Financhill
Sell
37

SRE Quote, Financials, Valuation and Earnings

Last price:
$86.85
Seasonality move :
1.26%
Day range:
$85.34 - $87.23
52-week range:
$66.40 - $95.77
Dividend yield:
2.86%
P/E ratio:
19.12x
P/S ratio:
4.27x
P/B ratio:
1.91x
Volume:
4.6M
Avg. volume:
3.4M
1-year change:
18.69%
Market cap:
$55B
Revenue:
$16.7B
EPS (TTM):
$4.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.8B $11.4B $12.9B $14.4B $16.7B
Revenue Growth (YoY) 7.2% 5% 13.08% 12.31% 15.8%
 
Cost of Revenues $6.1B $6.3B $7.6B $9.2B $10.1B
Gross Profit $4.7B $5B $5.3B $5.2B $6.6B
Gross Profit Margin 43.33% 44.34% 41.21% 36.09% 39.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $83M -$372M -$1.5B -$261M $53M
Operating Expenses $2.1B $2.2B $2.5B $2.7B $2.9B
Operating Income $2.6B $2.8B $2.8B $2.6B $3.7B
 
Net Interest Expenses $976M $971M $1.1B $953M $1.1B
EBT. Incl. Unusual Items $1.7B $1.5B $219M $1.3B $2.6B
Earnings of Discontinued Ops. $363M $1.9B -- -- --
Income Tax Expense $315M $249M $99M $556M $490M
Net Income to Company $2.4B $4.1B $1.5B $2.3B $3.6B
 
Minority Interest in Earnings -$164M -$172M -$145M -$146M -$543M
Net Income to Common Excl Extra Items $2.2B $3.9B $1.3B $2.1B $3.1B
 
Basic EPS (Cont. Ops) $3.70 $6.47 $2.01 $3.32 $4.81
Diluted EPS (Cont. Ops) $3.65 $6.44 $2.01 $3.31 $4.79
Weighted Average Basic Share $555.8M $582.2M $623.5M $630.3M $630.3M
Weighted Average Diluted Share $564.1M $584.5M $626.1M $632.8M $632.7M
 
EBITDA $4.4B $4.2B $3.3B $4.4B $6.2B
EBIT $2.8B $2.6B $1.4B $2.4B $3.9B
 
Revenue (Reported) $10.8B $11.4B $12.9B $14.4B $16.7B
Operating Income (Reported) $2.6B $2.8B $2.8B $2.6B $3.7B
Operating Income (Adjusted) $2.8B $2.6B $1.4B $2.4B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3B $3.6B $3.3B $2.8B
Revenue Growth (YoY) -4.13% 13.96% 20.05% -7.82% -16.74%
 
Cost of Revenues $1.7B $1.9B $2.4B $2B $1.5B
Gross Profit $993M $1.1B $1.3B $1.3B $1.2B
Gross Profit Margin 37.56% 37.37% 34.81% 40.34% 44.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2M -$1.6B -$169M -$16M $39M
Operating Expenses $557M $622M $668M $732M $789M
Operating Income $436M $504M $591M $613M $446M
 
Net Interest Expenses $237M $241M $257M $274M $285M
EBT. Incl. Unusual Items $201M -$1.4B $165M $323M $200M
Earnings of Discontinued Ops. -$7M -- -- -- --
Income Tax Expense $99M -$342M $21M -$52M -$105M
Net Income to Company $428M -$632M $561M $854M $759M
 
Minority Interest in Earnings -$22M -$5M -$65M -$122M -$110M
Net Income to Common Excl Extra Items $399M -$637M $496M $732M $649M
 
Basic EPS (Cont. Ops) $0.61 -$1.02 $0.77 $1.14 $1.01
Diluted EPS (Cont. Ops) $0.61 -$1.02 $0.77 $1.14 $1.00
Weighted Average Basic Share $579M $638.3M $629.4M $630M $633.8M
Weighted Average Diluted Share $581.2M $638.3M $632.2M $632.3M $638.1M
 
EBITDA $883M -$635M $953M $1.2B $1.1B
EBIT $465M -$1.1B $447M $635M $528M
 
Revenue (Reported) $2.6B $3B $3.6B $3.3B $2.8B
Operating Income (Reported) $436M $504M $591M $613M $446M
Operating Income (Adjusted) $465M -$1.1B $447M $635M $528M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.1B $12.2B $14.8B $16.7B $12.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $7.1B $9.1B $10.4B $7.3B
Gross Profit $5B $5.1B $5.7B $6.2B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$334M -$1.6B -$255M $32M $160M
Operating Expenses $2.2B $2.4B $2.6B $2.8B $3.1B
Operating Income $2.9B $2.7B $3.1B $3.4B $2.6B
 
Net Interest Expenses $981M $963M $1.1B $1.1B $1.1B
EBT. Incl. Unusual Items $1.6B $112M $1.7B $2.3B $1.7B
Earnings of Discontinued Ops. $1.9B -- -- -- --
Income Tax Expense $225M $144M $579M $620M -$72M
Net Income to Company $2.4B $3B $2.6B $3.2B $3.4B
 
Minority Interest in Earnings -$219M -$19M -$284M -$394M -$433M
Net Income to Common Excl Extra Items $4B $1.2B $2.3B $2.8B $2.9B
 
Basic EPS (Cont. Ops) $6.51 $1.85 $3.58 $4.34 $4.58
Diluted EPS (Cont. Ops) $6.45 $1.82 $3.57 $4.32 $4.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.3B $3B $4.9B $5.7B $5.3B
EBIT $2.7B $1.2B $2.9B $3.6B $2.9B
 
Revenue (Reported) $11.1B $12.2B $14.8B $16.7B $12.9B
Operating Income (Reported) $2.9B $2.7B $3.1B $3.4B $2.6B
Operating Income (Adjusted) $2.7B $1.2B $2.9B $3.6B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.2B $9B $11B $13.2B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $5.3B $6.8B $8B $5.2B
Gross Profit $3.7B $3.7B $4.2B $5.2B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$303M -$1.5B -$274M $19M $126M
Operating Expenses $1.6B $1.8B $2B $2.2B $2.3B
Operating Income $2.1B $1.9B $2.2B $3B $1.9B
 
Net Interest Expenses $729M $721M $726M $879M $829M
EBT. Incl. Unusual Items $1.1B -$316M $1.2B $2.2B $1.2B
Earnings of Discontinued Ops. $1.9B -- -- -- --
Income Tax Expense $60M -$45M $435M $499M -$63M
Net Income to Company $1.8B $751M $1.9B $2.8B $2.5B
 
Minority Interest in Earnings -$201M -$48M -$187M -$435M -$325M
Net Income to Common Excl Extra Items $3.5B $703M $1.7B $2.3B $2.2B
 
Basic EPS (Cont. Ops) $5.73 $1.13 $2.63 $3.64 $3.41
Diluted EPS (Cont. Ops) $5.68 $1.11 $2.62 $3.62 $3.38
Weighted Average Basic Share $1.8B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.8B $1.9B $1.9B $1.9B $1.9B
 
EBITDA $3.1B $1.8B $3.5B $4.8B $4B
EBIT $1.9B $460M $2B $3.2B $2.2B
 
Revenue (Reported) $8.2B $9B $11B $13.2B $9.4B
Operating Income (Reported) $2.1B $1.9B $2.2B $3B $1.9B
Operating Income (Adjusted) $1.9B $460M $2B $3.2B $2.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $108M $960M $559M $370M $236M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.6B $2.1B $2.6B $2.2B
Inventory $277M $308M $389M $403M $482M
Prepaid Expenses $161M $215M $260M $268M $273M
Other Current Assets $457M $892M $398M $541M $1.5B
Total Current Assets $3.3B $4.5B $4.4B $5.9B $5.5B
 
Property Plant And Equipment $37B $40.5B $44.5B $48.4B $55.7B
Long-Term Investments $15.1B $15.2B $15.8B $16.8B $17.7B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $213M $202M $370M $344M $318M
Other Long-Term Assets $4.7B $857M $1.7B $2.2B $2B
Total Assets $65.7B $66.6B $72B $78.6B $87.2B
 
Accounts Payable $1.2B $1.4B $1.7B $2B $2.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.7B $1.6B $2B $3.1B
Total Current Liabilities $9.2B $6.8B $10B $9.9B $10.1B
 
Long-Term Debt $20.8B $21.8B $21.1B $24.5B $27.8B
Capital Leases -- -- -- -- --
Total Liabilities $43.9B $41.7B $44.6B $49.3B $53.5B
 
Common Stock $9.8B $10.2B $12.8B $13.1B $13.1B
Other Common Equity Adj -$939M -$500M -$318M -$135M -$150M
Common Equity $17.7B $20.2B $25.1B $26.2B $27.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.5B $1.4B $2.1B $5B
Total Equity $21.8B $24.9B $27.4B $29.3B $33.7B
 
Total Liabilities and Equity $65.7B $66.6B $72B $78.6B $87.2B
Cash and Short Terms $108M $960M $559M $370M $236M
Total Debt $25.8B $24.2B $24.6B $28.9B $31.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.5B $873M $685M $1.1B $560M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $1.8B $1.9B $1.7B
Inventory $309M $371M $506M $451M $519M
Prepaid Expenses -- -- $333M $325M $314M
Other Current Assets $859M $1.3B $562M $395M $1.3B
Total Current Assets $6.4B $4.6B $4.5B $5.3B $5.1B
 
Property Plant And Equipment $39.3B $43.3B $47.1B $53.9B $60.2B
Long-Term Investments $14.8B $15.3B $16.6B $17.5B $18.7B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $205M $376M $350M $324M $299M
Other Long-Term Assets $1.3B $1.3B $2.2B $3.2B $2.8B
Total Assets $67.2B $70.5B $75.6B $85.7B $93.7B
 
Accounts Payable $1.1B $1.4B $1.9B $2.2B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $2.3B $1.7B $2B $2.9B
Total Current Liabilities $7.6B $12.9B $7.8B $8.8B $9.8B
 
Long-Term Debt $21.8B $20B $23.8B $27.7B $31B
Capital Leases -- -- -- -- --
Total Liabilities $42.4B $45.9B $46.3B $52.5B $57.9B
 
Common Stock $10.2B $11.7B $13B $12.9B $13.2B
Other Common Equity Adj -$513M -$418M -$120M -$60M -$185M
Common Equity -- -- -- -- --
Total Preferred Equity -$1M -- -- -- --
Minority Interest, Total $1.6B $30M $2.2B $5B $6.2B
Total Equity $24.9B $24.6B $29.3B $33.3B $35.9B
 
Total Liabilities and Equity $67.2B $70.5B $75.6B $85.7B $93.7B
Cash and Short Terms $3.5B $873M $685M $1.1B $560M
Total Debt $25.4B $26.1B $26.6B $30.7B $34.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.4B $4.1B $1.5B $2.3B $3.6B
Depreciation & Amoritzation $1.6B $1.7B $1.9B $2B $2.2B
Stock-Based Compensation $75M $71M $63M $71M $80M
Change in Accounts Receivable $25M -$434M -$514M -$616M $168M
Change in Inventories -$22M -$35M -$87M -$17M -$80M
Cash From Operations $3.1B $2.6B $3.8B $1.1B $6.2B
 
Capital Expenditures $3.7B $4.7B $5B $5.4B $8.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B $553M -$5.5B -$5B -$8.7B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.3B -$1.4B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $4.3B $6.1B $3.8B $10B $7.7B
Long-Term Debt Repaid -$3.7B -$5.9B -$5.5B -$4.5B -$6.3B
Repurchase of Common Stock -$26M -$566M -$339M -$478M -$32M
Other Financing Activities $179M -$207M $2.8B $1.5B $1.9B
Cash From Financing $1.5B -$2.4B $1.3B $3.8B $2.4B
 
Beginning Cash (CF) $246M $217M $985M $581M $462M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30M $771M -$406M -$118M -$79M
Ending Cash (CF) $217M $985M $581M $462M $389M
 
Levered Free Cash Flow -$620M -$2.1B -$1.2B -$4.2B -$2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $428M -$632M $561M $854M $759M
Depreciation & Amoritzation $418M $471M $506M $563M $614M
Stock-Based Compensation $21M $14M $17M $22M $22M
Change in Accounts Receivable $1M -- $334M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $602M $726M -$909M $1.4B $1B
 
Capital Expenditures $1.1B $1.2B $1.2B $1.8B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$439M -$868M -$648M -$1.9B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$341M -$356M -$359M -$375M -$380M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $1.7B $1.9B $1.3B $2.6B
Long-Term Debt Repaid -$4.3B -$883M $189M -$2.2B -$202M
Repurchase of Common Stock -$501M -$1M -$2M -$1M -$1M
Other Financing Activities -$164M -$203M -$33M $1.4B $327M
Cash From Financing -$1.6B $679M $251M $741M $1.4B
 
Beginning Cash (CF) $4.9B $371M $2.1B $1.2B $351M
Foreign Exchange Rate Adjustment $5M -$1M -$1M -$1M -$3M
Additions / Reductions -$1.4B $537M -$1.3B $250M $342M
Ending Cash (CF) $3.5B $907M $786M $1.5B $690M
 
Levered Free Cash Flow -$513M -$456M -$2.1B -$400M -$913M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4B $3B $2.6B $3.2B $3.4B
Depreciation & Amoritzation $1.6B $1.8B $2B $2.2B $2.4B
Stock-Based Compensation $76M $62M $64M $75M $90M
Change in Accounts Receivable -$247M -$238M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.9B $2.3B $4.8B $4.6B
 
Capital Expenditures $4.4B $5B $4.9B $7.9B $8.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.3B -$5.3B -$5.2B -$8.2B -$8.7B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.5B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $6.1B $2.1B $8.5B $10.2B $7.2B
Long-Term Debt Repaid -$7.4B -$1.9B -$6.5B -$7.2B -$2.5B
Repurchase of Common Stock -$568M -$40M -$778M -$32M -$41M
Other Financing Activities -$68M -$251M $4.6B $1.8B $999M
Cash From Financing -$810M -$1.3B $2.8B $4B $3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B -$2.6B -$120M $697M -$790M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8B -$1B -$2.6B -$3.1B -$3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8B $751M $1.9B $2.8B $2.5B
Depreciation & Amoritzation $1.2B $1.4B $1.5B $1.7B $1.8B
Stock-Based Compensation $57M $48M $49M $53M $63M
Change in Accounts Receivable -$165M $31M $350M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $3B $1.5B $5.1B $3.5B
 
Capital Expenditures $3.3B $3.6B $3.5B $6.1B $5.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4B -$3.5B -$3.2B -$6.3B -$6.3B
 
Dividends Paid (Ex Special Dividend) -$979M -$1.1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B $2B $6.7B $6.9B $6.4B
Long-Term Debt Repaid -$6.3B -$2.3B -$3.4B -$6B -$2.2B
Repurchase of Common Stock -$565M -$39M -$478M -$32M -$41M
Other Financing Activities -$143M -$187M $1.6B $1.8B $932M
Cash From Financing -$710M $397M $1.9B $2.2B $3.1B
 
Beginning Cash (CF) $7.6B $2.1B $5.2B $2.4B $1.6B
Foreign Exchange Rate Adjustment -$5M -- -$3M $6M -$11M
Additions / Reductions $3.3B -$78M $208M $1B $312M
Ending Cash (CF) $10.9B $2.1B $5.4B $3.4B $1.9B
 
Levered Free Cash Flow -$1.7B -$625M -$2.1B -$945M -$2.2B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock