Financhill
Sell
34

SMGBF Quote, Financials, Valuation and Earnings

Last price:
$1.53
Seasonality move :
7.4%
Day range:
$1.53 - $1.53
52-week range:
$1.38 - $2.25
Dividend yield:
1.57%
P/E ratio:
--
P/S ratio:
0.13x
P/B ratio:
0.70x
Volume:
--
Avg. volume:
37
1-year change:
-19.47%
Market cap:
$3.6B
Revenue:
$26B
EPS (TTM):
-$0.03
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $19.7B $14.6B $19.1B $27.7B $26B
Revenue Growth (YoY) 1.28% -25.76% 30.51% 44.81% -6.07%
 
Cost of Revenues $15.8B $11.6B $15.2B $24.1B $21.7B
Gross Profit $3.9B $3.1B $3.9B $3.5B $4.3B
Gross Profit Margin 19.76% 20.93% 20.21% 12.74% 16.47%
 
R&D Expenses $2.9M $1M $771.4K $826.4K $1.4M
Selling, General & Admin $614.9M $525M $536.5M $537.3M $580.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.5B $1.6B $1.5B $1.7B
Operating Income $2.3B $1.5B $2.3B $2B $2.6B
 
Net Interest Expenses $876.1M $924.9M $927.1M $985.9M $1.4B
EBT. Incl. Unusual Items $1.5B $754.6M $1.3B $736M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $550.9M $313.3M $361.2M $244.6M $510.3M
Net Income to Company $1.5B $754.6M $1.3B $736M $1.3B
 
Minority Interest in Earnings -$526.4M -$381.3M -$694.9M -$729.6M -$799.4M
Net Income to Common Excl Extra Items $412.1M $60M $282.7M -$238.1M $3.6M
 
Basic EPS (Cont. Ops) $0.11 -$0.03 $0.05 -$0.15 -$0.05
Diluted EPS (Cont. Ops) $0.11 -$0.03 $0.05 -$0.15 -$0.05
Weighted Average Basic Share $2.4B $2.4B $2.4B $2.4B $2.4B
Weighted Average Diluted Share $2.4B $2.4B $2.4B $2.4B $2.4B
 
EBITDA $3.2B $2.3B $3.2B $3B $3.8B
EBIT $2.5B $1.7B $2.2B $1.7B $2.8B
 
Revenue (Reported) $19.7B $14.6B $19.1B $27.7B $26B
Operating Income (Reported) $2.3B $1.5B $2.3B $2B $2.6B
Operating Income (Adjusted) $2.5B $1.7B $2.2B $1.7B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $4.8B $7.1B $6.7B $6.8B
Revenue Growth (YoY) -24.26% 31.48% 47.96% -5.43% 1.68%
 
Cost of Revenues $2.7B $3.9B $6.4B $5.6B $5.7B
Gross Profit $936.2M $883.6M $661.9M $1.1B $1.1B
Gross Profit Margin 25.67% 18.43% 9.33% 16.73% 15.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $393.6M $350.7M $329.9M $403.6M $439M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $393.6M $350.7M $329.9M $403.6M $439M
Operating Income $542.5M $532.9M $332M $718.8M $642.3M
 
Net Interest Expenses $227.5M $232.8M $242.9M $310.6M $372.3M
EBT. Incl. Unusual Items $439.1M $177.6M -$209.4M $190.6M $663.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137.7M $86.2M -$88.1M $50.3M $252.5M
Net Income to Company $437.8M $146.4M -$248M $186.1M $667.6M
 
Minority Interest in Earnings -$154.7M -$113.4M -$122.3M -$151.3M -$171.8M
Net Income to Common Excl Extra Items $146.6M -$22M -$243.6M -$10.9M $239M
 
Basic EPS (Cont. Ops) $0.05 -$0.03 -$0.11 -$0.02 $0.08
Diluted EPS (Cont. Ops) $0.05 -$0.03 -$0.11 -$0.02 $0.08
Weighted Average Basic Share $2.4B $2.4B $2.1B $2.4B $2.9B
Weighted Average Diluted Share $2.4B $2.4B $2.1B $2.4B $2.9B
 
EBITDA $692.5M $811.1M $711.1M $1B $1.1B
EBIT $692.5M $428.3M $65.5M $569.8M $1.1B
 
Revenue (Reported) $3.6B $4.8B $7.1B $6.7B $6.8B
Operating Income (Reported) $542.5M $532.9M $332M $718.8M $642.3M
Operating Income (Adjusted) $692.5M $428.3M $65.5M $569.8M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.7B $17.3B $26.4B $26B $27.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.8B $13.3B $22.8B $21.9B $23B
Gross Profit $3B $4B $3.6B $4.1B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $529.8M $457.2M $512.4M $720.8M $681.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.5B $1.5B $1.7B $1.8B
Operating Income $1.4B $2.5B $2.1B $2.4B $2.8B
 
Net Interest Expenses $905.2M $933.9M $929.1M $1.3B $1.5B
EBT. Incl. Unusual Items $754.3M $1.3B $766.4M $1.3B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $358.1M $395.7M $230M $458.4M $574.2M
Net Income to Company $748M $1.3B $746.3M $1.3B $1.5B
 
Minority Interest in Earnings -$378.7M -$615.8M -$764.2M -$762.8M -$801.4M
Net Income to Common Excl Extra Items $17.5M $319.3M -$227.8M $42.5M $89.9M
 
Basic EPS (Cont. Ops) -$0.05 $0.07 -$0.15 -$0.03 -$0.03
Diluted EPS (Cont. Ops) -$0.05 $0.07 -$0.15 -$0.03 -$0.03
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $3.4B $3.1B $3.5B $4.1B
EBIT $1.7B $2.2B $1.7B $2.7B $3B
 
Revenue (Reported) $15.7B $17.3B $26.4B $26B $27.6B
Operating Income (Reported) $1.4B $2.5B $2.1B $2.4B $2.8B
Operating Income (Adjusted) $1.7B $2.2B $1.7B $2.7B $3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.6B $13.3B $20.7B $19.1B $20.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.6B $10.4B $18B $15.9B $17.2B
Gross Profit $2B $2.9B $2.7B $3.2B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.1B $1.1B $1.1B $1.2B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.1B $1.1B $1.2B $1.3B
Operating Income $836.6M $1.8B $1.6B $2B $2.1B
 
Net Interest Expenses $677.3M $686.3M $689M $1B $1.1B
EBT. Incl. Unusual Items $398.7M $959.2M $383.4M $896.3M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $176.7M $254.7M $124.1M $332.3M $395.4M
Net Income to Company $398.2M $929.2M $336.8M $884.8M $1B
 
Minority Interest in Earnings -$225.8M -$455.6M -$525.8M -$559.1M -$561.5M
Net Income to Common Excl Extra Items -$3.8M $248.9M -$266.5M $5M $89M
 
Basic EPS (Cont. Ops) -$0.04 $0.05 -$0.15 -$0.03 -$0.02
Diluted EPS (Cont. Ops) -$0.04 $0.05 -$0.15 -$0.03 -$0.02
Weighted Average Basic Share $6.7B $7.2B $6.5B $6.8B $7.2B
Weighted Average Diluted Share $6.7B $7.2B $6.5B $6.8B $7.2B
 
EBITDA $1.5B $2.5B $2.4B $2.9B $3.3B
EBIT $1.2B $1.7B $1.1B $2.1B $2.3B
 
Revenue (Reported) $10.6B $13.3B $20.7B $19.1B $20.7B
Operating Income (Reported) $836.6M $1.8B $1.6B $2B $2.1B
Operating Income (Adjusted) $1.2B $1.7B $1.1B $2.1B $2.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $5.6B $7.2B $5.8B $5.7B $4.7B
Short Term Investments $7.7M $9.6M $17.3M $33.8M $28.3M
Accounts Receivable, Net $1.7B $1.6B $1.9B $3.1B $3.4B
Inventory $2.6B $2.2B $2.8B $3.5B $3B
Prepaid Expenses $1.5B $1.8B $1.8B $1.9B $2.2B
Other Current Assets $73.8M $125.9M $94.4M $87.4M $79.1M
Total Current Assets $12.6B $14B $13.9B $15.9B $15B
 
Property Plant And Equipment $12.6B $14.3B $14.3B $15B $15.8B
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.7B $2.5B $3.3B $3.3B
Other Intangibles $2.9B $3.4B $3.6B $4.3B $5.3B
Other Long-Term Assets $89.9M $90.1M $91.4M $95.1M $142.7M
Total Assets $35.8B $39.8B $39.9B $43B $44.4B
 
Accounts Payable $2B $1.4B $1.7B $1.9B $1.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $491.7M $536.3M $455.9M $377.5M $354.1M
Other Current Liabilities $17.1M $29.3M $15.8M $14.6M $13.5M
Total Current Liabilities $8.7B $8.7B $10.2B $13.1B $13.4B
 
Long-Term Debt $12.6B $14.4B $14.1B $16.5B $17.2B
Capital Leases -- -- -- -- --
Total Liabilities $24.5B $26.2B $26.7B $31.5B $32.4B
 
Common Stock $524.2M $554.5M $518.4M $478.2M $480.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.3B $7.2B $6.2B $4.9B $5.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.8B $6.3B $6.9B $6.4B $6.3B
Total Equity $11.3B $13.6B $13.3B $11.5B $12B
 
Total Liabilities and Equity $35.8B $39.8B $39.9B $43B $44.4B
Cash and Short Terms $5.6B $7.2B $5.9B $5.7B $4.7B
Total Debt $16.8B $18.9B $19.6B $24.4B $25.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $6.7B $6.3B $5.5B $4.7B $5B
Short Term Investments $873.1M -- -- -- --
Accounts Receivable, Net $1.4B $1.6B $2.6B $3.3B $3.1B
Inventory $2.2B $2.6B $3.3B $3.1B $3.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $2.1B $2.1B $2.4B $3B
Total Current Assets $13.5B $13.6B $14.8B $14.8B $15.5B
 
Property Plant And Equipment $13.9B $14B $13.2B $14.9B $16.3B
Long-Term Investments -- -- -- -- --
Goodwill $2.7B $2.6B $2.2B $3.3B $3.3B
Other Intangibles $3.4B $3.5B $3.9B $5.2B $5.9B
Other Long-Term Assets $1.8B $1.8B $1.8B $2B $2.2B
Total Assets $38.7B $39.1B $39.3B $43B $46.3B
 
Accounts Payable $3B $3.4B $3.7B $4.1B $4.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $525.7M $498.4M $359.8M $392.4M $121M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $8.5B $9.5B $12B $13.3B $12.6B
 
Long-Term Debt $14.9B $13.7B $14B $16.8B $19.5B
Capital Leases -- -- -- -- --
Total Liabilities $26.5B $25.7B $27.9B $31.8B $33.8B
 
Common Stock $550.3M $522.8M $452.7M $469.5M $474.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -$362.2M -$578.5M -- -- $1.2B
Minority Interest, Total $5.4B $7B $6.2B $6.1B $7.1B
Total Equity $12.2B $13.4B $11.4B $11.2B $12.5B
 
Total Liabilities and Equity $38.7B $39.1B $39.3B $43B $46.3B
Cash and Short Terms $7.6B $6.3B $5.5B $4.7B $5B
Total Debt $19.4B $18.8B $21.3B $24.8B $26.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.5B $754.6M $1.3B $736M $1.3B
Depreciation & Amoritzation $680.8M $559.2M $943.2M $1.3B $959.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$203.6M $173.3M -$700.4M -$1.2B -$433M
Change in Inventories -$172.9M $534.6M -$746M -$806.2M $499.2M
Cash From Operations $1.8B $1.1B $1B -$227.6M $1.5B
 
Capital Expenditures $1.6B $1.6B $2B $2.5B $2.4B
Cash Acquisitions -$39.3M $22M -- -$1.8B $7.5M
Cash From Investing -$2.2B -$1.7B -$2.6B -$3.7B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$204.6M -$196.3M -$238.6M -$177.8M -$162.4M
Special Dividend Paid
Long-Term Debt Issued $30.2B $19.6B $18.3B $27.6B $25.8B
Long-Term Debt Repaid -$29B -$18.2B -$16.7B -$21.9B -$24.9B
Repurchase of Common Stock -$562M -$557.8M -$694.6M -$225.9M --
Other Financing Activities -$15.7M $1B $889.4M -$134.7M -$292.1M
Cash From Financing $1.3B $2.1B $428.2M $4.1B $274.9M
 
Beginning Cash (CF) $4.7B $5.8B $7B $5.5B $5.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $906.4M $1.4B -$1.1B $190.6M -$1B
Ending Cash (CF) $5.5B $7B $6.1B $5.8B $4.7B
 
Levered Free Cash Flow $207.5M -$490.4M -$1B -$2.7B -$947.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $437.8M $146.4M -$248M $186.1M $667.6M
Depreciation & Amoritzation -$114M $365M $603.9M $454.8M -$105.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $176.4M $336.2M -$127.6M -$10.2M $356.7M
 
Capital Expenditures $486M $527.9M $717.2M $599.2M $249.1M
Cash Acquisitions $21.5M -- $1.2M -$48.9K $1.6K
Cash From Investing -$479.3M -$791M -$811.3M -$684.4M -$302.9M
 
Dividends Paid (Ex Special Dividend) -$51.6M -$88.9M -$46.5M -$47.9M -$71.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.3B $5.2B $6.1B $6.8B $8.6B
Long-Term Debt Repaid -$5.4B -$4.6B -$4.4B -$5.8B -$8.3B
Repurchase of Common Stock -$159.2M -$578.5M -- -- --
Other Financing Activities -$2.5M $110.3M -$5.8M -$219.4M -$9.6M
Cash From Financing $71M -$140M $1.2B $728.9M $482M
 
Beginning Cash (CF) $6.8B $7.2B $5.7B $4.7B $4.4B
Foreign Exchange Rate Adjustment -$102.9M $68.1M $108.5M $27.5M -$60.8M
Additions / Reductions -$231.9M -$594.7M $300.6M $34.3M $535.8M
Ending Cash (CF) $6.7B $6.4B $5.8B $4.7B $4.9B
 
Levered Free Cash Flow -$309.6M -$191.6M -$844.8M -$609.4M $107.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $748M $1.3B $746.3M $1.3B $1.5B
Depreciation & Amoritzation $375.3M $1.2B $1.4B $881.1M $945.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B $1.7B $405.4M $642.6M $1.8B
 
Capital Expenditures $1.9B $1.6B $2.6B $2.5B $2.2B
Cash Acquisitions -$5.6M $470.9K $7M -$1.8B $186.1K
Cash From Investing -$2.1B -$2.2B -$3B -$3.8B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$202.5M -$255.6M -$165.6M -$171.2M -$201.2M
Special Dividend Paid
Long-Term Debt Issued $24.8B $16.9B $22B $29.1B $27.4B
Long-Term Debt Repaid -$22.3B -$16.9B -$17.6B -$26B -$26.1B
Repurchase of Common Stock -$1.3B -$367.9M -- -- --
Other Financing Activities -$34.6M $2B -$70.9M -$399.2M -$789.5M
Cash From Financing $2B $225.5M $2.3B $2.2B $1.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B -$245.4M -$293.5M -$958.6M $281.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$804.6M $124.2M -$2.2B -$1.8B -$396.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $398.2M $929.2M $336.8M $884.8M $1B
Depreciation & Amoritzation $215.4M $811.1M $1.2B $830.1M $815.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $453.6M $1.1B $478.3M $1.3B $1.6B
 
Capital Expenditures $1.2B $1.2B $1.7B $1.7B $1.5B
Cash Acquisitions $21.5M -- $7M $7.5M $139.8K
Cash From Investing -$1.2B -$1.7B -$2.1B -$2.1B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$151.4M -$210.7M -$137.7M -$131.2M -$169.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $16.5B $13.8B $17.5B $18.9B $20.5B
Long-Term Debt Repaid -$14.4B -$13.2B -$14.1B -$18.2B -$19.4B
Repurchase of Common Stock -$872.3M -$682.4M -- -- --
Other Financing Activities -$24.7M $935.2M -$25.1M -$289.6M -$787M
Cash From Financing $1.7B -$91.9M $1.8B -$176.2M $630.5M
 
Beginning Cash (CF) $20B $21.4B $17.4B $15B $13.9B
Foreign Exchange Rate Adjustment -$190M $127.9M $270.7M $10.8M -$5.2M
Additions / Reductions $1B -$656.5M $193.6M -$955.6M $351.2M
Ending Cash (CF) $21.1B $20.6B $17.3B $13.9B $14.1B
 
Levered Free Cash Flow -$716.7M -$102M -$1.2B -$392.7M $158.6M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock