Financhill
Sell
38

SU.TO Quote, Financials, Valuation and Earnings

Last price:
$52.64
Seasonality move :
5.88%
Day range:
$51.88 - $52.66
52-week range:
$41.88 - $58.28
Dividend yield:
4.19%
P/E ratio:
8.44x
P/S ratio:
1.23x
P/B ratio:
1.47x
Volume:
3M
Avg. volume:
10.4M
1-year change:
16.1%
Market cap:
$66.2B
Revenue:
$52.2B
EPS (TTM):
$6.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $38.3B $24.7B $39.1B $62.9B $52.2B
Revenue Growth (YoY) -0.51% -35.68% 58.67% 60.76% -17.01%
 
Cost of Revenues $24B $19.6B $21.6B $36B $30.3B
Gross Profit $14.3B $5.1B $17.6B $26.9B $21.9B
Gross Profit Margin 37.4% 20.57% 44.87% 42.72% 42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.9B $3.6B $9.4B $10.4B $10.6B
Other Inc / (Exp) $1.4B $630M $172M -$852M $2.3B
Operating Expenses $12.3B $10.9B $11.3B $12.9B $13B
Operating Income $2B -$5.8B $6.3B $13.9B $9B
 
Net Interest Expenses $900M $942M $897M $757M $692M
EBT. Incl. Unusual Items $2.5B -$6.1B $5.6B $12.3B $10.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$366M -$1.8B $1.5B $3.2B $2.3B
Net Income to Company $2.9B -$4.3B $4.1B $9.1B $8.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.9B -$4.3B $4.1B $9.1B $8.3B
 
Basic EPS (Cont. Ops) $1.86 -$2.83 $2.77 $6.54 $6.34
Diluted EPS (Cont. Ops) $1.86 -$2.83 $2.77 $6.53 $6.33
Weighted Average Basic Share $1.6B $1.5B $1.5B $1.4B $1.3B
Weighted Average Diluted Share $1.6B $1.5B $1.5B $1.4B $1.3B
 
EBITDA $14.1B $4.5B $12.4B $22B $17.8B
EBIT $3.5B -$5.1B $6.5B $13.2B $11.4B
 
Revenue (Reported) $38.3B $24.7B $39.1B $62.9B $52.2B
Operating Income (Reported) $2B -$5.8B $6.3B $13.9B $9B
Operating Income (Adjusted) $3.5B -$5.1B $6.5B $13.2B $11.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.4B $10.1B $15.9B $13.9B $13.9B
Revenue Growth (YoY) -34.44% 57.85% 56.42% -12.34% -0.04%
 
Cost of Revenues $4.1B $5.1B $11.9B $7.7B $7.6B
Gross Profit $2.3B $5B $4B $6.2B $6.3B
Gross Profit Margin 36.3% 49.64% 25.23% 44.6% 45.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $321M $448M $467M $412M $484M
Other Inc / (Exp) $305M -$267M -$629M -$266M $127M
Operating Expenses $2.6B $3.2B $3.6B $3.7B $3.7B
Operating Income -$306M $1.8B $374M $2.5B $2.6B
 
Net Interest Expenses $236M $232M $224M $126M $34M
EBT. Incl. Unusual Items -$237M $1.3B -$479M $2.1B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$225M $437M $130M $590M $674M
Net Income to Company -$12M $877M -$609M $1.5B $2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12M $877M -$609M $1.5B $2B
 
Basic EPS (Cont. Ops) -$0.01 $0.59 -$0.45 $1.19 $1.59
Diluted EPS (Cont. Ops) -$0.01 $0.59 -$0.45 $1.19 $1.59
Weighted Average Basic Share $1.5B $1.5B $1.4B $1.3B $1.3B
Weighted Average Diluted Share $1.5B $1.5B $1.4B $1.3B $1.3B
 
EBITDA $1.8B $2.8B $4.6B $4.1B $4.6B
EBIT $28M $1.6B -$247M $2.3B $2.8B
 
Revenue (Reported) $6.4B $10.1B $15.9B $13.9B $13.9B
Operating Income (Reported) -$306M $1.8B $374M $2.5B $2.6B
Operating Income (Adjusted) $28M $1.6B -$247M $2.3B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.5B $34.6B $59.3B $53.4B $54.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.6B $19.2B $34.8B $29.2B $32.5B
Gross Profit $2.9B $15.4B $24.5B $24.2B $22.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $4.2B $9B $10.4B $10.7B
Other Inc / (Exp) $512M $443M -$529M $1B $1.4B
Operating Expenses $11.3B $11.9B $12.3B $13.9B $12.8B
Operating Income -$8.4B $3.6B $12.2B $10.3B $9.6B
 
Net Interest Expenses $852M $923M $842M $631M $537M
EBT. Incl. Unusual Items -$8.7B $3.1B $10.8B $10.7B $10.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2B $677M $2.9B $2.5B $2.5B
Net Income to Company -$6.5B $2.4B $7.9B $8.2B $8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.5B $2.4B $7.9B $8.2B $8B
 
Basic EPS (Cont. Ops) -$4.24 $1.60 $5.52 $6.20 $6.24
Diluted EPS (Cont. Ops) -$4.24 $1.60 $5.51 $6.19 $6.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.8B $10.4B $20.7B $17.8B $17.9B
EBIT -$7.7B $4.1B $11.8B $11.5B $11.2B
 
Revenue (Reported) $27.5B $34.6B $59.3B $53.4B $54.8B
Operating Income (Reported) -$8.4B $3.6B $12.2B $10.3B $9.6B
Operating Income (Adjusted) -$7.7B $4.1B $11.8B $11.5B $11.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18B $28B $48.2B $38.6B $41.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.4B $13.9B $27.2B $20.3B $22.5B
Gross Profit $3.7B $14B $21B $18.3B $18.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.7B $1.2B $1.2B $1.3B
Other Inc / (Exp) $87M -$100M -$801M $1B $162M
Operating Expenses $8.7B $9.7B $10.8B $11.7B $11.5B
Operating Income -$5B $4.3B $10.2B $6.6B $7.2B
 
Net Interest Expenses $700M $681M $626M $450M $295M
EBT. Incl. Unusual Items -$5.7B $3.5B $8.8B $7.2B $7.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.5B $950M $2.4B $1.7B $1.9B
Net Income to Company -$4.2B $2.6B $6.3B $5.5B $5.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.2B $2.6B $6.3B $5.5B $5.2B
 
Basic EPS (Cont. Ops) -$2.72 $1.71 $4.45 $4.17 $4.06
Diluted EPS (Cont. Ops) -$2.72 $1.71 $4.44 $4.16 $4.06
Weighted Average Basic Share $4.6B $4.5B $4.2B $3.9B $3.8B
Weighted Average Diluted Share $4.6B $4.5B $4.2B $3.9B $3.8B
 
EBITDA $2.5B $8.5B $16.8B $12.6B $12.7B
EBIT -$4.9B $4.3B $9.5B $7.8B $7.6B
 
Revenue (Reported) $18B $28B $48.2B $38.6B $41.2B
Operating Income (Reported) -$5B $4.3B $10.2B $6.6B $7.2B
Operating Income (Adjusted) -$4.9B $4.3B $9.5B $7.8B $7.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2B $1.9B $2.2B $2B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.1B $3.2B $4.5B $6.1B $5.7B
Inventory $3.8B $3.6B $4.1B $5.1B $5.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $9.9B $9.4B $11B $14.5B $13.8B
 
Property Plant And Equipment $75.1B $70.4B $67.8B $64.6B $69.4B
Long-Term Investments $289M $323M $391M $306M $490M
Goodwill $2.9B $2.9B $2.9B $2.9B $2.9B
Other Intangibles $166M $436M $631M $694M $636M
Other Long-Term Assets $905M $954M $916M $767M $352M
Total Assets $89.4B $84.6B $83.7B $84.6B $88.5B
 
Accounts Payable $6.6B $4.7B $6.5B $8.2B $7.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $1.4B $231M -- --
Current Portion Of Capital Lease Obligations $310M $272M $310M $317M $348M
Other Current Liabilities -- -- -- $530M --
Total Current Liabilities $10.5B $10.5B $10.4B $12.9B $9.6B
 
Long-Term Debt $12.9B $13.8B $14B $9.8B $11.1B
Capital Leases -- -- -- -- --
Total Liabilities $47.4B $48.9B $47.1B $45.3B $45.3B
 
Common Stock $25.2B $25.1B $23.7B $22.3B $21.7B
Other Common Equity Adj $899M $877M $814M $974M $1B
Common Equity $42B $35.8B $36.6B $39.4B $43.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $42B $35.8B $36.6B $39.4B $43.3B
 
Total Liabilities and Equity $89.4B $84.6B $83.7B $84.6B $88.5B
Cash and Short Terms $2B $1.9B $2.2B $2B $1.7B
Total Debt $15B $18.8B $15.5B $12.6B $11.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.5B $2.3B $4.7B $2.4B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.7B $4.2B $7.7B $7.3B $6.1B
Inventory $3.3B $4.1B $5.2B $5.2B $5.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $8.3B $11B $18.8B $15.3B $15B
 
Property Plant And Equipment $70.4B $68.3B $61.1B $64.4B $70.3B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3B $1.3B $1.5B $2B $1.8B
Total Assets $83.5B $84.2B $85B $85.4B $90.7B
 
Accounts Payable $4.6B $6.9B $9.2B $8.6B $8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.9B $2.1B $2.8B $2.5B --
Current Portion Of Capital Lease Obligations $273M $314M $305M $321M $458M
Other Current Liabilities -- $181M $761M -- --
Total Current Liabilities $8.5B $11.1B $14.9B $12.3B $9.4B
 
Long-Term Debt $15.4B $14B $13.5B $9.8B $11B
Capital Leases -- -- -- -- --
Total Liabilities $47.2B $47.9B $46.8B $43.6B $45.6B
 
Common Stock -- $24B $22.5B $21.8B $21.4B
Other Common Equity Adj -- $842M $1B $1.1B $991M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $36.3B $36.3B $38.2B $41.8B $45.1B
 
Total Liabilities and Equity $83.5B $84.2B $85B $85.4B $90.7B
Cash and Short Terms $1.5B $2.3B $4.7B $2.4B $3B
Total Debt $18.3B $16.1B $16.3B $12.3B $11B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.9B -$4.3B $4.1B $9.1B $8.3B
Depreciation & Amoritzation $10.6B $9.5B $5.9B $8.8B $6.4B
Stock-Based Compensation $44M -$238M $205M $328M $108M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.4B $2.7B $11.8B $15.7B $12.3B
 
Capital Expenditures $5.6B $3.9B $4.6B $5.1B $5.9B
Cash Acquisitions -- -- -- -- -$2.4B
Cash From Investing -$5.1B -$4.5B -$4B -$4.8B -$6.5B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$1.7B -$1.6B -$2.6B -$2.7B
Special Dividend Paid
Long-Term Debt Issued -- $2.6B $1.4B -- $1.5B
Long-Term Debt Repaid -$307M -$335M -$2.8B -$5.5B -$336M
Repurchase of Common Stock -$2.3B -$307M -$2.3B -$5.1B -$2.2B
Other Financing Activities -$7M -$10M -$9M -$9M -$16M
Cash From Financing -$5.5B $1.8B -$7.5B -$11.2B -$6B
 
Beginning Cash (CF) $2.2B $2B $1.9B $2.2B $2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$204M -$63M $323M -$337M -$157M
Ending Cash (CF) $2B $1.9B $2.2B $2B $1.7B
 
Levered Free Cash Flow $4.9B -$1.3B $7.2B $10.6B $6.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12M $877M -$609M $1.5B $2B
Depreciation & Amoritzation $1.7B $1.2B $4.9B $1.7B $1.8B
Stock-Based Compensation -$44M $1M -$29M $224M $65M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.2B $4.7B $4.4B $4.2B $4.3B
 
Capital Expenditures $941M $1.2B $1.4B $1.6B $1.6B
Cash Acquisitions -- -- -- $712M --
Cash From Investing -$809M -$1.2B -$986M -$1.6B -$1.7B
 
Dividends Paid (Ex Special Dividend) -$321M -$309M -$638M -$676M -$690M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -$269M -- --
Long-Term Debt Repaid -$83M -$1.1B -$79M -$437M -$947M
Repurchase of Common Stock -- -$704M -$1B -$300M -$790M
Other Financing Activities -$3M -$2M -$3M -$4M -$4M
Cash From Financing -$777M -$3.3B -$571M -$2.7B -$1.9B
 
Beginning Cash (CF) $1.8B $2B $1.7B $2.6B $2.4B
Foreign Exchange Rate Adjustment -$16M $13M $97M $11M -$32M
Additions / Reductions -$341M $261M $2.9B -$189M $663M
Ending Cash (CF) $1.5B $2.3B $4.7B $2.4B $3B
 
Levered Free Cash Flow $304M $3.5B $3B $2.6B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$6.5B $2.4B $7.9B $8.2B $8B
Depreciation & Amoritzation $13.5B $6.3B $9B $6.3B $6.7B
Stock-Based Compensation -$270M $175M $286M $207M -$143M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.2B $10B $14.4B $12B $15.2B
 
Capital Expenditures $4.7B $4.3B $5B $5.7B $6.5B
Cash Acquisitions -- -- -- -- -$2.4B
Cash From Investing -$5.3B -$4.2B -$4.1B -$4.7B -$8.2B
 
Dividends Paid (Ex Special Dividend) -$2B -$1.3B -$2.5B -$2.7B -$2.8B
Special Dividend Paid
Long-Term Debt Issued -- $1.4B -- -- --
Long-Term Debt Repaid -$331M -$2.4B -$2.2B -$4.3B -$882M
Repurchase of Common Stock -$759M -$1.7B -$5B -$2.6B -$2.3B
Other Financing Activities -$9M -$9M -$9M -$14M -$16M
Cash From Financing $500M -$4.9B -$8.1B -$9.4B -$6.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$602M $854M $2.2B -$2.1B $603M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$569M $5.6B $9.4B $6.2B $8.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.2B $2.6B $6.3B $5.5B $5.2B
Depreciation & Amoritzation $7.4B $4.2B $7.3B $4.8B $5.1B
Stock-Based Compensation -$333M $80M $161M $40M -$211M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $9.1B $11.8B $8B $10.9B
 
Capital Expenditures $3B $3.4B $3.8B $4.4B $4.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.5B -$3.2B -$3.2B -$3.2B -$4.8B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$943M -$1.9B -$2B -$2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.6B $1.4B -- -- --
Long-Term Debt Repaid -$254M -$2.3B -$1.8B -$606M -$1.2B
Repurchase of Common Stock -$307M -$1.7B -$4.4B -$1.9B -$1.9B
Other Financing Activities -$8M -$7M -$7M -$12M -$12M
Cash From Financing $1.1B -$5.6B -$6.2B -$4.4B -$4.8B
 
Beginning Cash (CF) $6B $5.7B $6.5B $5.7B $6.6B
Foreign Exchange Rate Adjustment $21M -$1M $137M -$53M $11M
Additions / Reductions -$492M $425M $2.3B $505M $1.3B
Ending Cash (CF) $5.6B $6.1B $8.9B $6.2B $7.8B
 
Levered Free Cash Flow -$1.1B $5.8B $8B $3.6B $6B

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

GET BETTER TRADE IDEAS

Popular

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock