Financhill
Sell
49

SRE Quote, Financials, Valuation and Earnings

Last price:
$88.86
Seasonality move :
1.19%
Day range:
$88.38 - $89.02
52-week range:
$61.90 - $95.72
Dividend yield:
2.9%
P/E ratio:
27.36x
P/S ratio:
4.22x
P/B ratio:
1.86x
Volume:
1.2M
Avg. volume:
4M
1-year change:
1%
Market cap:
$58B
Revenue:
$13B
EPS (TTM):
$3.25
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4B $13.1B $15.6B $15.8B $13B
Revenue Growth (YoY) 5.02% 15.05% 19.09% 1.59% -18%
 
Cost of Revenues $8.1B $9.4B $11.4B $12.1B $9.4B
Gross Profit $3.3B $3.6B $4.2B $3.7B $3.5B
Gross Profit Margin 28.87% 27.9% 26.75% 23.71% 27.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $543M $596M $635M $677M $693M
Other Inc / (Exp) -$372M -$1.5B -$261M $52M $61M
Operating Expenses $543M $596M $635M $677M $693M
Operating Income $2.7B $3B $3.5B $3.1B $2.8B
 
Net Interest Expenses $1.1B $1.2B $1.1B $1.3B $1.3B
EBT. Incl. Unusual Items $1.5B $219M $1.3B $2.6B $2.1B
Earnings of Discontinued Ops. $1.9B -- -- -- --
Income Tax Expense $249M $99M $556M $490M $219M
Net Income to Company $4.1B $1.5B $2.3B $3.6B $3.5B
 
Minority Interest in Earnings $172M $145M $146M $543M $638M
Net Income to Common Excl Extra Items $2.3B $1.5B $2.3B $3.6B $3.5B
 
Basic EPS (Cont. Ops) $6.47 $2.01 $3.32 $4.81 $4.44
Diluted EPS (Cont. Ops) $6.44 $2.00 $3.31 $4.79 $4.42
Weighted Average Basic Share $582.2M $623.5M $630.3M $630.3M $633.8M
Weighted Average Diluted Share $584.5M $626.1M $632.8M $632.7M $637.9M
 
EBITDA $4.4B $4.9B $5.5B $5.3B $5.3B
EBIT $2.7B $3B $3.5B $3.1B $2.8B
 
Revenue (Reported) $11.4B $13.1B $15.6B $15.8B $13B
Operating Income (Reported) $2.7B $3B $3.5B $3.1B $2.8B
Operating Income (Adjusted) $2.7B $3B $3.5B $3.1B $2.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $3.8B $3.3B $2.7B $3.2B
Revenue Growth (YoY) 18.04% 21.38% -13.87% -19.12% 18.9%
 
Cost of Revenues $2.4B $2.9B $2.5B $2.1B $2.4B
Gross Profit $791M $985M $861M $549M $821M
Gross Profit Margin 24.98% 25.62% 26% 20.5% 25.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $151M $162M $169M $175M $194M
Other Inc / (Exp) -$1.6B -$169M -$16M $39M --
Operating Expenses $151M $162M $169M $175M $194M
Operating Income $640M $823M $692M $374M $627M
 
Net Interest Expenses $261M $289M $311M $325M $405M
EBT. Incl. Unusual Items -$1.4B $165M $323M $200M $160M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$342M $21M -$52M -$105M $482M
Net Income to Company -$632M $561M $854M $759M $150M
 
Minority Interest in Earnings $5M $65M $122M $110M $55M
Net Income to Common Excl Extra Items -$632M $561M $854M $759M $150M
 
Basic EPS (Cont. Ops) -$1.02 $0.77 $1.14 $1.01 $0.12
Diluted EPS (Cont. Ops) -$1.02 $0.77 $1.14 $1.00 $0.12
Weighted Average Basic Share $638.3M $629.4M $630M $633.8M $652.9M
Weighted Average Diluted Share $638.3M $632.2M $632.3M $638.1M $654M
 
EBITDA $1.1B $1.3B $1.3B $988M $1.3B
EBIT $640M $823M $692M $374M $627M
 
Revenue (Reported) $3.2B $3.8B $3.3B $2.7B $3.2B
Operating Income (Reported) $640M $823M $692M $374M $627M
Operating Income (Adjusted) $640M $823M $692M $374M $627M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $12.5B $15.1B $17.3B $12.6B $13.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $11.1B $12.6B $9.5B $9.8B
Gross Profit $3.5B $4B $4.8B $3.1B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $588M $628M $670M $683M $733M
Other Inc / (Exp) -$1.6B -$255M $32M $159M --
Operating Expenses $588M $628M $670M $683M $733M
Operating Income $2.9B $3.4B $4.1B $2.4B $3.2B
 
Net Interest Expenses $1B $1.2B $1.3B $1.2B $1.5B
EBT. Incl. Unusual Items $112M $1.7B $2.3B $1.7B $2B
Earnings of Discontinued Ops. $10M -- -- -- --
Income Tax Expense $144M $579M $620M -$72M $993M
Net Income to Company $3B $2.6B $3.2B $3.4B $2.6B
 
Minority Interest in Earnings $19M $284M $394M $433M $416M
Net Income to Common Excl Extra Items $1.2B $2.6B $3.2B $3.4B $2.6B
 
Basic EPS (Cont. Ops) $1.86 $3.57 $4.34 $4.57 $3.26
Diluted EPS (Cont. Ops) $1.84 $3.56 $4.32 $4.54 $3.25
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.7B $5.4B $6.3B $4.8B $5.8B
EBIT $2.9B $3.4B $4.1B $2.4B $3.2B
 
Revenue (Reported) $12.5B $15.1B $17.3B $12.6B $13.7B
Operating Income (Reported) $2.9B $3.4B $4.1B $2.4B $3.2B
Operating Income (Adjusted) $2.9B $3.4B $4.1B $2.4B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.4B $11.4B $13.2B $9.2B $9.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.7B $8.3B $9.5B $6.9B $7.2B
Gross Profit $2.7B $3.1B $3.7B $2.3B $2.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $442M $474M $509M $515M $555M
Other Inc / (Exp) -$1.5B -$274M $19M $126M $109M
Operating Expenses $442M $474M $509M $515M $555M
Operating Income $2.2B $2.7B $3.2B $1.8B $2.2B
 
Net Interest Expenses $779M $808M $1B $934M $1.1B
EBT. Incl. Unusual Items -$316M $1.2B $2.2B $1.2B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$45M $435M $499M -$63M $711M
Net Income to Company $751M $1.9B $2.8B $2.5B $1.6B
 
Minority Interest in Earnings $48M $187M $435M $325M $103M
Net Income to Common Excl Extra Items $751M $1.9B $2.8B $2.5B $1.6B
 
Basic EPS (Cont. Ops) $1.13 $2.63 $3.64 $3.40 $2.21
Diluted EPS (Cont. Ops) $1.10 $2.62 $3.63 $3.38 $2.21
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.9B $2B
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.9B $2B
 
EBITDA $3.6B $4.2B $4.9B $3.6B $4.1B
EBIT $2.2B $2.7B $3.2B $1.8B $2.2B
 
Revenue (Reported) $9.4B $11.4B $13.2B $9.2B $9.9B
Operating Income (Reported) $2.2B $2.7B $3.2B $1.8B $2.2B
Operating Income (Adjusted) $2.2B $2.7B $3.2B $1.8B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $982M $578M $410M $285M $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $2.1B $2.6B $2.2B $2B
Inventory $308M $389M $403M $482M $559M
Prepaid Expenses -- $260M $268M $273M $255M
Other Current Assets $892M $398M $541M $1.5B $311M
Total Current Assets $4.5B $4.4B $5.9B $5.5B $5.3B
 
Property Plant And Equipment $40.5B $44.5B $48.4B $55.7B $62.6B
Long-Term Investments $16.1B $16.5B $16.6B $17.9B $19.4B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $202M $370M $344M $318M $292M
Other Long-Term Assets $857M $1.7B $2.2B $2B $2.6B
Total Assets $66.6B $72B $78.6B $87.2B $96.2B
 
Accounts Payable $1.4B $1.7B $2B $2.2B $2.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.6B $2B $3.1B $1.6B
Total Current Liabilities $6.8B $10B $9.9B $10.1B $9.7B
 
Long-Term Debt $21.8B $21.2B $25.1B $28.4B $31.8B
Capital Leases -- -- -- -- --
Total Liabilities $41.7B $44.6B $49.3B $53.5B $58.4B
 
Common Stock $7.1B $11.9B $12.2B $12.2B $13.5B
Other Common Equity Adj -$500M -$318M -$135M -$150M -$166M
Common Equity $20.2B $25.1B $26.2B $27.8B $30.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.4B $2.1B $5B $6.5B
Total Equity $24.9B $27.4B $29.3B $33.7B $37.8B
 
Total Liabilities and Equity $66.6B $72B $78.6B $87.2B $96.2B
Cash and Short Terms $982M $578M $410M $285M $1.6B
Total Debt $23.3B $21.3B $26.1B $29.3B $34B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $904M $734M $1.4B $582M $7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.8B $1.9B $1.7B $1.4B
Inventory $371M $506M $451M $519M $565M
Prepaid Expenses -- $333M $325M $314M $247M
Other Current Assets $1.3B $562M $395M $1.3B --
Total Current Assets $4.6B $4.5B $5.3B $5.1B $31.7B
 
Property Plant And Equipment $43.3B $47.1B $53.9B $60.2B $49.6B
Long-Term Investments $16.1B $16.3B $18B $19B $18.4B
Goodwill $1.6B $1.6B $1.6B $1.6B --
Other Intangibles $376M $350M $324M $299M --
Other Long-Term Assets $1.3B $2.2B $3.2B $2.8B --
Total Assets $70.5B $75.6B $85.7B $93.7B $106.9B
 
Accounts Payable $1.4B $1.9B $2.2B $2B $1.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.3B $1.7B $2B $2.9B --
Total Current Liabilities $12.9B $7.8B $8.8B $9.8B $20B
 
Long-Term Debt $20B $23.8B $27.7B $31B $29B
Capital Leases -- -- -- -- --
Total Liabilities $45.9B $46.3B $52.5B $57.9B $66.7B
 
Common Stock $10.8B $12.1B $12B $12.3B $14.2B
Other Common Equity Adj -$418M -$120M -$60M -$185M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $30M $2.2B $5B $6.2B $9B
Total Equity $24.6B $29.3B $33.3B $35.9B $40.2B
 
Total Liabilities and Equity $70.5B $75.6B $85.7B $93.7B $106.9B
Cash and Short Terms $904M $734M $1.4B $582M $7M
Total Debt $23B $24.8B $28.7B $32.2B $30.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.1B $1.5B $2.3B $3.6B $3.5B
Depreciation & Amoritzation $1.7B $1.9B $2B $2.2B $2.4B
Stock-Based Compensation $71M $63M $71M $80M $86M
Change in Accounts Receivable -$421M -$514M -$616M $168M $118M
Change in Inventories -$35M -$87M -$17M -$80M -$74M
Cash From Operations $3.4B $4.2B $1.1B $6.2B $4.9B
 
Capital Expenditures $4.7B $5B $5.4B $8.4B $8.2B
Cash Acquisitions $652M $633M $376M $382M --
Cash From Investing -$182M -$2.7B -$3.3B -$5.9B -$7.9B
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.5B $1.5B $1.5B
Special Dividend Paid
Long-Term Debt Issued $6.1B $3.8B $10B $7.7B $8.7B
Long-Term Debt Repaid -$5.9B -$5.5B -$4.5B -$6.3B -$3.3B
Repurchase of Common Stock $566M $339M $478M $32M $43M
Other Financing Activities -$207M $2.8B $1.5B $1.9B $1B
Cash From Financing -$2.4B -$1.9B $2B -$370M $4.2B
 
Beginning Cash (CF) $982M $578M $410M $285M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $768M -$404M -$119M -$73M $1.2B
Ending Cash (CF) $1.7B $176M $290M $218M $2.8B
 
Levered Free Cash Flow -$1.3B -$807M -$4.2B -$2.2B -$3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$632M $561M $854M $759M $150M
Depreciation & Amoritzation $471M $506M $563M $614M $662M
Stock-Based Compensation $14M $17M $22M $22M $14M
Change in Accounts Receivable -- $334M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.1B -$909M $1.4B $1B $1.1B
 
Capital Expenditures $1.2B $1.2B $1.8B $1.9B $2.6B
Cash Acquisitions $51M $94M $97M -$387M --
Cash From Investing -$1.2B -$646M -$417M -$1.8B $224M
 
Dividends Paid (Ex Special Dividend) $356M $359M $375M $380M $408M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.7B $1.9B $1.3B $2.6B --
Long-Term Debt Repaid -$883M $189M -$2.2B -$1B --
Repurchase of Common Stock $1M $2M $1M $1M --
Other Financing Activities -$203M -$33M $1.4B $327M --
Cash From Financing $679M $249M -$725M $1.1B $1.5B
 
Beginning Cash (CF) $904M $734M $1.4B $582M $7M
Foreign Exchange Rate Adjustment -$1M -$1M -$1M -$3M $4M
Additions / Reductions $536M -$1.3B $249M $339M $2.8B
Ending Cash (CF) $1.4B -$574M $1.6B $918M $2.9B
 
Levered Free Cash Flow -$91M -$2.1B -$400M -$913M -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $3B $2.6B $3.2B $3.4B $2.6B
Depreciation & Amoritzation $1.8B $2B $2.2B $2.4B $2.6B
Stock-Based Compensation $62M $64M $75M $90M $48M
Change in Accounts Receivable -$225M -$195M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.3B $2.3B $4.8B $4.6B $4.7B
 
Capital Expenditures $5B $4.9B $7.9B $8.1B $9.7B
Cash Acquisitions $639M $692M $382M $101M --
Cash From Investing -$5.7B -$290M -$5.9B -$7.1B -$8B
 
Dividends Paid (Ex Special Dividend) $1.4B $1.5B $1.5B $1.5B $1.6B
Special Dividend Paid
Long-Term Debt Issued $2.1B $8.5B $10.2B $7.2B --
Long-Term Debt Repaid -$1.9B -$6.5B -$7.2B -$2.5B --
Repurchase of Common Stock $40M $778M $32M $41M $60M
Other Financing Activities -$251M $4.6B $1.8B $999M --
Cash From Financing -$1.3B -$2.1B $1.8B $1.7B $5.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6B -$121M $705M -$801M $2.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$661M -$2.6B -$3.1B -$3.5B -$4.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $751M $1.9B $2.8B $2.5B $1.6B
Depreciation & Amoritzation $1.4B $1.5B $1.7B $1.8B $2B
Stock-Based Compensation $48M $49M $53M $63M $25M
Change in Accounts Receivable $31M $350M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.3B $1.5B $5.1B $3.5B $3.4B
 
Capital Expenditures $3.6B $3.5B $6.1B $5.8B $7.2B
Cash Acquisitions $216M $275M $281M -- --
Cash From Investing -$3.8B -$1.4B -$4B -$5.2B -$5.3B
 
Dividends Paid (Ex Special Dividend) $1.1B $1.1B $1.1B $1.1B $1.2B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $6.7B $6.9B $6.4B $5.5B
Long-Term Debt Repaid -$2.3B -$3.4B -$6B -$2.2B -$3.4B
Repurchase of Common Stock $39M $478M $32M $41M $58M
Other Financing Activities -$187M $1.6B $1.8B $932M $10M
Cash From Financing $390M $189M -$76M $1.9B $3.3B
 
Beginning Cash (CF) $2B $5.3B $3.2B $1.6B $1.9B
Foreign Exchange Rate Adjustment -- -$3M $6M -$11M $4M
Additions / Reductions -$78M $205M $1B $301M $1.4B
Ending Cash (CF) $2B $5.5B $4.2B $1.8B $3.4B
 
Levered Free Cash Flow -$260M -$2.1B -$945M -$2.2B -$3.8B

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