Financhill
Buy
60

SSUMY Quote, Financials, Valuation and Earnings

Last price:
$43.99
Seasonality move :
3.87%
Day range:
$42.37 - $43.99
52-week range:
$19.18 - $44.15
Dividend yield:
0%
P/E ratio:
14.30x
P/S ratio:
1.08x
P/B ratio:
1.81x
Volume:
71.1K
Avg. volume:
104.7K
1-year change:
99.95%
Market cap:
$52.7B
Revenue:
$47.5B
EPS (TTM):
$3.08
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $43.7B $49.3B $50.6B $47.9B $47.5B
Revenue Growth (YoY) -9.78% 12.79% 2.59% -5.34% -0.83%
 
Cost of Revenues $37.1B $40.1B $41.3B $38.7B $38.5B
Gross Profit $6.6B $9.2B $9.2B $9.2B $8.9B
Gross Profit Margin 15.11% 18.72% 18.25% 19.25% 18.84%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4B $6.4B $6B $6.4B $6.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.2B $6.2B $5.9B $6.3B $6.6B
Operating Income $387.2M $3B $3.4B $3B $2.3B
 
Net Interest Expenses $382M $365.8M $506.1M $683.2M $773.2M
EBT. Incl. Unusual Items -$498.3M $3.7B $3.5B $2.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $379.7M $938.4M $914.5M $702.1M $568.1M
Net Income to Company -$1.3B $4.3B $4.4B $2.9B $4B
 
Minority Interest in Earnings $175.2M $185.7M $250.4M $275M $309M
Net Income to Common Excl Extra Items -$1.3B $4.3B $4.4B $2.9B $4B
 
Basic EPS (Cont. Ops) -$1.15 $3.30 $3.34 $2.19 $3.04
Diluted EPS (Cont. Ops) -$1.15 $3.30 $3.34 $2.18 $3.04
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.3B $1.2B $1.2B $1.2B
 
EBITDA $2B $4.5B $4.7B $4.3B $3.7B
EBIT $387.2M $3B $3.4B $3B $2.3B
 
Revenue (Reported) $43.7B $49.3B $50.6B $47.9B $47.5B
Operating Income (Reported) $387.2M $3B $3.4B $3B $2.3B
Operating Income (Adjusted) $387.2M $3B $3.4B $3B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.3B $12.1B $11.6B $11.8B $12B
Revenue Growth (YoY) 12.52% -1.63% -4.09% 1.62% 1.34%
 
Cost of Revenues $10.1B $10B $9.4B $9.4B $9.5B
Gross Profit $2.2B $2.1B $2.3B $2.4B $2.5B
Gross Profit Margin 18.18% 17.64% 19.45% 20.4% 20.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.4B $1.6B $1.7B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.4B $1.6B $1.7B $1.8B
Operating Income $647.1M $707.6M $674.9M $738M $649.8M
 
Net Interest Expenses $65.6M $117.3M $150.4M $149.7M $159.3M
EBT. Incl. Unusual Items $681.5M $740.4M $637.2M $901.7M $639.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $242.6M $240.2M $180.8M $138.1M $184.6M
Net Income to Company $873.7M $813.8M $834.6M $1.2B $763.8M
 
Minority Interest in Earnings $46.9M $61.8M $63.9M $76.9M $74.3M
Net Income to Common Excl Extra Items $874.3M $868.2M $870M $1.1B $770.2M
 
Basic EPS (Cont. Ops) $0.66 $0.65 $0.66 $0.88 $0.58
Diluted EPS (Cont. Ops) $0.66 $0.64 $0.66 $0.88 $0.58
Weighted Average Basic Share $1.3B $1.3B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA $1B $1B $1B $1.1B $1B
EBIT $647.1M $707.6M $674.9M $738M $649.8M
 
Revenue (Reported) $12.3B $12.1B $11.6B $11.8B $12B
Operating Income (Reported) $647.1M $707.6M $674.9M $738M $649.8M
Operating Income (Adjusted) $647.1M $707.6M $674.9M $738M $649.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $48.2B $50.5B $48.6B $47.3B $49.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $39.8B $41.4B $39.4B $38B $39.3B
Gross Profit $8.4B $9.1B $9.1B $9.4B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.4B $6B $6.4B $6.6B $7.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $6.4B $6B $6.4B $6.6B $7.3B
Operating Income $2B $3.1B $2.7B $2.8B $2.6B
 
Net Interest Expenses $261.3M $369.6M $607.6M $605.2M $658.3M
EBT. Incl. Unusual Items $1.9B $4.3B $2.6B $2.6B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $865.6M $1.1B $584.4M $700.3M $531M
Net Income to Company $2.8B $4.7B $3.9B $2.9B $4.1B
 
Minority Interest in Earnings $195.5M $213.3M $259.2M $298.5M $381.1M
Net Income to Common Excl Extra Items $2.8B $4.7B $3.8B $2.9B $4.1B
 
Basic EPS (Cont. Ops) $2.12 $3.62 $2.92 $2.16 $3.08
Diluted EPS (Cont. Ops) $2.12 $3.61 $2.92 $2.15 $3.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $4.5B $4.1B $4.2B $4.1B
EBIT $2B $3.1B $2.7B $2.8B $2.6B
 
Revenue (Reported) $48.2B $50.5B $48.6B $47.3B $49.2B
Operating Income (Reported) $2B $3.1B $2.7B $2.8B $2.6B
Operating Income (Adjusted) $2B $3.1B $2.7B $2.8B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $35.5B $37.2B $35.4B $34.9B $36.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.8B $30.4B $28.6B $28B $28.9B
Gross Profit $6.7B $6.8B $6.8B $6.9B $7.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.6B $4.3B $4.7B $4.9B $5.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.6B $4.3B $4.7B $4.9B $5.4B
Operating Income $2.1B $2.5B $2.1B $2B $1.9B
 
Net Interest Expenses $188.8M $290.3M $457M $451.7M $467.2M
EBT. Incl. Unusual Items $2.3B $2.9B $2B $2.2B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $665M $832.6M $503.6M $503.3M $467.1M
Net Income to Company $3.2B $3.5B $3B $3B $3B
 
Minority Interest in Earnings $147.1M $174.2M $183.3M $208M $279.8M
Net Income to Common Excl Extra Items $3.2B $3.6B $3B $2.9B $3B
 
Basic EPS (Cont. Ops) $2.42 $2.73 $2.31 $2.26 $2.29
Diluted EPS (Cont. Ops) $2.42 $2.73 $2.31 $2.25 $2.29
Weighted Average Basic Share $3.7B $3.8B $3.7B $3.6B $3.6B
Weighted Average Diluted Share $3.8B $3.8B $3.7B $3.6B $3.6B
 
EBITDA $3.2B $3.5B $3.1B $3B $3B
EBIT $2.1B $2.5B $2.1B $2B $1.9B
 
Revenue (Reported) $35.5B $37.2B $35.4B $34.9B $36.2B
Operating Income (Reported) $2.1B $2.5B $2.1B $2B $1.9B
Operating Income (Adjusted) $2.1B $2.5B $2.1B $2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $5.6B $6.2B $5B $4.6B $3.9B
Short Term Investments $1.2B $2.2B $1B $1.3B $1.2B
Accounts Receivable, Net $13.5B $15.8B $15.8B $15.1B $13.7B
Inventory $7.2B $8.7B $10.4B $9.8B $11.1B
Prepaid Expenses $1.2B $962.3M $1B $866.5M $967.9M
Other Current Assets $2.9B $4.2B $3.3B $3B $3.2B
Total Current Assets $31.7B $38.3B $36.6B $34.6B $33.9B
 
Property Plant And Equipment $9.7B $8.8B $8.1B $7.9B $8.5B
Long-Term Investments $28.8B $29.1B $28.4B $27.3B $30.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $358M $473.1M $442.4M $485M $478.3M
Total Assets $73.1B $78.9B $75.9B $72.9B $77.8B
 
Accounts Payable $11.5B $13.3B $12.4B $11.3B $12.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $644.9M $604.8M $570.8M $513M $594M
Other Current Liabilities $733.7M $1B $848.8M $743.6M $1.5B
Total Current Liabilities $20.5B $25.3B $22.3B $20.8B $21.8B
 
Long-Term Debt $25.9B $23.3B $21.7B $19.1B $20.8B
Capital Leases -- -- -- -- --
Total Liabilities $48.7B $51.1B $46B $42B $45.1B
 
Common Stock $2B $1.8B $1.7B $1.5B $1.5B
Other Common Equity Adj -- -- -- -- --
Common Equity $22.9B $26.3B $28.4B $29.4B $31.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.5B $1.5B $1.5B $1.6B
Total Equity $24.4B $27.9B $29.9B $30.9B $32.7B
 
Total Liabilities and Equity $73.1B $78.9B $75.9B $72.9B $77.8B
Cash and Short Terms $5.6B $6.2B $5B $4.6B $3.9B
Total Debt $29.2B $26.7B $24.9B $22.6B $23.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $5.5B $5.4B $4.7B $4.5B $4B
Short Term Investments $1.8B $1.5B $1.5B $1.2B --
Accounts Receivable, Net $15.8B $16.3B $15.6B $15.6B $14.9B
Inventory $8.6B $9.9B $10B $10.8B $11.3B
Prepaid Expenses $1.1B $901.6M $870.3M $956.5M $996M
Other Current Assets $3.7B $4.2B $3.3B $3.5B --
Total Current Assets $36.7B $38.1B $35.8B $36.5B $38.9B
 
Property Plant And Equipment $9.4B $8.3B $8.1B $8.3B $8.2B
Long-Term Investments $29B $28.3B $29.1B $25.9B $30.8B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $354.9M $478.5M $486.9M --
Total Assets $77.8B $77.3B $76B $76.9B $82.9B
 
Accounts Payable $12.6B $13.1B $11.7B $11.6B $14.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $623.1M $599.9M $542.8M $563.3M --
Other Current Liabilities $1B $899.3M $742.4M $962.2M --
Total Current Liabilities $24.9B $24.8B $21.9B $23.6B $31B
 
Long-Term Debt $24.3B $20.9B $20.3B $19.3B $19.4B
Capital Leases -- -- -- -- --
Total Liabilities $51.4B $48B $44.3B $45.2B $53B
 
Common Stock $1.9B $1.7B $1.6B $1.4B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.5B $1.6B $1.8B $915.6M
Total Equity $26.4B $29.3B $31.7B $31.6B $30B
 
Total Liabilities and Equity $77.8B $77.3B $76B $76.9B $82.9B
Cash and Short Terms $5.5B $5.4B $4.7B $4.5B $4B
Total Debt $24.9B $21.5B $20.8B $19.9B $19.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.3B $4.3B $4.4B $2.9B $4B
Depreciation & Amoritzation $1.6B $1.5B $1.4B $1.4B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$97.9M -$1.8B -$73.2M -$529.4M -$589.3M
Change in Inventories $2B -$1.3B -$2B -$27.9M -$1B
Cash From Operations $4.4B $1.7B $1.7B $4.2B $4B
 
Capital Expenditures $625.5M $620.4M $518.9M $645.8M $674.3M
Cash Acquisitions $150.3M $35.3M $124.1M $454M $1.8B
Cash From Investing -$1.1B $423.8M -$694.7M -$1.5B -$2.9B
 
Dividends Paid (Ex Special Dividend) $824.7M $889.8M $1.1B $1B $1B
Special Dividend Paid
Long-Term Debt Issued $2.6B $3.2B $2.8B $2.3B $3.8B
Long-Term Debt Repaid -$3.6B -$3.3B -$3.1B -$2.6B -$3.4B
Repurchase of Common Stock -- -- $279.9M -- --
Other Financing Activities $896.2K -$12.6M -$19.1M $21.4M $89.9M
Cash From Financing -$4.4B -$1.2B -$1.8B -$2.9B -$1.7B
 
Beginning Cash (CF) $5.4B $6B $4.9B $4.4B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1B $1.3B -$607M $49M -$637.8M
Ending Cash (CF) $4.4B $7.7B $4.5B $4.7B $3.2B
 
Levered Free Cash Flow $3.8B $1.1B $1.2B $3.6B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $873.7M $813.8M $834.6M $1.2B $763.8M
Depreciation & Amoritzation $390.4M $320.9M $330.2M $379M $362.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.6B -$342.8M -$807.2M -$1.2B -$1.9B
Change in Inventories -$12.7M -$532.9M -$58.1M -$472.1M $214.5M
Cash From Operations -$435.6M -$373.8M $265.3M $495.1M -$130.7M
 
Capital Expenditures $119.5M $127.8M $141.8M $163M $168.6M
Cash Acquisitions -$166.6K -$642.4K $7.4M $200 $4.5B
Cash From Investing -$6.2M -$293.6M -$556.8M -$2.2B -$5.1B
 
Dividends Paid (Ex Special Dividend) $503.1M $503.5M $513.5M $530.4M $561M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $692.1M $293.5M $464.6M -- --
Long-Term Debt Repaid -$1.1B -$757.4M -$662.8M -- --
Repurchase of Common Stock -- -- -$5.4M $7.8M $198.5M
Other Financing Activities $2M $416.1K $8.4M -- --
Cash From Financing -$75.6M $1B $266.6M $1.7B $5.2B
 
Beginning Cash (CF) $5.4B $5.3B $4.5B $4.4B $3.9B
Foreign Exchange Rate Adjustment $89.8M -$254.2M -$127.8M $167.5M $138.2M
Additions / Reductions -$427.6M $119.6M -$152.7M $136M $59.9M
Ending Cash (CF) $5.1B $5.1B $4.2B $4.7B $4.1B
 
Levered Free Cash Flow -$555.1M -$501.7M $123.5M $332M -$299.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.8B $4.7B $3.9B $2.9B $4.1B
Depreciation & Amoritzation $1.6B $1.4B $1.4B $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2B -$1.2B $773.7M -$1.4B -$1.1B
Change in Inventories -$106.4M -$1.5B -$454.1M -$1.2B -$574.1M
Cash From Operations $1.7B $2.2B $3.5B $3.3B $4B
 
Capital Expenditures $623.9M $524.3M $523.1M $743.2M $688.7M
Cash Acquisitions $165.8M $25.3M $119.2M $5.7M $6.9B
Cash From Investing -$696.9M -$67.9M -$1.3B -$2.8B -$6B
 
Dividends Paid (Ex Special Dividend) $910.1M $1.1B $1B $1B $1.1B
Special Dividend Paid
Long-Term Debt Issued $3.5B $2B $3.2B -- --
Long-Term Debt Repaid -$3.5B -$3.5B -$2.3B -- --
Repurchase of Common Stock -- -- $501.6M $109.1M $34.7M
Other Financing Activities -$10.4M -$18.9M $16.8M -- --
Cash From Financing -$1.3B -$1.9B -$2.7B -$273.3M $1.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$66.7M $697.5M -$426.9M $412.3M -$553.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.1B $1.7B $3B $2.6B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.2B $3.5B $3B $3B $3B
Depreciation & Amoritzation $1.2B $995M $1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B -$858.1M -$10.9M -$887.4M -$1.4B
Change in Inventories -$1.2B -$1.3B $204.4M -$945.4M -$512M
Cash From Operations $385.3M $855.7M $2.6B $1.7B $1.7B
 
Capital Expenditures $477.4M $379.2M $381.2M $479.6M $495.8M
Cash Acquisitions $16.8M $22.6M $17.2M $6.6K $5.1B
Cash From Investing -$165.9M -$659M -$1.3B -$2.7B -$5.8B
 
Dividends Paid (Ex Special Dividend) $901.3M $1.1B $1B $1B $1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.4B $1.3B $1.7B -- $66.9M
Long-Term Debt Repaid -$2.4B -$2.5B -$1.8B -- -$407.9M
Repurchase of Common Stock -- -- $220.6M $329.7M $364.4M
Other Financing Activities -$14M -$20.3M $15.7M -- -$494.1M
Cash From Financing -$115M -$755.1M -$1.6B $1B $4.2B
 
Beginning Cash (CF) $17.2B $15.1B $13.8B $13.6B $12.2B
Foreign Exchange Rate Adjustment $122.6M $198.5M $103.4M $108.1M $130.1M
Additions / Reductions $227.1M -$359.9M -$177.4M $186M $268.2M
Ending Cash (CF) $17.5B $15B $13.7B $13.9B $12.6B
 
Levered Free Cash Flow -$92.1M $476.5M $2.2B $1.2B $1.2B

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

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

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 34x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Buy
77
CPS alert for Feb 14

Cooper-Standard Holdings, Inc. [CPS] is up 32.06% over the past day.

Buy
58
TPH alert for Feb 14

Tri Pointe Homes, Inc. [TPH] is up 26.83% over the past day.

Sell
20
IRON alert for Feb 14

Disc Medicine, Inc. [IRON] is down 21.88% over the past day.

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

Show me the best stock