Financhill
Sell
40

SRE Quote, Financials, Valuation and Earnings

Last price:
$86.22
Seasonality move :
2.08%
Day range:
$85.79 - $87.75
52-week range:
$61.90 - $95.72
Dividend yield:
2.97%
P/E ratio:
26.79x
P/S ratio:
4.13x
P/B ratio:
1.82x
Volume:
8M
Avg. volume:
3.9M
1-year change:
4.47%
Market cap:
$56.8B
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

How Big Will the SpaceX IPO Be?
How Big Will the SpaceX IPO Be?

Operated up to now as a private business, SpaceX will…

Where Will ISRG Stock Be in 5 Years?
Where Will ISRG Stock Be in 5 Years?

Intuitive Surgical (NASDAQ:ISRG) is the innovative medical tech business behind…

Is Kratos Stock a Good Investment?
Is Kratos Stock a Good Investment?

UAV and hypersonic system defense contractor Kratos (NASDAQ:KTOS) has swung…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Sell
50
Is GOOGL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 42x

Alerts

Sell
34
PFSI alert for Feb 2

PennyMac Financial Services, Inc. [PFSI] is down 6.76% over the past day.

Sell
40
SHNY alert for Feb 2

MicroSectors Gold 3X Leveraged ETN [SHNY] is down 11.85% over the past day.

Buy
62
RHI alert for Feb 2

Robert Half, Inc. [RHI] is down 1.73% over the past day.

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

Show me the best stock