Financhill
Buy
59

SF Quote, Financials, Valuation and Earnings

Last price:
$104.40
Seasonality move :
8.96%
Day range:
$101.75 - $104.91
52-week range:
$67.61 - $119.12
Dividend yield:
1.61%
P/E ratio:
18.90x
P/S ratio:
2.46x
P/B ratio:
2.20x
Volume:
1.6M
Avg. volume:
582.8K
1-year change:
56.56%
Market cap:
$10.7B
Revenue:
$4.3B
EPS (TTM):
$5.53
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.3B $3.7B $4.7B $4.3B $4.3B
Revenue Growth (YoY) 10.4% 12.24% 26.55% -7.35% -0.99%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2B $2.3B $2.8B $2.6B $2.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $2.3B $2.8B $2.6B $2.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $599.1M $651.2M $1.1B $885.1M $706.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149.2M $147.7M $242.2M $223M $184.2M
Net Income to Company $450M $503.5M $824.9M $662.2M $522.5M
 
Minority Interest in Earnings -$1.6M -- -- -- --
Net Income to Common Excl Extra Items $448.4M $503.5M $824.9M $662.2M $522.5M
 
Basic EPS (Cont. Ops) $3.99 $4.49 $7.34 $5.74 $4.55
Diluted EPS (Cont. Ops) $3.66 $4.16 $6.66 $5.32 $4.28
Weighted Average Basic Share $108M $106.2M $107.5M $108.8M $106.7M
Weighted Average Diluted Share $117.9M $114.6M $118.5M $117.5M $113.5M
 
EBITDA -- -- -- -- --
EBIT $777.1M $716.9M $1.1B $1.1B $1.5B
 
Revenue (Reported) $3.3B $3.7B $4.7B $4.3B $4.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $777.1M $716.9M $1.1B $1.1B $1.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $849.8M $1.1B $1B $1B $1.2B
Revenue Growth (YoY) 4.78% 30.79% -7.19% -0.09% 17.25%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $533.6M $672.4M $611.9M $613.3M $718.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $533.6M $672.4M $611.9M $613.3M $718.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $158.4M $256.5M $205.8M $109.4M $216.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.9M $64.1M $54.6M $41.3M $58.2M
Net Income to Company $120.5M $192.4M $151.2M $68.2M $158.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $120.5M $192.4M $151.2M $68.2M $158.5M
 
Basic EPS (Cont. Ops) $1.04 $1.70 $1.30 $0.55 $1.43
Diluted EPS (Cont. Ops) $0.97 $1.54 $1.21 $0.52 $1.34
Weighted Average Basic Share $105.9M $107.4M $108.8M $106.1M $104M
Weighted Average Diluted Share $113.8M $118.5M $117.2M $113.2M $111M
 
EBITDA -- -- -- -- --
EBIT $172.2M $266.5M $265.5M $330M $467.9M
 
Revenue (Reported) $849.8M $1.1B $1B $1B $1.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $172.2M $266.5M $265.5M $330M $467.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.5B $4.5B $4.6B $4.3B $4.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.2B $2.7B $2.7B $2.5B $2.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2.7B $2.7B $2.5B $2.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $579.1M $983.1M $970.1M $734.4M $868.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $133.4M $231.2M $223.2M $197.7M $218.4M
Net Income to Company $445.7M $751.9M $746.9M $536.7M $649.9M
 
Minority Interest in Earnings $22K -- -- -- --
Net Income to Common Excl Extra Items $445.7M $751.9M $746.9M $536.7M $649.9M
 
Basic EPS (Cont. Ops) $3.96 $6.69 $6.54 $4.61 $5.88
Diluted EPS (Cont. Ops) $3.68 $6.09 $6.01 $4.33 $5.53
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $661.8M $1B $1.1B $1.4B $1.9B
 
Revenue (Reported) $3.5B $4.5B $4.6B $4.3B $4.7B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $661.8M $1B $1.1B $1.4B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3.4B $3.2B $3.2B $3.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2.1B $1.9B $1.9B $2.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $2.1B $1.9B $1.9B $2.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $416.5M $748.4M $651.4M $500.7M $662.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $101.5M $185M $165.9M $140.6M $174.9M
Net Income to Company $315M $563.5M $485.5M $360.1M $487.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $315M $563.5M $485.5M $360.1M $487.4M
 
Basic EPS (Cont. Ops) $2.77 $4.99 $4.19 $3.07 $4.41
Diluted EPS (Cont. Ops) $2.60 $4.54 $3.89 $2.90 $4.15
Weighted Average Basic Share $318.7M $323M $327.1M $322.8M $312.4M
Weighted Average Diluted Share $340.3M $355M $352.8M $342.4M $331.3M
 
EBITDA -- -- -- -- --
EBIT $467.7M $787.1M $738M $1.1B $1.4B
 
Revenue (Reported) $2.6B $3.4B $3.2B $3.2B $3.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $467.7M $787.1M $738M $1.1B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.1B $2.3B $2B $2.2B $3.4B
Short Term Investments $3.3B $2.2B $2.1B $1.6B $1.6B
Accounts Receivable, Net $1.4B $936.5M $1.2B $924.4M $841.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.8B $6.2B $6.4B $5.5B $6.5B
 
Property Plant And Equipment $1.1B $961.1M $918.9M $976M $969.7M
Long-Term Investments $7.2B $7.2B $8.7B $8.5B $8.5B
Goodwill $1.2B $1.2B $1.3B $1.3B $1.4B
Other Intangibles $161.8M $141M $148.2M $130.6M $133.3M
Other Long-Term Assets -- -- -- -- --
Total Assets $24.6B $26.6B $34B $37.2B $37.7B
 
Accounts Payable $2.6B $2.4B $2.4B $2.1B $2.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.8B $3.2B $3.6B $2.9B $3.3B
 
Long-Term Debt $1.3B $1.2B $1.2B $1.2B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $20.9B $22.4B $29B $31.9B $32.4B
 
Common Stock $326.7M $551.7M $701.7M $701.7M $701.7M
Other Common Equity Adj -$11.7M $27.6M $4.7M -$118M -$74.3M
Common Equity $3.3B $3.7B $4.3B $4.6B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $55M -- -- -- --
Total Equity $3.7B $4.2B $5B $5.3B $5.3B
 
Total Liabilities and Equity $24.6B $26.6B $34B $37.2B $37.7B
Cash and Short Terms $4.4B $4.5B $4.1B $3.8B $4.9B
Total Debt $1.3B $1.2B $1.2B $1.2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $2.1B $1.4B $2.8B $1.9B
Short Term Investments $2.8B $2.2B $1.7B $1.5B $1.6B
Accounts Receivable, Net $1.1B $1.1B $1.2B $885.7M $917M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.5B $6.5B $5.4B $5.9B $5.7B
 
Property Plant And Equipment $936.9M $1.1B $948.9M $982.5M $1B
Long-Term Investments $7.2B $8.9B $8.8B $8.6B $9.7B
Goodwill $1.2B $1.2B $1.3B $1.4B $1.4B
Other Intangibles $145.5M $127.7M $134.6M $127.4M $117.2M
Other Long-Term Assets -- -- -- -- --
Total Assets $25.5B $30.8B $37.6B $37.9B $38.9B
 
Accounts Payable $2.3B $2.7B $2.5B $2.4B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.2B $3.7B $3.5B $3.4B $3.1B
 
Long-Term Debt $1.5B $1.2B $1.2B $1.2B $676.4M
Capital Leases -- -- -- -- --
Total Liabilities $21.5B $26B $32.4B $32.6B $33.4B
 
Common Stock $546.2M $701.7M $701.7M $701.7M $701.7M
Other Common Equity Adj $8.1M $21.6M -$143.6M -$134.2M -$40.4M
Common Equity -- -- -- -- --
Total Preferred Equity $15K $140.7M -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4B $4.8B $5.2B $5.2B $5.6B
 
Total Liabilities and Equity $25.5B $30.8B $37.6B $37.9B $38.9B
Cash and Short Terms $4.5B $4.3B $3.1B $4.3B $3.5B
Total Debt $1.5B $1.2B $1.2B $1.2B $676.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $450M $503.5M $824.9M $662.2M $522.5M
Depreciation & Amoritzation $54.4M $60.5M $63.8M $70.2M $81.5M
Stock-Based Compensation $102.2M $108.2M $119.4M $135.5M $140.3M
Change in Accounts Receivable -$26.1M $493.6M -$222.5M $384.7M $88.2M
Change in Inventories -- -- -- -- --
Cash From Operations $626.9M $1.7B $872.1M $1.2B $499.3M
 
Capital Expenditures $157.9M $73.4M $188.2M $82.3M $52M
Cash Acquisitions -$193.1M $36.7M -$144.5M -$11.9M -$112M
Cash From Investing -$350.3M -$1.7B -$7B -$4.3B $1B
 
Dividends Paid (Ex Special Dividend) -$59.3M -$73.8M -$101.9M -$171M -$200.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$352.8M -- -- -- --
Repurchase of Common Stock -$215.4M -$58.3M -$172.7M -$105.8M -$443.9M
Other Financing Activities -$19.4M -$69.1M $45.5M -$113.9M -$101.1M
Cash From Financing -$1.1B $1.2B $5.8B $3.2B -$254.6M
 
Beginning Cash (CF) $2.1B $1.3B $2.5B $2.1B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$800.3M $1.2B -$299M $24.3M $1.3B
Ending Cash (CF) $1.3B $2.5B $2.1B $2.2B $3.5B
 
Levered Free Cash Flow $469M $1.6B $683.9M $1.1B $447.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $120.5M $192.4M $151.2M $68.2M $158.5M
Depreciation & Amoritzation $15.2M $16.3M $16.9M $19M $21M
Stock-Based Compensation $25.8M $26.7M $28.1M $30.4M $33.3M
Change in Accounts Receivable $117.9M $408.6M -$51.6M -$48M -$211.1M
Change in Inventories -- -- -- -- --
Cash From Operations $434.5M $1B $538.6M $230.5M $198.3M
 
Capital Expenditures $11.6M $147.3M $18.2M $12.3M $12.8M
Cash Acquisitions -- -- -$11M -$53.2M -$7.4M
Cash From Investing -$147M -$1B -$1.7B $145.1M -$1.4B
 
Dividends Paid (Ex Special Dividend) -$21M -$25.4M -$41.3M -$47M -$52.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$73.4M $52M -- -- --
Long-Term Debt Repaid -$250M -- -- -- -$500M
Repurchase of Common Stock -- -$193.7M -- -$118.8M -$20.2M
Other Financing Activities -$1.7M -$7.7M -$7.2M -$8.4M -$1.9M
Cash From Financing -$327.3M $578.6M $978.8M $500.3M $464.5M
 
Beginning Cash (CF) $1.9B $1.5B $1.6B $1.9B $2.7B
Foreign Exchange Rate Adjustment $7.9M -$8.7M $20.7M -$3.5M $5M
Additions / Reductions -$39.8M $582.9M -$182.1M $875.9M -$716.7M
Ending Cash (CF) $1.9B $2.1B $1.4B $2.8B $1.9B
 
Levered Free Cash Flow $423M $859.4M $520.4M $218.2M $185.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $445.7M $751.9M $746.9M $536.7M $649.9M
Depreciation & Amoritzation $58.6M $63M $68.3M $76M $89.7M
Stock-Based Compensation $104.8M $112.5M $137.4M $138.5M $152.5M
Change in Accounts Receivable $805.4M -$110.9M -$144.7M $526.2M -$228.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $898M $601.2M $1.1B $71M
 
Capital Expenditures $112.1M $176M $59.9M $76.4M $69.3M
Cash Acquisitions -$20.2M -$315K -$155.2M -$114.3M -$6.6M
Cash From Investing -$1.7B -$4.4B -$7.6B $442.8M -$678M
 
Dividends Paid (Ex Special Dividend) -$68.9M -$93.6M -$156.8M -$194.1M -$221.3M
Special Dividend Paid
Long-Term Debt Issued $393.9M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$91.5M -$236.5M $31.3M -$375.3M -$242.3M
Other Financing Activities -$99.5M -$63.1M $33.8M -$105.1M -$116.1M
Cash From Financing $724.1M $3.7B $6.3B -$183.7M -$256.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $931.3M $204.4M -$675.8M $1.3B -$863.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.8B $722M $541.2M $1B $1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $315M $563.5M $485.5M $360.1M $487.4M
Depreciation & Amoritzation $44.1M $46.7M $51.2M $57M $65.2M
Stock-Based Compensation $81M $85.3M $103.3M $106.2M $118.4M
Change in Accounts Receivable $480.2M -$124.3M -$46.4M $95.2M -$221.3M
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $570.7M $299.8M $224.2M -$204.1M
 
Capital Expenditures $70.5M $173.2M $44.9M $39M $56.4M
Cash Acquisitions $36.7M -$315K -$11M -$113.5M -$8.1M
Cash From Investing -$1.2B -$3.9B -$4.6B $178.7M -$1.5B
 
Dividends Paid (Ex Special Dividend) -$53.8M -$73.6M -$128.5M -$151.5M -$172.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $393.9M $52M -- -- --
Long-Term Debt Repaid -$250M -- -- -- -$500M
Repurchase of Common Stock -$56.5M -$234.7M -$30.7M -$300.2M -$98.5M
Other Financing Activities -$93M -$87M -$98.7M -$90M -$104.9M
Cash From Financing $468.6M $3B $3.5B $169M $166.8M
 
Beginning Cash (CF) $4.8B $5.5B $5.5B $6.9B $9.7B
Foreign Exchange Rate Adjustment -$2M -$3.9M $41.5M $914K $2.8M
Additions / Reductions $599M -$367.9M -$744.7M $571.8M -$1.6B
Ending Cash (CF) $5.4B $5.1B $4.8B $7.5B $8.1B
 
Levered Free Cash Flow $1.3B $397.6M $254.9M $185.1M -$260.5M

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