Financhill
Sell
43

SKUFF Quote, Financials, Valuation and Earnings

Last price:
$25.25
Seasonality move :
-4.63%
Day range:
$25.25 - $25.25
52-week range:
$18.54 - $25.48
Dividend yield:
3.11%
P/E ratio:
24.39x
P/S ratio:
1.24x
P/B ratio:
2.01x
Volume:
--
Avg. volume:
26
1-year change:
36.2%
Market cap:
$11.5B
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 $8.2B $9.5B $9.6B $9.8B $9.3B
Revenue Growth (YoY) -10.21% 17.08% 0.61% 2.16% -4.58%
 
Cost of Revenues $6B $6.9B $7.2B $7.4B $6.8B
Gross Profit $2.1B $2.6B $2.3B $2.4B $2.5B
Gross Profit Margin 26.06% 27.47% 24.34% 24.52% 26.93%
 
R&D Expenses $274.7M $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 $1.4B $1.4B $1.3B $1.2B $1.3B
Operating Income $761.2M $1.3B $1B $1.2B $1.2B
 
Net Interest Expenses $64.4M $51.4M $57.9M $101.4M $102.4M
EBT. Incl. Unusual Items $688.2M $1.2B $718.3M $859.2M $856.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $199.5M $289.4M $240.9M $226.5M $208.3M
Net Income to Company $772.2M $1.3B $843.1M $1B $977.9M
 
Minority Interest in Earnings -$19.2M $28.9M $38.1M $36M $39.1M
Net Income to Common Excl Extra Items $469.5M $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) $1.03 $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 $455.4M $455.4M $455.4M $455.4M $455.4M
 
EBITDA $1.1B $1.6B $1.4B $1.6B $1.6B
EBIT $745.8M $1.3B $1B $1.2B $1.2B
 
Revenue (Reported) $8.2B $9.5B $9.6B $9.8B $9.3B
Operating Income (Reported) $761.2M $1.3B $1B $1.2B $1.2B
Operating Income (Adjusted) $745.8M $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 $299.3M $182.8M $237.4M $242.4M $217.4M
 
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) -- $0.23 $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 $952.1M $1.1B $943.6M $841.3M
 
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) -- $1.23 $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 $234.2M $237.6M $231.8M $235.9M $259.9M
Selling, General & Admin $887.1M $880M $843.7M $939.6M $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $992M $1.1B $1.1B
Operating Income $967.1M $764.3M $944.6M $882.2M $816M
 
Net Interest Expenses $50.6M $85.9M $112.8M $88.7M $106.4M
EBT. Incl. Unusual Items $913.4M $573.6M $753.1M $674.4M $509.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $227.3M $177.4M $180.9M $169.8M $148M
Net Income to Company $962.8M $659.5M $865.9M $763.1M $650.6M
 
Minority Interest in Earnings -$6.4M $29.5M $26.7M $31.3M $29.6M
Net Income to Common Excl Extra Items $672M $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) $1.01 $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 $967.1M $764.3M $944.6M $882.2M $816M
 
Revenue (Reported) $7.2B $7.2B $7.5B $7B $7B
Operating Income (Reported) $967.1M $764.3M $944.6M $882.2M $816M
Operating Income (Adjusted) $967.1M $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 $74.4M $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 -- $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 $11.1B $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 $1.6B $1.7B $2B $1.8B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6.2B $5.6B $5.7B $5.2B
 
Common Stock $139M $125.7M $109.2M $112.9M $103M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.2B $4.8B $5B $5.2B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $171.3M $190M $203.1M $219.6M $210M
Total Equity $4.4B $5B $5.2B $5.5B $5.6B
 
Total Liabilities and Equity $11.1B $11.2B $10.8B $11.1B $10.8B
Cash and Short Terms $1.8B $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 $2.2B $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 $772.2M $1.3B $843.1M $1B $977.9M
Depreciation & Amoritzation $371.5M $379.7M $359.5M $390M $385.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $120.4M -$108.4M -$187.7M -$61.8M $82.5M
Change in Inventories $168.4M -$501.8M -$319.5M $161M -$210.4M
Cash From Operations $902.8M $611.3M $557.4M $1.3B $1B
 
Capital Expenditures $368.2M $453.1M $515.1M $542.6M $481.5M
Cash Acquisitions $1.7M $4.7M $21.3M -- $55.5M
Cash From Investing -$328.3M -$366.7M -$528.3M -$552.7M -$529.9M
 
Dividends Paid (Ex Special Dividend) -$194.2M $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 $293.9M -$409.2M -$336M -$425M -$716.3M
 
Beginning Cash (CF) $702.4M $1.5B $984.2M $1.3B $998.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $868.4M -$96.8M -$292.8M $287.9M -$215.6M
Ending Cash (CF) $1.5B $1.4B $705.5M $1.6B $792.4M
 
Levered Free Cash Flow $534.6M $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 $299.3M $182.8M $237.4M $242.4M $217.4M
Depreciation & Amoritzation $75.4M $92.6M $99.8M $99.4M $133.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $159M $2.5M $73.8M $90.8M $31.4M
Change in Inventories -$89.4M $1.6M $86.6M -$141.9M $29.5M
Cash From Operations $290.7M $120.2M $317.7M $343.1M $199.3M
 
Capital Expenditures $120.6M $127.8M $105M $137.3M $104.4M
Cash Acquisitions -- -- -- -- $22.1M
Cash From Investing -$120.7M -$126.2M -$102.5M -$133.8M -$112.9M
 
Dividends Paid (Ex Special Dividend) $4.5M $4.2M $12.3M $35.5M $9.5M
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 -$38.9M $362M -$45.7M -$56.5M -$408.6M
 
Beginning Cash (CF) $1.5B $1.1B $1.1B $964.4M $811.2M
Foreign Exchange Rate Adjustment $17.2M $4.9M -$11.3M -$7.3M -$10.3M
Additions / Reductions $148.4M $360.9M $158.3M $145.6M -$332.5M
Ending Cash (CF) $1.7B $1.4B $1.2B $1.1B $468.4M
 
Levered Free Cash Flow $170.1M -$7.6M $212.7M $205.8M $94.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $952.1M $1.1B $943.6M $841.3M
Depreciation & Amoritzation $379.8M $370.6M $368.9M $421.5M $444.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$50.5M -$259.8M -$80.1M $31.4M -$27.2M
Change in Inventories -$257.5M -$485.4M $104.8M -$135.4M -$83.5M
Cash From Operations $801.7M $361.4M $1.2B $1.1B $872.6M
 
Capital Expenditures $434.5M $519.3M $502M $494.7M $406.7M
Cash Acquisitions $464.5K $4.5M $20.1M -- $76.5M
Cash From Investing -$434M -$446.2M -$524M -$507.4M -$231.4M
 
Dividends Paid (Ex Special Dividend) $311.7M $340.9M $312.4M $343.5M $328.3M
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 -$579.4M -$126.9M -$731.9M -$718.7M -$823.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$165.5M -$158M -$39.9M -$164.2M -$229.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $367.2M -$157.9M $738.9M $590.1M $465.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $962.8M $659.5M $865.9M $763.1M $650.6M
Depreciation & Amoritzation $285.7M $275.8M $284.7M $316.3M $384.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$131.5M -$275.1M -$144.2M -$46.1M -$154.8M
Change in Inventories -$357.8M -$341.1M $102.8M -$191.8M -$69.7M
Cash From Operations $469.5M $222.5M $928.4M $715.8M $592M
 
Capital Expenditures $327.4M $401.8M $404.7M $357M $295.7M
Cash Acquisitions -- -- -- -- $22.1M
Cash From Investing -$322.5M -$400.2M -$395.7M -$349.8M -$64.4M
 
Dividends Paid (Ex Special Dividend) -$349.1M $346.6M $317.6M $356M $375.7M
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 -$315.5M -$30.8M -$402.2M -$691.1M -$827.5M
 
Beginning Cash (CF) $4.9B $2.8B $2.7B $3B $3B
Foreign Exchange Rate Adjustment $43.9M $30.2M -$10.1M -$487.1K -$57.5M
Additions / Reductions -$151.2M -$178.3M $120.4M -$325.6M -$357.5M
Ending Cash (CF) $4.8B $2.6B $2.9B $2.7B $2.6B
 
Levered Free Cash Flow $142.1M -$179.4M $523.7M $358.8M $296.3M

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
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

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
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock