Financhill
Buy
76

SWDBY Quote, Financials, Valuation and Earnings

Last price:
$34.86
Seasonality move :
4.17%
Day range:
$33.90 - $34.97
52-week range:
$19.16 - $34.97
Dividend yield:
6.23%
P/E ratio:
12.08x
P/S ratio:
2.96x
P/B ratio:
1.69x
Volume:
8.9K
Avg. volume:
11.5K
1-year change:
77.5%
Market cap:
$39.2B
Revenue:
$15.1B
EPS (TTM):
$2.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.5B $6.8B $7.7B $13B $15.1B
Revenue Growth (YoY) -0.95% 4.9% 13.02% 69% 15.64%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $54.3M $11M $1.6M $58.9M $62.9M
Operating Expenses -$2.2B -$2.9B -$2.7B -$4B -$4.2B
Operating Income $2.2B $2.9B $2.7B $4B $4.2B
 
Net Interest Expenses $896.2M $634.2M $1.3B $3.5B $3.8B
EBT. Incl. Unusual Items $1.8B $2.9B $2.6B $4B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $418.4M $576M $533.1M $894.1M $881.6M
Net Income to Company $1.8B $3B $2.7B $4.1B $4.2B
 
Minority Interest in Earnings -- $116.5K $296.4K $188.4K -$283.7K
Net Income to Common Excl Extra Items $1.4B $2.4B $2.1B $3.2B $3.3B
 
Basic EPS (Cont. Ops) $1.25 $2.17 $1.88 $2.86 $2.93
Diluted EPS (Cont. Ops) $1.25 $2.16 $1.88 $2.85 $2.92
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA -- -- -- -- --
EBIT $2.5B $3.3B $3.9B $9.6B $10.8B
 
Revenue (Reported) $6.5B $6.8B $7.7B $13B $15.1B
Operating Income (Reported) $2.2B $2.9B $2.7B $4B $4.2B
Operating Income (Adjusted) $2.5B $3.3B $3.9B $9.6B $10.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $1.9B $3.6B $3.9B $3.3B
Revenue Growth (YoY) 1.54% 13.56% 89.31% 10.37% -16.19%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $13.3M $26.3M $32.1M $135.5M --
Operating Expenses -$759.8M -$683M -$1B -$1.1B -$1.1B
Operating Income $759.8M $683M $1B $1.1B $1.1B
 
Net Interest Expenses $173.3M $355.4M $942.1M $1B $958.5M
EBT. Incl. Unusual Items $759.8M $640M $1B $1.1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151.5M $134.9M $214.7M $239.6M $241.5M
Net Income to Company $746.9M $592.5M $1B $1.2B --
 
Minority Interest in Earnings $115.6K $379.1K $185K $191.9K $105.1K
Net Income to Common Excl Extra Items $635.9M $529.9M $844M $899.9M $894.4M
 
Basic EPS (Cont. Ops) $0.57 $0.47 $0.75 $0.80 $0.80
Diluted EPS (Cont. Ops) $0.57 $0.47 $0.75 $0.80 $0.79
Weighted Average Basic Share $1.1B $1.1B $1.1B $1.1B $1.1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1.1B
 
EBITDA -- -- -- -- --
EBIT $826.5M $990.8M $2.6B $2.9B $2.3B
 
Revenue (Reported) $1.7B $1.9B $3.6B $3.9B $3.3B
Operating Income (Reported) $759.8M $683M $1B $1.1B $1.1B
Operating Income (Adjusted) $826.5M $990.8M $2.6B $2.9B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.7B $6.8B $12.4B $14.7B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $128.1M -$106.1M $120.2M $453.4M --
Operating Expenses -$2.9B -$2.5B -$4B -$3.9B -$4.1B
Operating Income $2.9B $2.5B $4B $3.9B $4.1B
 
Net Interest Expenses $682.4M $859.7M $3.2B $3.8B $3.6B
EBT. Incl. Unusual Items $2.9B $2.4B $3.8B $4.2B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $581.2M $494.6M $798.8M $935.6M $875.6M
Net Income to Company $2.9B $2.5B $3.9B $4.3B --
 
Minority Interest in Earnings $115.5K $379.1K $90.8K $191.9K -$486.5K
Net Income to Common Excl Extra Items $2.4B $2B $3.1B $3.3B $3.3B
 
Basic EPS (Cont. Ops) $2.15 $1.79 $2.73 $2.93 $2.90
Diluted EPS (Cont. Ops) $2.15 $1.80 $2.72 $2.92 $2.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $3.3B $3.1B $8.4B $11B $9.2B
 
Revenue (Reported) $6.7B $6.8B $12.4B $14.7B $13.3B
Operating Income (Reported) $2.9B $2.5B $4B $3.9B $4.1B
Operating Income (Adjusted) $3.3B $3.1B $8.4B $11B $9.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5B $5.1B $9.9B $11.6B $9.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $56.4M -$83.1M $105.4M $351.7M $3M
Operating Expenses -$2.3B -$1.8B -$3.1B -$3.1B -$3.1B
Operating Income $2.3B $1.8B $3.1B $3.1B $3.1B
 
Net Interest Expenses $498.7M $709.8M $2.6B $2.9B $2.7B
EBT. Incl. Unusual Items $2.3B $1.8B $3B $3.1B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $448.4M $366.1M $635.2M $677.1M $670.8M
Net Income to Company $2.3B $1.7B $3B $3.2B $2.1B
 
Minority Interest in Earnings $115.5K $379.1K $184.1K $191.9K -$486.5K
Net Income to Common Excl Extra Items $1.9B $1.5B $2.4B $2.5B $2.5B
 
Basic EPS (Cont. Ops) $1.69 $1.31 $2.16 $2.23 $2.20
Diluted EPS (Cont. Ops) $1.69 $1.31 $2.16 $2.23 $2.19
Weighted Average Basic Share $3.4B $3.4B $3.4B $3.4B $3.4B
Weighted Average Diluted Share $3.4B $3.4B $3.4B $3.4B $3.4B
 
EBITDA -- -- -- -- --
EBIT $2.5B $2.4B $6.9B $8.4B $6.8B
 
Revenue (Reported) $5B $5.1B $9.9B $11.6B $9.8B
Operating Income (Reported) $2.3B $1.8B $3.1B $3.1B $3.1B
Operating Income (Adjusted) $2.5B $2.4B $6.9B $8.4B $6.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $35.8B $39.8B $35.1B $25.1B $29.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $167.2M $163M $152.2M $210.6M $203.1M
Other Current Assets -- -- -- -- --
Total Current Assets $64.8B $66.8B $59.1B $52.2B $54.3B
 
Property Plant And Equipment $660.1M $610M $523M $550.1M $470.6M
Long-Term Investments $2.8B $1.7B -$1.1B $138.1M $762M
Goodwill $1.6B $1.5B $1.3B $1.4B $1.3B
Other Intangibles $614.7M $661.8M $586.4M $661M $607.4M
Other Long-Term Assets -- -- -- -- --
Total Assets $315.9B $303.8B $274B $283.3B $272.4B
 
Accounts Payable $614.5M $492.9M $186.1M $247.4M $156M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.1B $52.4B $53.3B $47.4B $46.7B
 
Long-Term Debt $71.4B $54.7B $48.5B $49B $48.3B
Capital Leases -- -- -- -- --
Total Liabilities $297B $285.9B $257.1B $263.6B $252.6B
 
Common Stock $3B $2.8B $2.4B $2.5B $2.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $18.9B $17.9B $16.9B $19.7B $19.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $2.9M $2.8M $3M $2.5M
Total Equity $18.9B $17.9B $16.9B $19.7B $19.8B
 
Total Liabilities and Equity $315.9B $303.8B $274B $283.3B $272.4B
Cash and Short Terms $35.9B $39.8B $35.1B $25.1B $29.5B
Total Debt $71.5B $54.8B $48.5B $49.1B $48.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $74.5B $41B $26.5B $27.8B $34.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $235.2M $206.2M $210.2M -- --
Other Current Assets -- -- -- -- --
Total Current Assets $90.9B $53.8B $65.6B $55.4B $63.9B
 
Property Plant And Equipment $595.3M $465.8M $501.3M -- --
Long-Term Investments $5.2B $6.6B -$502.3M $2.1B $117.1M
Goodwill $1.5B $1.3B $1.3B $1.4B --
Other Intangibles $640.4M $547.4M $605.9M $702.7M --
Other Long-Term Assets -- -- -- -- --
Total Assets $346.4B $269.8B $277.8B $309.2B $332.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $50.9B $38.9B $43.9B $43.3B $39.2B
 
Long-Term Debt $85.4B $64.6B $63.9B $69.6B $78.2B
Capital Leases -- -- -- -- --
Total Liabilities $327.5B $254.5B $260.1B $288.6B $309.1B
 
Common Stock $2.8B $2.2B $2.3B $2.5B $2.6B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $2.7M $2.9M $3.2M $2.2M
Total Equity $18.8B $15.3B $17.8B $20.6B $23.2B
 
Total Liabilities and Equity $346.4B $269.8B $277.8B $309.2B $332.3B
Cash and Short Terms $74.1B $40.8B $26.4B $27.9B --
Total Debt $85.4B $64.6B $63.9B $69.6B $78.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $3B $2.7B $4.1B $4.2B
Depreciation & Amoritzation $45.4M $190M $167.5M $180.9M $205.3M
Stock-Based Compensation $19.3M $22.7M $17.2M $26.8M $38.8M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$1.7B $3.9B $9.5B $5.5B $5.4B
 
Capital Expenditures $39.5M $29.5M $35.9M $80.3M $38.5M
Cash Acquisitions -- -- -- -- $4.6M
Cash From Investing -$6B -$3.6B -$12.2B -$5.7B $1.5B
 
Dividends Paid (Ex Special Dividend) -- $1.9B $1.2B $1B $1.6B
Special Dividend Paid
Long-Term Debt Issued -- $3.7B $3.6B $5.3B $2.6B
Long-Term Debt Repaid -$871.1M -$72.1M -$1.3B -$1.1B -$2.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $18.7B $7.2B $1.9B -$10.5B -$473.8M
 
Beginning Cash (CF) $21.3B $34.3B $35.9B $34.6B $24B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.7B $7.7B $577M -$10.6B $6.9B
Ending Cash (CF) $32.1B $42.1B $36.5B $23.9B $30.9B
 
Levered Free Cash Flow -$1.7B $3.8B $9.5B $5.4B $5.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $746.9M $592.5M $1B $1.2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $643.3M $1.8B -$2.5B -$542.6M
 
Capital Expenditures $7M $10.6M $19.9M $7.4M $12.8M
Cash Acquisitions -- -- -- $4.7M --
Cash From Investing -$2.8B -$2B -$6.1B -$4.9M -$46.1M
 
Dividends Paid (Ex Special Dividend) $377.4M -$42.9M -$8.6M $10M $67.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $722.1M $1.7B $1.5B $49.6M --
Long-Term Debt Repaid -$40.1M $9.3M -$700.6M -$748.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $5.9B $4.1B -$2.2B -$753.7M $276M
 
Beginning Cash (CF) $71.3B $43.4B $34.1B $29.7B --
Foreign Exchange Rate Adjustment $76M $24.3M -$225M -$45.1M -$111.7M
Additions / Reductions $5.9B $2.8B -$6.7B -$3.4B -$424.5M
Ending Cash (CF) $75.5B $43.4B $26.7B $27.1B --
 
Levered Free Cash Flow $2.8B $632.7M $1.8B -$2.6B -$555.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.9B $2.5B $3.9B $4.3B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $289.1M $8.1B $7.1B $4.5B $3.4B
 
Capital Expenditures $29.6M $31.1M $73M $44M $50.1M
Cash Acquisitions -- -- -- $4.7M $33.8K
Cash From Investing -$3.7B -$14.4B -$15B $11.6B $1.4B
 
Dividends Paid (Ex Special Dividend) $954.8M $2.2B $1B $1.6B $2.5B
Special Dividend Paid
Long-Term Debt Issued -- $3B $5.8B $2B --
Long-Term Debt Repaid -$92.6M -$537.1M -$1.8B -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $36B -$19.6B -$9.6B -$16.3B -$560.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.2B -$25B -$16.4B -$563.5M $3.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $259.5M $8.1B $7B $4.4B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $1.7B $3B $3.2B $2.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $6.8B $4.4B $3.4B $1.3B
 
Capital Expenditures $22.9M $24.6M $61.8M $25.6M $36.6M
Cash Acquisitions -- -- -- $4.7M --
Cash From Investing -$3.5B -$14.4B -$17.3B -$22.1M -$64.1M
 
Dividends Paid (Ex Special Dividend) $954.8M $1.3B $1B $1.6B $2.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.6B $2.9B $5.1B $1.8B $2.4B
Long-Term Debt Repaid -$69.9M -$535M -$1.1B -$1B -$1.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $43B $16.3B $4.9B -$882.6M -$959.1M
 
Beginning Cash (CF) $166B $128.1B $103.9B $87.5B $64.6B
Foreign Exchange Rate Adjustment $159.6M $806.7M $631M $237.4M -$709.7M
Additions / Reductions $42.1B $9.6B -$7.4B $2.7B -$482.1M
Ending Cash (CF) $206.4B $132.8B $95.5B $90.3B $67.7B
 
Levered Free Cash Flow $2.5B $6.8B $4.3B $3.3B $1.2B

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