Financhill
Sell
46

SKFRY Quote, Financials, Valuation and Earnings

Last price:
$26.56
Seasonality move :
7.33%
Day range:
$25.80 - $26.64
52-week range:
$15.86 - $27.59
Dividend yield:
2.91%
P/E ratio:
25.73x
P/S ratio:
1.30x
P/B ratio:
2.26x
Volume:
4.8K
Avg. volume:
10.9K
1-year change:
40.21%
Market cap:
$12.1B
Revenue:
$9.3B
EPS (TTM):
$1.04
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.1B $9.5B $9.6B $9.8B $9.3B
Revenue Growth (YoY) -10.56% 17.08% 0.61% 2.16% -4.58%
 
Cost of Revenues $6.1B $6.9B $7.2B $7.4B $6.8B
Gross Profit $2B $2.6B $2.3B $2.4B $2.5B
Gross Profit Margin 24.79% 27.47% 24.34% 24.52% 26.93%
 
R&D Expenses $273.2M $320.5M $313.9M $311.1M $314.6M
Selling, General & Admin $1.1B $1.2B $1.2B $1.1B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.4B $1.3B $1.2B $1.3B
Operating Income $918M $1.3B $1B $1.2B $1.2B
 
Net Interest Expenses $46M $51.4M $57.9M $101.4M $102.4M
EBT. Incl. Unusual Items $682.7M $1.2B $718.3M $859.2M $856.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $198.4M $289.4M $240.9M $226.5M $208.3M
Net Income to Company $768M $1.3B $843.1M $1B $977.9M
 
Minority Interest in Earnings $19.1M $28.9M $38.1M $36M $39.1M
Net Income to Common Excl Extra Items $486.1M $882.9M $479.7M $638.4M $651.4M
 
Basic EPS (Cont. Ops) $1.03 $1.88 $0.97 $1.32 $1.34
Diluted EPS (Cont. Ops) $1.02 $1.88 $0.97 $1.32 $1.34
Weighted Average Basic Share $455.4M $455.4M $455.4M $455.4M $455.4M
Weighted Average Diluted Share $455.7M $455.4M $455.4M $455.4M $455.4M
 
EBITDA $1.3B $1.6B $1.4B $1.6B $1.6B
EBIT $918M $1.3B $1B $1.2B $1.2B
 
Revenue (Reported) $8.1B $9.5B $9.6B $9.8B $9.3B
Operating Income (Reported) $918M $1.3B $1B $1.2B $1.2B
Operating Income (Adjusted) $918M $1.3B $1B $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.3B $2.4B $2.4B $2.3B $2.4B
Revenue Growth (YoY) 11.09% 1.61% 0.7% -4.63% 3.91%
 
Cost of Revenues $1.7B $1.8B $1.8B $1.6B $1.7B
Gross Profit $643.4M $545.2M $584.3M $628.2M $640.2M
Gross Profit Margin 27.62% 23.03% 24.51% 27.63% 27.1%
 
R&D Expenses $74.9M $73.8M $72.6M $75M $86.2M
Selling, General & Admin $275.8M $268.3M $270.1M $309.4M $324.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $341M $327.7M $306.7M $358.9M $395.9M
Operating Income $302.4M $217.5M $277.6M $269.3M $244.3M
 
Net Interest Expenses $17.1M $29.5M $34.6M $27.3M $33.6M
EBT. Incl. Unusual Items $282.2M $153.4M $202.8M $215M $177.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $71.5M $37.3M $42.5M $58.5M $58.8M
Net Income to Company $299.9M $184.8M $237.5M $244.2M $215.1M
 
Minority Interest in Earnings $7.6M $11.8M $7M $7.8M $8.4M
Net Income to Common Excl Extra Items $210.7M $116M $160.3M $156.5M $118.4M
 
Basic EPS (Cont. Ops) $0.45 $0.23 $0.34 $0.33 $0.24
Diluted EPS (Cont. Ops) $0.45 $0.23 $0.34 $0.33 $0.24
Weighted Average Basic Share $455.4M $455.4M $455.4M $455.4M $455.4M
Weighted Average Diluted Share $455.4M $455.4M $455.4M $455.4M $455.4M
 
EBITDA $377.8M $310.1M $377.4M $368.7M $373.6M
EBIT $302.4M $217.5M $277.6M $269.3M $244.3M
 
Revenue (Reported) $2.3B $2.4B $2.4B $2.3B $2.4B
Operating Income (Reported) $302.4M $217.5M $277.6M $269.3M $244.3M
Operating Income (Adjusted) $302.4M $217.5M $277.6M $269.3M $244.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.4B $9.6B $9.9B $9.3B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $7.1B $7.3B $6.8B $6.8B
Gross Profit $2.6B $2.5B $2.5B $2.5B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $311M $324M $308.9M $315.4M $338.6M
Selling, General & Admin $1.2B $1.2B $1.2B $1.2B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.5B $1.3B $1.4B $1.5B
Operating Income $1.2B $1B $1.2B $1.1B $1B
 
Net Interest Expenses $58.2M $115.9M $147.8M $155.1M $135.8M
EBT. Incl. Unusual Items $1.2B $836.3M $911M $788.4M $696.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $289.7M $240.5M $247M $216M $187.3M
Net Income to Company $1.2B $947.2M $1.1B $942.3M $851.3M
 
Minority Interest in Earnings $30.5M $36.8M $35.1M $40.6M $37.4M
Net Income to Common Excl Extra Items $871.3M $595.7M $663.9M $572.4M $508.8M
 
Basic EPS (Cont. Ops) $1.85 $1.23 $1.38 $1.17 $1.04
Diluted EPS (Cont. Ops) $1.85 $1.23 $1.38 $1.17 $1.04
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.4B $1.6B $1.5B $1.5B
EBIT $1.2B $1B $1.2B $1.1B $1B
 
Revenue (Reported) $9.4B $9.6B $9.9B $9.3B $9.3B
Operating Income (Reported) $1.2B $1B $1.2B $1.1B $1B
Operating Income (Adjusted) $1.2B $1B $1.2B $1.1B $1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.2B $7.2B $7.5B $7B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $5.4B $5.6B $5.1B $5.1B
Gross Profit $2.1B $1.9B $1.9B $2B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $233.8M $237.6M $231.8M $235.9M $259.9M
Selling, General & Admin $885.8M $880M $843.7M $939.6M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $992M $1.1B $1.1B
Operating Income $993.2M $764.3M $944.6M $882.2M $816M
 
Net Interest Expenses $50.5M $85.9M $112.8M $88.7M $106.4M
EBT. Incl. Unusual Items $912M $573.6M $753.1M $674.4M $509.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $226.9M $177.4M $180.9M $169.8M $148M
Net Income to Company $963.2M $657.3M $865.9M $764.1M $627.8M
 
Minority Interest in Earnings $21.7M $29.5M $26.7M $31.3M $29.6M
Net Income to Common Excl Extra Items $685.1M $396.1M $572.2M $504.6M $361.3M
 
Basic EPS (Cont. Ops) $1.46 $0.81 $1.20 $1.04 $0.73
Diluted EPS (Cont. Ops) $1.46 $0.81 $1.20 $1.04 $0.73
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $1.3B $1B $1.2B $1.2B $1.2B
EBIT $993.2M $764.3M $944.6M $882.2M $816M
 
Revenue (Reported) $7.2B $7.2B $7.5B $7B $7B
Operating Income (Reported) $993.2M $764.3M $944.6M $882.2M $816M
Operating Income (Adjusted) $993.2M $764.3M $944.6M $882.2M $816M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.5B $1B $1.4B $1B
Short Term Investments $71.7M $48.4M $93M $596K $1B
Accounts Receivable, Net $1.5B $1.5B $1.6B $1.7B $1.5B
Inventory $1.9B $2.3B $2.5B $2.3B $2.4B
Prepaid Expenses $62.6M $70.4M $70.8M $94.4M $81.2M
Other Current Assets -- -- -- -- $549.4M
Total Current Assets $5.7B $5.9B $5.7B $5.9B $5.4B
 
Property Plant And Equipment $2.5B $2.6B $2.7B $3B $3.1B
Long-Term Investments $159M $134M $117.5M $162.4M $180M
Goodwill $1.2B $1.2B $1.2B $1.2B $1.1B
Other Intangibles $748M $665.2M $560.5M $501.1M $423.7M
Other Long-Term Assets $77.3M $50.5M $42.5M $45.1M $89.1M
Total Assets $11.3B $11.2B $10.8B $11.1B $10.8B
 
Accounts Payable $1B $1.1B $1.1B $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $68.4M $64M $60.9M $62.5M $72.8M
Other Current Liabilities $98.2M $92.3M $85.7M $79M $83.9M
Total Current Liabilities $2.6B $2.7B $2.3B $2.7B $2.7B
 
Long-Term Debt $1.8B $1.7B $2B $1.8B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $6.2B $5.6B $5.7B $5.2B
 
Common Stock $138.6M $125.7M $109.2M $112.9M $103M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.9B $4.5B $4.7B $4.9B $5.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $170.8M $190M $203.1M $219.6M $210M
Total Equity $4.3B $5B $5.2B $5.5B $5.6B
 
Total Liabilities and Equity $11.3B $11.2B $10.8B $11.1B $10.8B
Cash and Short Terms $1.7B $1.5B $1B $1.4B $1B
Total Debt $1.9B $1.8B $2.1B $1.8B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $1.1B $1.1B $964.4M $811.2M
Short Term Investments $1.5B $1.1B $1.1B $1B --
Accounts Receivable, Net $1.6B $1.6B $1.7B $1.7B $1.7B
Inventory $2.2B $2.4B $2.3B $2.5B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $604.4M $569.4M $606.6M $567.1M --
Total Current Assets $6B $5.8B $5.8B $5.8B $5.8B
 
Property Plant And Equipment $2.6B $2.5B $2.8B $3.2B $3.3B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.1B $1.2B $1.2B --
Other Intangibles $686.1M $595.8M $506.3M $448.7M --
Other Long-Term Assets $203.1M $162.2M $187.7M $264.9M --
Total Assets $11.2B $10.4B $10.8B $11.2B $11.4B
 
Accounts Payable $1B $1.1B $1B $1.2B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $1.1B $1.2B $1.2B --
Total Current Liabilities $2.5B $2.6B $2.6B $2.9B $2.7B
 
Long-Term Debt $2.1B $1.9B $1.7B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $5.4B $5.4B $5.5B $5.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $184.1M $194.2M $212.9M $213.5M $233.2M
Total Equity $4.8B $5B $5.4B $5.7B $6B
 
Total Liabilities and Equity $11.2B $10.4B $10.8B $11.2B $11.4B
Cash and Short Terms $1.5B $1.1B $1.1B $964.4M $811.2M
Total Debt $2.1B $1.9B $1.7B $1.5B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $768M $1.3B $843.1M $1B $977.9M
Depreciation & Amoritzation $365.4M $379.7M $359.5M $390M $385.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $119.7M -$108.4M -$187.7M -$61.8M $82.5M
Change in Inventories $167.5M -$501.8M -$319.5M $161M -$210.4M
Cash From Operations $897.9M $611.3M $557.4M $1.3B $1B
 
Capital Expenditures $366.2M $453.1M $515.1M $542.6M $481.5M
Cash Acquisitions $434.6K $4.7M $21.3M -- $55.5M
Cash From Investing -$326.6M -$366.7M -$528.3M -$552.7M -$529.9M
 
Dividends Paid (Ex Special Dividend) $148.4M $344.8M $314.9M $300.2M $323M
Special Dividend Paid
Long-Term Debt Issued $360.8M $367.8M $438.9M $11.5M $44M
Long-Term Debt Repaid -$268.2M -$248.4M -$334.8M -$11.5M -$299M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $482.8M -$91.7M -$38.5M -$27.6M -$15.8M
Cash From Financing $292.3M -$409.2M -$336M -$425M -$716.3M
 
Beginning Cash (CF) $1.7B $1.5B $984.2M $1.3B $998.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $827.8M -$96.8M -$292.8M $287.9M -$215.6M
Ending Cash (CF) $2.5B $1.4B $705.5M $1.6B $792.4M
 
Levered Free Cash Flow $531.7M $158.2M $42.3M $755.8M $539.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $299.9M $184.8M $237.5M $244.2M $215.1M
Depreciation & Amoritzation $75.2M $94.9M $100.5M $100.2M $131.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $164.6M $9.2M $77.2M $89.4M $28.1M
Change in Inventories -$89M $10M $88.4M -$141.4M $27.3M
Cash From Operations $295.1M $126.4M $319.7M $343.5M $197.1M
 
Capital Expenditures $121.4M $130.5M $104.8M $137.9M $103.1M
Cash Acquisitions -- -- -- -- $21.3M
Cash From Investing -$121.5M -$128.7M -$102.3M -$134.3M -$108.3M
 
Dividends Paid (Ex Special Dividend) $1.7M -$3.6M $10.1M $37.3M $13.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$8.5M $412M $2.7M $26.4M --
Long-Term Debt Repaid $10.8M -$230.4K -$2.2M -$11M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.2M -$27.1M -$10.6M -$20.8M --
Cash From Financing -$37.4M $397.7M -$43.8M -$60.2M -$399.5M
 
Beginning Cash (CF) $1.5B $1.1B $1.1B $964.4M $811.2M
Foreign Exchange Rate Adjustment $17.4M $4.7M -$11.5M -$7.2M -$10.5M
Additions / Reductions $153.6M $400M $162.1M $141.8M -$321.2M
Ending Cash (CF) $1.7B $1.5B $1.2B $1.1B $479.5M
 
Levered Free Cash Flow $173.8M -$4.1M $214.9M $205.6M $94M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $947.2M $1.1B $942.3M $851.3M
Depreciation & Amoritzation $379.5M $372.4M $366.7M $421.8M $443.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$49.1M -$245.8M -$64.7M $32M -$19.7M
Change in Inventories -$262.1M -$475.4M $116.2M -$135.2M -$88.3M
Cash From Operations $797.4M $370.3M $1.3B $1.1B $885.6M
 
Capital Expenditures $434M $522.6M $496.2M $494.8M $412.4M
Cash Acquisitions $434.6K $4.7M $21.3M -- $77.4M
Cash From Investing -$432.4M -$447.2M -$520.2M -$507.7M -$246.6M
 
Dividends Paid (Ex Special Dividend) $316.2M $319.4M $299M $348.5M $326.6M
Special Dividend Paid
Long-Term Debt Issued $380.4M $424.8M $34M $37.1M --
Long-Term Debt Repaid -$443.2M -$15M -$336.3M -$304M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$19.5M -$109.9M -$28.9M -$19.3M --
Cash From Financing -$549.6M -$81.5M -$748.6M -$728.8M -$819.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$139.3M -$104.1M -$40.2M -$175.5M -$225.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $363.4M -$152.3M $759.2M $589.2M $473.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $963.2M $657.3M $865.9M $764.1M $627.8M
Depreciation & Amoritzation $285.5M $278.2M $285.3M $317.2M $371.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$125.9M -$263.2M -$140.2M -$46.4M -$149.4M
Change in Inventories -$357.3M -$330.9M $104.8M -$191.4M -$67.2M
Cash From Operations $473.9M $232.9M $930.8M $716.5M $571.2M
 
Capital Expenditures $328.1M $405.5M $404.6M $357.9M $285.3M
Cash Acquisitions -- -- -- -- $21.3M
Cash From Investing -$323.2M -$403.8M -$395.7M -$350.7M -$62.2M
 
Dividends Paid (Ex Special Dividend) $355.2M $329.8M $313.9M $362.2M $362.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $357.9M $414.9M $10M $35.6M $15.4M
Long-Term Debt Repaid -$243M -$9.6M -$11.1M -$303.6M -$10M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12.4M -$30.6M -$21M -$12.7M -$12.3M
Cash From Financing -$313.9M $13.8M -$398.8M -$702.6M -$798.6M
 
Beginning Cash (CF) $4.5B $2.8B $2.7B $3B $3B
Foreign Exchange Rate Adjustment $44M $30.5M -$10.3M -$572.5K -$55.5M
Additions / Reductions -$119.3M -$126.5M $126.1M -$337.3M -$344.9M
Ending Cash (CF) $4.4B $2.7B $2.9B $2.7B $2.6B
 
Levered Free Cash Flow $145.8M -$172.6M $526.2M $358.6M $285.9M

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