Financhill
Sell
48

SPG Quote, Financials, Valuation and Earnings

Last price:
$168.51
Seasonality move :
5.12%
Day range:
$164.25 - $168.70
52-week range:
$139.25 - $190.14
Dividend yield:
4.98%
P/E ratio:
22.83x
P/S ratio:
9.06x
P/B ratio:
18.64x
Volume:
1.7M
Avg. volume:
1.7M
1-year change:
9.73%
Market cap:
$54.1B
Revenue:
$6B
EPS (TTM):
$7.26
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) -19.94% 11.05% 3.41% 6.94% 5.39%
 
Cost of Revenues $887.2M $971.1M $1B $1B $1B
Gross Profit $3.7B $4.1B $4.3B $4.6B $4.9B
Gross Profit Margin 80.75% 81.02% 81.08% 81.83% 82.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121.2M $144.6M $142.8M $165.9M $189.3M
Other Inc / (Exp) $85.3M $1.1B $713.6M $746.5M $565.3M
Operating Expenses $1.7B $1.7B $1.7B $1.8B $1.8B
Operating Income $2B $2.4B $2.6B $2.8B $3.1B
 
Net Interest Expenses $784.4M $795.7M $761.3M $854.6M $905.8M
EBT. Incl. Unusual Items $1.3B $2.7B $2.5B $2.7B $2.8B
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 $1.1B $2.2B $2.1B $2.3B $2.4B
 
Basic EPS (Cont. Ops) $3.59 $6.84 $6.52 $6.98 $7.26
Diluted EPS (Cont. Ops) $3.59 $6.84 $6.52 $6.98 $7.26
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 $3.4B $4.8B $4.6B $4.9B $5B
EBIT $2.1B $3.5B $3.3B $3.6B $3.7B
 
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) $2.1B $3.5B $3.3B $3.6B $3.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.3B $1.4B $1.5B $1.6B
Revenue Growth (YoY) -24% 17.21% 5.56% 9.11% 3.59%
 
Cost of Revenues $215.1M $269.9M $266.4M $255.5M $271.8M
Gross Profit $916.3M $1.1B $1.1B $1.3B $1.3B
Gross Profit Margin 80.99% 79.65% 80.97% 83.27% 82.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $43M $36.2M $45.4M $50.9M $59.1M
Other Inc / (Exp) $47M $224.5M $341.8M $333.9M $131.5M
Operating Expenses $454.3M $464.7M $449.3M $479.8M $474.7M
Operating Income $462M $591.5M $684.2M $792.1M $835.7M
 
Net Interest Expenses $197.9M $193.5M $200.9M $224.9M $227.4M
EBT. Incl. Unusual Items $311.2M $622.6M $825.1M $901.1M $739.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M $48.8M $52.3M $41.6M -$31.9M
Net Income to Company $312.7M $573.7M $772.7M $859.5M $771.8M
 
Minority Interest in Earnings -$40.4M -$69.7M -$98.1M -$111.2M -$103.7M
Net Income to Common Excl Extra Items $272.3M $504.1M $674.6M $748.3M $668.1M
 
Basic EPS (Cont. Ops) $0.86 $1.53 $2.06 $2.29 $2.04
Diluted EPS (Cont. Ops) $0.86 $1.53 $2.06 $2.29 $2.04
Weighted Average Basic Share $316.7M $328.6M $326.9M $325.9M $326.3M
Weighted Average Diluted Share $316.7M $328.6M $326.9M $325.9M $326.3M
 
EBITDA $846.5M $1.2B $1.4B $1.5B $1.3B
EBIT $509M $816.1M $1B $1.1B $967.3M
 
Revenue (Reported) $1.1B $1.3B $1.4B $1.5B $1.6B
Operating Income (Reported) $462M $591.5M $684.2M $792.1M $835.7M
Operating Income (Adjusted) $509M $816.1M $1B $1.1B $967.3M
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) -- -- -- -- --
 
Cost of Revenues $887.2M $971.1M $1B $1B $1B
Gross Profit $3.7B $4.1B $4.3B $4.7B $4.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121.2M $144.6M $142.8M $165.9M $189.3M
Other Inc / (Exp) $85.3M $1.1B $713.6M $746.5M $565.3M
Operating Expenses $1.7B $1.7B $1.7B $1.8B $1.9B
Operating Income $2B $2.4B $2.6B $2.8B $3.1B
 
Net Interest Expenses $784.4M $795.7M $761.3M $854.6M $905.8M
EBT. Incl. Unusual Items $1.3B $2.7B $2.5B $2.7B $2.8B
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 $1.1B $2.2B $2.1B $2.3B $2.4B
 
Basic EPS (Cont. Ops) $3.60 $6.84 $6.52 $6.98 $7.26
Diluted EPS (Cont. Ops) $3.60 $6.84 $6.52 $6.98 $7.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.4B $4.8B $4.6B $4.9B $5B
EBIT $2.1B $3.5B $3.3B $3.6B $3.7B
 
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) $2.1B $3.5B $3.3B $3.6B $3.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $5.1B $5.3B $5.7B $6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $971.1M $1B $1B $1B --
Gross Profit $4.1B $4.3B $4.7B $4.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $144.6M $142.8M $165.9M $189.3M --
Other Inc / (Exp) $1.1B $713.6M $746.5M $565.3M --
Operating Expenses $1.7B $1.7B $1.8B $1.9B --
Operating Income $2.4B $2.6B $2.8B $3.1B --
 
Net Interest Expenses $795.7M $761.3M $854.6M $905.8M --
EBT. Incl. Unusual Items $2.7B $2.5B $2.7B $2.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $157.2M $83.5M $81.9M $23.3M --
Net Income to Company $2.6B $2.5B $2.6B $2.7B --
 
Minority Interest in Earnings -$319.1M -$312.9M -$333.9M -$358.1M --
Net Income to Common Excl Extra Items $2.2B $2.1B $2.3B $2.4B --
 
Basic EPS (Cont. Ops) $6.84 $6.52 $6.98 $7.26 --
Diluted EPS (Cont. Ops) $6.84 $6.52 $6.98 $7.26 --
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B --
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B --
 
EBITDA $4.8B $4.6B $4.9B $5B --
EBIT $3.5B $3.3B $3.6B $3.7B --
 
Revenue (Reported) $5.1B $5.3B $5.7B $6B --
Operating Income (Reported) $2.4B $2.6B $2.8B $3.1B --
Operating Income (Adjusted) $3.5B $3.3B $3.6B $3.7B --
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 $1.2B $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 $2.7B $2.3B $2.1B $3.6B $2.8B
 
Property Plant And Equipment $512.9M $504.1M $496.9M $484.1M $519.6M
Long-Term Investments $8.2B $8.5B $8.5B $8.5B $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 $4B $3.5B $3.2B $3.5B $3.4B
 
Long-Term Debt $26B $24.8B $24.9B $26B $24.2B
Capital Leases -- -- -- -- --
Total Liabilities $31.1B $29.4B $29.2B $30.6B $28.8B
 
Common Stock $42.1M $41.8M $41.5M $41.1M $40.8M
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 $26.7B $25.3B $24.9B $26B $24.2B
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 $1.2B $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 $2.7B $2.3B $2.1B $3.6B $2.8B
 
Property Plant And Equipment $512.9M $504.1M $496.9M $484.1M $519.6M
Long-Term Investments $8.2B $8.5B $8.5B $8.5B $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 $4B $3.5B $3.2B $3.5B $3.4B
 
Long-Term Debt $26B $24.8B $24.9B $26B $24.2B
Capital Leases -- -- -- -- --
Total Liabilities $31.1B $29.4B $29.2B $30.6B $28.8B
 
Common Stock $42.1M $41.8M $41.5M $41.1M $40.8M
Other Common Equity Adj -$188.7M -$185.2M -$164.9M -$172.8M -$193M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -$2.5M --
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 $26.7B $25.3B $24.9B $26B $24.2B
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 -$415.9M $265.4M $63.4M -$11.8M $36.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3.6B $3.8B $3.9B $3.8B
 
Capital Expenditures $484.1M $527.9M $650M $793.3M $755.6M
Cash Acquisitions -$3.8B -$314M -$439.2M -$149.8M -$168.8M
Cash From Investing -$4B -$552.8M -$626.6M -$1.4B $1.4B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$2.7B -$2.6B -$2.8B -$3B
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 -$169.5M -$4.9M -$189.4M -$162.7M -$60.7M
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) $669.4M $1B $533.9M $621.6M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342.2M -$477.7M $87.7M $547.4M $231.4M
Ending Cash (CF) $1B $533.9M $621.6M $1.2B $1.4B
 
Levered Free Cash Flow $1.8B $3.1B $3.1B $3.1B $3.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $312.7M $573.7M $772.7M $859.5M $771.8M
Depreciation & Amoritzation $337.5M $340.8M $336.3M $338.8M $360.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $209.2M $4.9M -$14.5M -$79.7M -$19.1M
Change in Inventories -- -- -- -- --
Cash From Operations $895.1M $884.9M $932.1M $1B $1.1B
 
Capital Expenditures $88.1M $108.5M $184.6M $178.3M $217.9M
Cash Acquisitions -$3.5B -$108.7M -$173.7M -$77.9M -$133.8M
Cash From Investing -$3.5B -$53.9M -$262.5M -$870.6M $8.8M
 
Dividends Paid (Ex Special Dividend) -$459.5M -$621.1M -$915.4M -$713.7M -$792.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.9B $1.9B $908.6M $1.9B --
Long-Term Debt Repaid -$2.4B -$2B -$870.7M -$857.4M -$1.1B
Repurchase of Common Stock $228K -$2.2M -$176K -$40.2M -$1.5M
Other Financing Activities -$2.3M -$19.4M $228.2M -$10.2M -$3M
Cash From Financing $2.6B -$735.5M -$649.6M $233.8M -$1.9B
 
Beginning Cash (CF) $1.1B $438.4M $601.5M $769M $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$70.7M $95.5M $20.1M $400M -$769.8M
Ending Cash (CF) $1B $533.9M $621.6M $1.2B $1.4B
 
Levered Free Cash Flow $807M $776.5M $747.5M $858.5M $867.7M
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 -$415.9M $265.4M $63.4M -$11.8M $36.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3.6B $3.8B $3.9B $3.8B
 
Capital Expenditures $484.1M $527.9M $650M $793.3M $755.6M
Cash Acquisitions -$3.8B -$314M -$439.2M -$149.8M -$168.8M
Cash From Investing -$4B -$552.8M -$626.6M -$1.4B $1.4B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$2.7B -$2.6B -$2.8B -$3B
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 -$169.5M -$4.9M -$189.4M -$162.7M -$60.7M
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) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342.2M -$477.7M $87.7M $547.4M $231.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $3.1B $3.1B $3.1B $3.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.6B $2.5B $2.6B $2.7B --
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $265.4M $63.4M -$11.8M $36.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $3.6B $3.8B $3.9B $3.8B --
 
Capital Expenditures $527.9M $650M $793.3M $755.6M --
Cash Acquisitions -$314M -$439.2M -$149.8M -$168.8M --
Cash From Investing -$552.8M -$626.6M -$1.4B $1.4B --
 
Dividends Paid (Ex Special Dividend) -$2.7B -$2.6B -$2.8B -$3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.3B $3.4B $3.6B $1.1B --
Long-Term Debt Repaid -$10.1B -$3.7B -$2.7B -$3B --
Repurchase of Common Stock -$4.9M -$189.4M -$162.7M -$60.7M --
Other Financing Activities -$379.3M $1.9M -$32.1M -$11.2M --
Cash From Financing -$3.6B -$3.1B -$2B -$5B --
 
Beginning Cash (CF) $3.7B $2.2B $3.4B $5.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$477.7M $87.7M $547.4M $231.4M --
Ending Cash (CF) $3.2B $2.3B $3.9B $6.1B --
 
Levered Free Cash Flow $3.1B $3.1B $3.1B $3.1B --

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

GET BETTER TRADE IDEAS

Popular

Is Diamondback Energy a Good Stock to Buy?
Is Diamondback Energy a Good Stock to Buy?

Diamondback Energy (FANG) is a lesser-known diamond in the rough…

What Is Hindsight Bias In Investing?
What Is Hindsight Bias In Investing?

You’ve probably heard the expression “hindsight is 20/20.” That saying…

Is Rivian a Good Stock a Buy?
Is Rivian a Good Stock a Buy?

Rivian Automotive (RIVN) had an initial IPO of close to…

Stock Ideas

Buy
58
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 41x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Sell
29
UNF alert for Mar 26

UniFirst [UNF] is up 0.24% over the past day.

Sell
30
KEQU alert for Mar 26

Kewaunee Scientific [KEQU] is down 1.45% over the past day.

Buy
82
EPAC alert for Mar 26

Enerpac Tool Group [EPAC] is down 3.19% over the past day.

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

Show me the best stock