Financhill
Sell
50

SU.TO Quote, Financials, Valuation and Earnings

Last price:
$61.62
Seasonality move :
5.38%
Day range:
$61.10 - $62.53
52-week range:
$43.59 - $64.14
Dividend yield:
3.78%
P/E ratio:
14.32x
P/S ratio:
1.53x
P/B ratio:
1.63x
Volume:
23.6M
Avg. volume:
8.3M
1-year change:
11.36%
Market cap:
$73.5B
Revenue:
$50.7B
EPS (TTM):
$4.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $24.7B $39.1B $58.3B $49.1B $50.7B
Revenue Growth (YoY) -35.68% 58.67% 49.08% -15.85% 3.25%
 
Cost of Revenues $20.4B $23.9B $33.5B $29.5B $30.8B
Gross Profit $4.3B $15.3B $24.8B $19.5B $19.9B
Gross Profit Margin 17.43% 39.05% 42.57% 39.81% 39.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.9B $9B $10.9B $10.9B $10.8B
Other Inc / (Exp) $630M $236M -$703M $2.4B -$154M
Operating Expenses $7.9B $9B $10.9B $10.9B $10.8B
Operating Income -$3.6B $6.3B $13.9B $8.7B $9B
 
Net Interest Expenses $982M $902M $865M $775M $670M
EBT. Incl. Unusual Items -$6.1B $5.6B $12.3B $10.6B $8.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.8B $1.5B $3.2B $2.3B $2.2B
Net Income to Company -$4.3B $4.1B $9.1B $8.3B $6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.3B $4.1B $9.1B $8.3B $6B
 
Basic EPS (Cont. Ops) -$2.83 $2.77 $6.54 $6.34 $4.72
Diluted EPS (Cont. Ops) -$2.83 $2.77 $6.53 $6.33 $4.71
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 $4.1B $12.4B $23B $15.6B $16.6B
EBIT -$3.6B $6.3B $13.9B $8.7B $9B
 
Revenue (Reported) $24.7B $39.1B $58.3B $49.1B $50.7B
Operating Income (Reported) -$3.6B $6.3B $13.9B $8.7B $9B
Operating Income (Adjusted) -$3.6B $6.3B $13.9B $8.7B $9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.1B $14.9B $12.6B $12.9B $12.6B
Revenue Growth (YoY) 57.85% 47.3% -15.36% 1.89% -2.61%
 
Cost of Revenues $5.6B $11.5B $7B $7.2B $6.9B
Gross Profit $4.6B $3.4B $5.7B $5.7B $5.7B
Gross Profit Margin 45.16% 23.08% 44.67% 43.89% 45.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.8B $3.1B $3.1B $3.1B $3.3B
Other Inc / (Exp) -$256M -$621M -$195M $238M --
Operating Expenses $2.8B $3.1B $3.1B $3.1B $3.3B
Operating Income $1.8B $374M $2.5B $2.6B $2.4B
 
Net Interest Expenses $228M $221M $193M $139M $195M
EBT. Incl. Unusual Items $1.3B -$479M $2.1B $2.7B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $437M $130M $590M $674M $598M
Net Income to Company $877M -$609M $1.5B $2B $1.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $877M -$609M $1.5B $2B $1.6B
 
Basic EPS (Cont. Ops) $0.59 -$0.45 $1.19 $1.59 $1.34
Diluted EPS (Cont. Ops) $0.59 -$0.45 $1.19 $1.59 $1.34
Weighted Average Basic Share $1.5B $1.4B $1.3B $1.3B $1.2B
Weighted Average Diluted Share $1.5B $1.4B $1.3B $1.3B $1.2B
 
EBITDA $3.1B $5.3B $4.4B $4.5B $4.3B
EBIT $1.8B $374M $2.5B $2.6B $2.4B
 
Revenue (Reported) $10.1B $14.9B $12.6B $12.9B $12.6B
Operating Income (Reported) $1.8B $374M $2.5B $2.6B $2.4B
Operating Income (Adjusted) $1.8B $374M $2.5B $2.6B $2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $34.6B $55.6B $50.2B $51B $49.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.7B $31.1B $26.3B $28.6B $30.5B
Gross Profit $14.9B $24.4B $23.9B $22.3B $18.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.9B $12.2B $13.5B $13B $10.9B
Other Inc / (Exp) $516M -$451M $1.2B $1.6B --
Operating Expenses $10.9B $12.2B $13.5B $13B $10.9B
Operating Income $4B $12.2B $10.3B $9.3B $8B
 
Net Interest Expenses $939M $874M $781M $689M $712M
EBT. Incl. Unusual Items $3.1B $10.8B $10.7B $10.5B $7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $677M $2.9B $2.5B $2.5B $1.8B
Net Income to Company $2.4B $7.9B $8.2B $8B $5.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.4B $7.9B $8.2B $8B $5.3B
 
Basic EPS (Cont. Ops) $1.60 $5.52 $6.20 $6.24 $4.28
Diluted EPS (Cont. Ops) $1.60 $5.51 $6.19 $6.23 $4.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.2B $21.5B $17.1B $16.6B $15.5B
EBIT $4B $12.2B $10.3B $9.3B $8B
 
Revenue (Reported) $34.6B $55.6B $50.2B $51B $49.4B
Operating Income (Reported) $4B $12.2B $10.3B $9.3B $8B
Operating Income (Adjusted) $4B $12.2B $10.3B $9.3B $8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $28B $44.4B $36.3B $38.2B $36.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.3B $25B $19.7B $21.3B $21B
Gross Profit $12.7B $19.5B $16.6B $16.9B $15.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.4B $9.3B $10B $9.6B $9.7B
Other Inc / (Exp) -$66M -$730M $1.2B $380M $335M
Operating Expenses $8.4B $9.3B $10B $9.6B $9.7B
Operating Income $4.3B $10.2B $6.6B $7.2B $6.1B
 
Net Interest Expenses $694M $666M $582M $496M $538M
EBT. Incl. Unusual Items $3.5B $8.8B $7.2B $7.1B $5.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $950M $2.4B $1.7B $1.9B $1.5B
Net Income to Company $2.6B $6.3B $5.5B $5.2B $4.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $2.6B $6.3B $5.5B $5.2B $4.4B
 
Basic EPS (Cont. Ops) $1.71 $4.45 $4.17 $4.06 $3.63
Diluted EPS (Cont. Ops) $1.71 $4.44 $4.16 $4.06 $3.62
Weighted Average Basic Share $4.5B $4.2B $3.9B $3.8B $3.7B
Weighted Average Diluted Share $4.5B $4.2B $3.9B $3.8B $3.7B
 
EBITDA $8.7B $17.8B $11.8B $12.8B $11.7B
EBIT $4.3B $10.2B $6.6B $7.2B $6.1B
 
Revenue (Reported) $28B $44.4B $36.3B $38.2B $36.9B
Operating Income (Reported) $4.3B $10.2B $6.6B $7.2B $6.1B
Operating Income (Adjusted) $4.3B $10.2B $6.6B $7.2B $6.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $2.2B $2B $1.7B $3.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2B $4.5B $6.1B $5.7B $5.2B
Inventory $3.6B $4.1B $5.1B $5.4B $5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $9.4B $11B $14.5B $13.8B $14.3B
 
Property Plant And Equipment $68.1B $65.5B $62.7B $67.7B $68.5B
Long-Term Investments $323M $391M $758M $490M $413M
Goodwill $2.9B $2.9B $2.9B $2.9B $2.9B
Other Intangibles $436M $631M $694M $636M $611M
Other Long-Term Assets $954M $916M $767M $352M $358M
Total Assets $84.6B $83.7B $84.6B $88.5B $89.8B
 
Accounts Payable $4.5B $6.3B $7.8B $7.2B $7.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $1.4B $231M -- -- $997M
Current Portion Of Capital Lease Obligations $272M $310M $317M $348M $599M
Other Current Liabilities -- -- $530M -- --
Total Current Liabilities $10.5B $10.4B $12.9B $9.6B $10.7B
 
Long-Term Debt $16.9B $17B $12.9B $15B $13.5B
Capital Leases -- -- -- -- --
Total Liabilities $48.9B $47.1B $45.3B $45.3B $45.3B
 
Common Stock $25.1B $23.7B $22.3B $21.7B $21.1B
Other Common Equity Adj $877M $814M $974M $1B $1.2B
Common Equity $35.8B $36.6B $39.4B $43.3B $44.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $35.8B $36.6B $39.4B $43.3B $44.5B
 
Total Liabilities and Equity $84.6B $83.7B $84.6B $88.5B $89.8B
Cash and Short Terms $1.9B $2.2B $2B $1.7B $3.5B
Total Debt $18.6B $17.5B $13.2B $15.3B $15.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2.3B $4.7B $2.4B $3B $2.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.2B $7.7B $7.3B $6.1B $5.2B
Inventory $4.1B $5.2B $5.2B $5.2B $5.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11B $18.8B $15.3B $15B $13.9B
 
Property Plant And Equipment $66B $58.8B $62.6B $68.5B $68.1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.3B $1.5B $2B $1.8B --
Total Assets $84.2B $85B $85.4B $90.7B $89.5B
 
Accounts Payable $6.9B $9.2B $8.6B $8B $7.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $2.1B $2.8B $2.5B -- --
Current Portion Of Capital Lease Obligations $314M $305M $321M $458M --
Other Current Liabilities $181M $761M -- -- --
Total Current Liabilities $11.1B $14.9B $12.3B $9.4B $10.3B
 
Long-Term Debt $16.6B $16.1B $12.6B $14.6B $12.4B
Capital Leases -- -- -- -- --
Total Liabilities $47.9B $46.8B $43.6B $45.6B $44.3B
 
Common Stock $24B $22.5B $21.8B $21.4B $20.6B
Other Common Equity Adj $842M $1B $1.1B $991M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $36.3B $38.2B $41.8B $45.1B $45.2B
 
Total Liabilities and Equity $84.2B $85B $85.4B $90.7B $89.5B
Cash and Short Terms $2.3B $4.7B $2.4B $3B $2.9B
Total Debt $17.5B $16.4B $13B $15B $14.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.3B $4.1B $9.1B $8.3B $6B
Depreciation & Amoritzation $7.7B $6.2B $9.1B $7B $7.5B
Stock-Based Compensation -$238M $205M $328M $108M -$57M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.7B $11.8B $15.7B $12.3B $16B
 
Capital Expenditures $3.9B $4.6B $5B $5.8B $6.5B
Cash Acquisitions -- -- -- $2.4B --
Cash From Investing -$4.5B -$4B -$4.8B -$6.5B -$6.5B
 
Dividends Paid (Ex Special Dividend) $1.7B $1.6B $2.6B $2.7B $2.8B
Special Dividend Paid
Long-Term Debt Issued $2.6B $1.4B -- $1.5B --
Long-Term Debt Repaid -$335M -$2.8B -$5.5B -$2.7B -$2.5B
Repurchase of Common Stock $307M $2.3B $5.1B $2.2B $2.9B
Other Financing Activities -$10M -$9M -$9M -$16M -$16M
Cash From Financing $1.8B -$7.5B -$11.2B -$6B -$7.9B
 
Beginning Cash (CF) $1.9B $2.2B $2B $1.7B $3.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$75M $320M -$225M -$251M $1.8B
Ending Cash (CF) $1.8B $2.5B $1.9B $1.4B $5.4B
 
Levered Free Cash Flow -$1.3B $7.2B $10.7B $6.5B $9.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $877M -$609M $1.5B $2B $1.6B
Depreciation & Amoritzation $1.3B $4.9B $1.9B $1.9B $1.9B
Stock-Based Compensation $1M -$29M $224M $65M $181M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.7B $4.4B $4.2B $4.3B $3.8B
 
Capital Expenditures $1.2B $1.4B $1.6B $1.6B $1.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.2B -$986M -$1.6B -$1.7B -$1.6B
 
Dividends Paid (Ex Special Dividend) $309M $638M $676M $690M $688M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$269M -- -- --
Long-Term Debt Repaid -$1.1B -$79M -$437M -$480M --
Repurchase of Common Stock $704M $1B $300M $790M $750M
Other Financing Activities -$2M -$3M -$4M -$4M --
Cash From Financing -$3.3B -$571M -$2.7B -$1.9B -$1.5B
 
Beginning Cash (CF) $2.3B $4.7B $2.4B $3B $2.9B
Foreign Exchange Rate Adjustment $13M $97M $11M -$32M $41M
Additions / Reductions $274M $3B -$178M $631M $675M
Ending Cash (CF) $2.6B $7.7B $2.3B $3.6B $3.7B
 
Levered Free Cash Flow $3.5B $3.1B $2.6B $2.7B $2.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.4B $7.9B $8.2B $8B $5.3B
Depreciation & Amoritzation $4.5B $9.3B $6.8B $7.3B $7.5B
Stock-Based Compensation $175M $286M $207M -$143M $38M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10B $14.4B $12B $15.2B $13.9B
 
Capital Expenditures $4.3B $4.9B $5.6B $6.5B $5.9B
Cash Acquisitions -- -- $712M $1.7B --
Cash From Investing -$4.2B -$4.1B -$4.7B -$8.2B -$6.2B
 
Dividends Paid (Ex Special Dividend) $1.3B $2.5B $2.7B $2.8B $2.8B
Special Dividend Paid
Long-Term Debt Issued $1.4B -- -- -- --
Long-Term Debt Repaid -$2.4B -$2.2B -$4.3B -$3.2B --
Repurchase of Common Stock $1.7B $5B $2.6B $2.3B $3.3B
Other Financing Activities -$9M -$9M -$14M -$16M --
Cash From Financing -$4.9B -$8.1B -$9.4B -$6.4B -$7.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $820M $2.4B -$2.2B $573M -$61M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.6B $9.5B $6.4B $8.7B $8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.6B $6.3B $5.5B $5.2B $4.4B
Depreciation & Amoritzation $4.4B $7.6B $5.2B $5.5B $5.5B
Stock-Based Compensation $80M $161M $40M -$211M -$116M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $9.1B $11.8B $8B $10.9B $8.9B
 
Capital Expenditures $3.4B $3.7B $4.3B $4.9B $4.3B
Cash Acquisitions -- -- $712M -- --
Cash From Investing -$3.2B -$3.2B -$3.2B -$4.8B -$4.5B
 
Dividends Paid (Ex Special Dividend) $943M $1.9B $2B $2.1B $2.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B -- -- -- --
Long-Term Debt Repaid -$2.3B -$1.8B -$606M -$1.2B -$355M
Repurchase of Common Stock $1.7B $4.4B $1.9B $1.9B $2.3B
Other Financing Activities -$7M -$7M -$12M -$12M -$8M
Cash From Financing -$5.6B -$6.2B -$4.4B -$4.8B -$4.8B
 
Beginning Cash (CF) $6.1B $8.9B $6.2B $7.8B $8B
Foreign Exchange Rate Adjustment -$1M $137M -$53M $11M -$98M
Additions / Reductions $424M $2.5B $452M $1.3B -$540M
Ending Cash (CF) $6.5B $11.5B $6.6B $9.1B $7.3B
 
Levered Free Cash Flow $5.8B $8.1B $3.8B $6B $4.5B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 65.44% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.33% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.85% over the past day.

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

Show me the best stock