Acquisitions $115.3M -- $37.8M $44.2M --
Cash From Investing $350.3M -- -$697.7M -$53.2M --
 
Dividends Paid (Ex Special Dividend) $472.1M -- $478.4M $594.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$9.9M -- -$3.3M -$16.6M --
Long-Term Debt Repaid $8.8M -- $447.3M $5.5M --
Repurchase of Common Stock -- -- -- $25.4M --
Other Financing Activities -- -- -- $3.3M --
Cash From Financing $562.2M -- $1.1B $732M --
 
Beginning Cash (CF) $2.7B -- $2.5B $2.6B --
Foreign Exchange Rate Adjustment -$57.1M -- $41.2M -$16.6M --
Additions / Reductions $120.8M -- -$156.9M $8.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$466.5M -- $220M $377.5M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -- $724.5M $925.2M $1.1B $1.2B
Depreciation & Amoritzation -- $368M $364.4M $391M $381M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $961.1M $974.2M $1.6B $1.9B
 
Capital Expenditures $142.7M $141.8M $120.8M $119.5M $119.8M
Cash Acquisitions -$143.8M $134.4M $112.9M $87.9M $382.7M
Cash From Investing -$770.5M -$300.1M $184.4M -$615.4M -$957.9M
 
Dividends Paid (Ex Special Dividend) -$484.6M $456.3M $471.5M $604.7M $758.1M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- $50.8M $30.4M $176.3M
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$660.3M -$1.2B -$863.9M -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$6.3M -$150.1M $97.1M -$390.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $819.3M $853.4M $1.5B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- $10 -- $816.9M
Depreciation & Amoritzation -- -- -- -- $197.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $258.2M -- $819.8M $1.1B $850.8M
 
Capital Expenditures -- -- $70.2M $77.5M $52M
Cash Acquisitions -- -- -- -- -$112.5M
Cash From Investing $0 -- -$70.2M -$77.5M -$206.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- -$778.2M
Special Dividend Paid -- -- -- $1.1M --
Long-Term Debt Issued -- -- -- -- $24.2M
Long-Term Debt Repaid -- -- -- -- -$6.1M
Repurchase of Common Stock -- -- -- -- -$133.1M
Other Financing Activities -- -- -- -- -$191.2M
Cash From Financing -- -- -- -- -$1.2B
 
Beginning Cash (CF) $2.7B -- $2.5B $2.6B --
Foreign Exchange Rate Adjustment -- -- -- -- -$165.8M
Additions / Reductions -- -- -- -- -$548.2M
Ending Cash (CF) $2.7B -- $2.5B $2.6B $2.4B
 
Levered Free Cash Flow $258.2M -- $749.6M $1.1B $798.7M

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
56
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