Financhill
Buy
53

SPG Quote, Financials, Valuation and Earnings

Last price:
$187.70
Seasonality move :
1.9%
Day range:
$187.89 - $189.05
52-week range:
$136.34 - $190.14
Dividend yield:
4.54%
P/E ratio:
25.90x
P/S ratio:
9.98x
P/B ratio:
26.62x
Volume:
437.2K
Avg. volume:
1.4M
1-year change:
8.62%
Market cap:
$61.5B
Revenue:
$6B
EPS (TTM):
$7.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $5.1B $5.3B $5.7B $6B
Revenue Growth (YoY) -18.69% 11.13% 3.46% 6.94% 5.39%
 
Cost of Revenues $2.2B $2.2B $2.2B $2.3B $2.3B
Gross Profit $2.4B $2.9B $3.1B $3.4B $3.7B
Gross Profit Margin 52.09% 56.33% 57.89% 59.52% 61.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $85.3M $1.1B $713.6M $746.5M $565.3M
Operating Expenses $430.5M $469.8M $466.2M $561M $561.4M
Operating Income $2B $2.4B $2.6B $2.8B $3.1B
 
Net Interest Expenses $786.2M $797.3M $762.8M $858.7M $911.4M
EBT. Incl. Unusual Items $1.2B $1.7B $1.9B $2.3B $2.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.6M $157.2M $83.5M $81.9M $23.3M
Net Income to Company $1.3B $2.6B $2.5B $2.6B $2.7B
 
Minority Interest in Earnings $164.8M $319.1M $312.9M $333.9M $358.1M
Net Income to Common Excl Extra Items $1.3B $2.6B $2.5B $2.6B $2.7B
 
Basic EPS (Cont. Ops) $4.03 $6.23 $6.69 $6.95 $7.55
Diluted EPS (Cont. Ops) $4.03 $6.23 $6.69 $6.95 $7.55
Weighted Average Basic Share $308.7M $328.6M $327.8M $326.8M $326.1M
Weighted Average Diluted Share $308.7M $328.6M $327.8M $326.8M $326.1M
 
EBITDA $3.3B $3.7B $3.8B $4.1B $4.4B
EBIT $2B $2.4B $2.6B $2.8B $3.1B
 
Revenue (Reported) $4.6B $5.1B $5.3B $5.7B $6B
Operating Income (Reported) $2B $2.4B $2.6B $2.8B $3.1B
Operating Income (Adjusted) $2B $2.4B $2.6B $2.8B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) 22.46% 1.48% 7.23% 4.94% 8.16%
 
Cost of Revenues $558.8M $554.2M $589.9M $578.5M $629.4M
Gross Profit $737.8M $761.6M $821M $902.2M $972.1M
Gross Profit Margin 56.9% 57.88% 58.19% 60.93% 60.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $433.4M $165.8M $242M $7.9M --
Operating Expenses $125.5M $108.4M $126.8M $134.4M $159.2M
Operating Income $612.3M $653.2M $694.2M $767.8M $812.9M
 
Net Interest Expenses $200.2M $188.3M $212.9M $227.7M $241.2M
EBT. Incl. Unusual Items $543.8M $464.3M $640.2M $541.3M $561.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.3M $8.3M $43.2M $2.6M $15.1M
Net Income to Company $778.6M $621.8M $680.8M $546.7M $702.7M
 
Minority Interest in Earnings $97.9M $82M $85.8M $70.7M $95.7M
Net Income to Common Excl Extra Items $778.6M $621.8M $680.8M $546.7M $702.7M
 
Basic EPS (Cont. Ops) $1.75 $1.64 $1.85 $1.61 $1.82
Diluted EPS (Cont. Ops) $1.75 $1.64 $1.85 $1.61 $1.82
Weighted Average Basic Share $328.6M $327.3M $327.2M $326.2M $326.5M
Weighted Average Diluted Share $328.6M $327.3M $327.2M $326.2M $326.5M
 
EBITDA $923.7M $955M $1B $1.1B $1.2B
EBIT $612.3M $653.2M $694.2M $767.8M $812.9M
 
Revenue (Reported) $1.3B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) $612.3M $653.2M $694.2M $767.8M $812.9M
Operating Income (Adjusted) $612.3M $653.2M $694.2M $767.8M $812.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.9B $5.2B $5.5B $5.9B $6.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.2B $2.3B $2.3B $2.4B
Gross Profit $2.7B $3B $3.2B $3.6B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $930.9M $596.3M $754.4M $767.7M --
Operating Expenses $447.4M $496.6M $533.9M $574.3M $593.1M
Operating Income $2.3B $2.5B $2.7B $3B $3.1B
 
Net Interest Expenses $801.8M $755.3M $832.9M $880.6M $894.4M
EBT. Incl. Unusual Items $1.6B $1.7B $2.2B $2.8B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $106.8M $80M $92.6M $96.8M $10.7M
Net Income to Company $2.3B $2.3B $2.5B $2.8B $2.6B
 
Minority Interest in Earnings $289.8M $284.4M $320.8M $365.6M $349.4M
Net Income to Common Excl Extra Items $2.3B $2.2B $2.5B $2.8B $2.6B
 
Basic EPS (Cont. Ops) $5.59 $6.16 $6.69 $7.66 $7.27
Diluted EPS (Cont. Ops) $5.59 $6.16 $6.69 $7.66 $7.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.6B $3.7B $4B $4.3B $4.5B
EBIT $2.3B $2.5B $2.7B $3B $3.1B
 
Revenue (Reported) $4.9B $5.2B $5.5B $5.9B $6.2B
Operating Income (Reported) $2.3B $2.5B $2.7B $3B $3.1B
Operating Income (Adjusted) $2.3B $2.5B $2.7B $3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $3.9B $4.1B $4.4B $4.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $1.6B $1.7B $1.7B $1.8B
Gross Profit $2.1B $2.2B $2.4B $2.7B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $883.9M $371.8M $412.6M $433.8M $136.9M
Operating Expenses $325M $351.8M $401.8M $415.1M $446M
Operating Income $1.8B $1.9B $2B $2.3B $2.3B
 
Net Interest Expenses $603.6M $561.5M $631.6M $682.6M $703.8M
EBT. Incl. Unusual Items $1.3B $1.3B $1.6B $2B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $108.4M $31.2M $40.3M $55.2M $42.6M
Net Income to Company $2B $1.7B $1.8B $2B $1.8B
 
Minority Interest in Earnings $249.4M $214.7M $222.7M $254.4M $245.7M
Net Income to Common Excl Extra Items $2B $1.7B $1.8B $2B $1.8B
 
Basic EPS (Cont. Ops) $4.72 $4.65 $4.65 $5.36 $5.09
Diluted EPS (Cont. Ops) $4.72 $4.65 $4.65 $5.36 $5.09
Weighted Average Basic Share $985.7M $984.3M $981.3M $978.1M $979.3M
Weighted Average Diluted Share $985.7M $984.3M $981.3M $978.1M $979.3M
 
EBITDA $2.8B $2.8B $3B $3.2B $3.3B
EBIT $1.8B $1.9B $2B $2.3B $2.3B
 
Revenue (Reported) $3.8B $3.9B $4.1B $4.4B $4.6B
Operating Income (Reported) $1.8B $1.9B $2B $2.3B $2.3B
Operating Income (Adjusted) $1.8B $1.9B $2B $2.3B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $533.9M $621.6M $2.2B $1.4B
Short Term Investments -- -- -- $1B --
Accounts Receivable, Net $1.2B $919.7M $823.5M $826.1M $796.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.2B $1.5B $1.4B $3B $2.2B
 
Property Plant And Equipment $512.9M $504.1M $496.9M $484.1M $519.6M
Long-Term Investments $8.3B $8.9B $8.6B $8.6B $7.8B
Goodwill $20.1M $20.1M $20.1M $20.1M $20.1M
Other Intangibles $35M $33.3M $17.8M $8.7M $2.7M
Other Long-Term Assets -- -- -- -- $1.4B
Total Assets $34.8B $33.8B $33B $34.3B $32.4B
 
Accounts Payable $1.3B $1.4B $1.5B $1.7B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.1B $1.9B $1.3B $2.9B $2.7B
 
Long-Term Debt $24.9B $24B $24.1B $23.6B $22.1B
Capital Leases -- -- -- -- --
Total Liabilities $31.1B $29.4B $29.2B $30.6B $28.8B
 
Common Stock $34K $34K $34K $33K $33K
Other Common Equity Adj -$188.7M -$185.2M -$164.9M -$172.8M -$193M
Common Equity $3B $3.3B $3.1B $3B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $618.8M $1B $685.4M $664.8M $657.5M
Total Equity $3.7B $4.4B $3.8B $3.7B $3.6B
 
Total Liabilities and Equity $34.8B $33.8B $33B $34.3B $32.4B
Cash and Short Terms $1B $533.9M $621.6M $2.2B $1.4B
Total Debt $27.3B $25.8B $25.5B $26.5B $24.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $438.4M $601.5M $769M $2.5B $1.6B
Short Term Investments -- -- -- $300M --
Accounts Receivable, Net $935.1M $794.6M $757.6M $767.8M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.4B $1.4B $1.5B $3.2B $2.4B
 
Property Plant And Equipment $506.2M $497.5M $490M $521.4M $529.1M
Long-Term Investments $8.6B $8.3B $8.5B $7B $7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1B $1.2B $1.2B $1.2B --
Total Assets $33.9B $32.8B $33B $33.3B $33.6B
 
Accounts Payable $1.3B $1.4B $1.6B $1.6B --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $806.5M $845.3M $120.8M $1B $660.7M
 
Long-Term Debt $25.3B $24.3B $25.3B $24.9B $26.2B
Capital Leases -- -- -- -- --
Total Liabilities $29.5B $28.8B $29.4B $30B $30.6B
 
Common Stock $34K $34K $34K $33K $33K
Other Common Equity Adj -$191.3M -$160.5M -$141M -$206.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$7.5M --
Minority Interest, Total $1B $1B $660.1M $609.1M $624.9M
Total Equity $4.4B $4B $3.6B $3.3B $3B
 
Total Liabilities and Equity $33.9B $32.8B $33B $33.3B $33.6B
Cash and Short Terms $438.4M $601.5M $769M $2.5B $1.6B
Total Debt $26.1B $25.1B $25.4B $25.9B $26.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2.6B $2.5B $2.6B $2.7B
Depreciation & Amoritzation $1.4B $1.3B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $63.4M -$11.8M $36.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.9B $4.2B $4.2B $4.1B
 
Capital Expenditures $4.1B $784.9M $745.4M $703.1M $736.7M
Cash Acquisitions $16.1M $2.2M $1.9M $13.5M $42.3M
Cash From Investing -$4.2B -$777.4M -$1.1B -$1.7B $1.1B
 
Dividends Paid (Ex Special Dividend) $1.4B $2.4B $2.3B $2.4B $2.6B
Special Dividend Paid
Long-Term Debt Issued $15.2B $9.3B $3.4B $3.6B $1.1B
Long-Term Debt Repaid -$13B -$10.1B -$3.7B -$2.7B -$3B
Repurchase of Common Stock $152.6M $328K $180.7M $140.9M $328K
Other Financing Activities -$8.1M -$379.3M $1.9M -$32.1M -$11.2M
Cash From Financing $2B -$3.6B -$3.1B -$2B -$5B
 
Beginning Cash (CF) $1B $533.9M $621.6M $1.2B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342.2M -$477.7M $87.7M $547.4M $231.4M
Ending Cash (CF) $1.4B $56.3M $709.3M $1.7B $1.6B
 
Levered Free Cash Flow -$1.5B $3.1B $3.5B $3.5B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $778.6M $621.8M $680.8M $546.7M $702.7M
Depreciation & Amoritzation $320.3M $316.3M $333.4M $341.9M $374.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $15.7M $5.5M $28.6M -$25.4M
Change in Inventories -- -- -- -- --
Cash From Operations $932.9M $993M $1B $996.7M $1B
 
Capital Expenditures $190.8M $172M $227.7M $186.4M $205.2M
Cash Acquisitions -- -- $154K -- $25.5M
Cash From Investing -$220.4M -$82.2M -$276.6M $709.2M -$279.8M
 
Dividends Paid (Ex Special Dividend) $954.2M $573.5M $622.5M $677.2M $702.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.3B $14.7M $165M $1B --
Long-Term Debt Repaid -$2.7B -$68.1M -$148.8M -$1B --
Repurchase of Common Stock $82K $36.4M $105.7M $82K $82K
Other Financing Activities -$24.1M -$238.6M -$22.2M -$2.9M --
Cash From Financing -$1.6B -$754.9M -$824.5M -$770.3M -$419.1M
 
Beginning Cash (CF) $438.4M $601.5M $769M $2.2B $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$852.4M $60.3M -$68.4M $935.7M $321.1M
Ending Cash (CF) -$414M $661.8M $700.6M $3.1B $1.9B
 
Levered Free Cash Flow $742.1M $821M $805M $810.4M $814.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $2.3B $2.5B $2.8B $2.6B
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.3B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $53.4M -$24.5M $591K
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $4.2B $4.1B $4.1B $4.4B
 
Capital Expenditures $4.1B $703.7M $892.7M $598.1M $1.3B
Cash Acquisitions $76K $3.9M $11M $43.5M $576.7M
Cash From Investing -$4.2B -$871.4M -$1.1B $136.8M -$1.6B
 
Dividends Paid (Ex Special Dividend) $2.2B $2.2B $2.4B $2.6B $2.8B
Special Dividend Paid
Long-Term Debt Issued $11.2B $4.4B $2.7B $3B --
Long-Term Debt Repaid -$10.5B -$4.8B -$2.7B -$2.8B --
Repurchase of Common Stock -$1K $180.7M $105.9M $35.3M $328K
Other Financing Activities -$362.2M -$245.6M $206.2M -$18.4M --
Cash From Financing -$291.1M -$3.2B -$2.9B -$2.9B -$3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$643.9M $163.1M $167.5M $1.4B -$617.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$316M $3.5B $3.2B $3.5B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2B $1.7B $1.8B $2B $1.8B
Depreciation & Amoritzation $985.1M $955.8M $994.8M $999.3M $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- $77.8M $67.9M $55.2M $19.6M
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $3.2B $3.1B $3B $3.3B
 
Capital Expenditures $576.6M $495.4M $642.7M $537.7M $1.1B
Cash Acquisitions $57K $1.8M $10.9M $40.9M $575.2M
Cash From Investing -$619.2M -$713.3M -$705.8M $1.1B -$1.6B
 
Dividends Paid (Ex Special Dividend) $1.8B $1.7B $1.8B $2B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.4B $2.5B $1.8B $1.1B $1.6B
Long-Term Debt Repaid -$8.1B -$2.9B -$1.8B -$1.9B -$1.1B
Repurchase of Common Stock $246K $180.6M $105.9M $246K $246K
Other Financing Activities -$359.9M -$226.2M -$21.9M -$8.2M -$275K
Cash From Financing -$2.8B -$2.4B -$2.3B -$3.1B -$1.5B
 
Beginning Cash (CF) $2.7B $1.7B $2.8B $4.7B $4.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$573.2M $67.6M $147.4M $1B $152.2M
Ending Cash (CF) $2.1B $1.7B $2.9B $5.7B $4.3B
 
Levered Free Cash Flow $2.3B $2.7B $2.5B $2.5B $2.2B

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 26

Travere Therapeutics, Inc. [TVTX] is down 1.54% over the past day.

Buy
64
ZCSH alert for Dec 26

Grayscale Zcash Trust (ZEC) [ZCSH] is down 3.73% over the past day.

Buy
60
AAOI alert for Dec 26

Applied Optoelectronics, Inc. [AAOI] is down 9.39% over the past day.

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

Show me the best stock