Financhill
Buy
67

SCHW Quote, Financials, Valuation and Earnings

Last price:
$78.99
Seasonality move :
3.07%
Day range:
$77.06 - $77.99
52-week range:
$61.01 - $84.50
Dividend yield:
1.32%
P/E ratio:
25.94x
P/S ratio:
7.26x
P/B ratio:
3.59x
Volume:
6M
Avg. volume:
14.2M
1-year change:
15.07%
Market cap:
$140.7B
Revenue:
$19.6B
EPS (TTM):
$2.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.7B $18.5B $20.8B $18.8B $19.6B
Revenue Growth (YoY) 9.05% 58.41% 12.11% -9.27% 4.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3B $5.9B $6.4B $6.7B $6.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.9B $7.1B $7.6B $8.1B $7.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.3B $7.7B $9.4B $6.4B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1.9B $2.2B $1.3B $1.8B
Net Income to Company $3.3B $5.9B $7.2B $5.1B $5.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3B $5.9B $7.2B $5.1B $5.9B
 
Basic EPS (Cont. Ops) $2.13 $2.84 $3.52 $2.55 $3.00
Diluted EPS (Cont. Ops) $2.12 $2.83 $3.50 $2.54 $2.99
Weighted Average Basic Share $1.4B $1.9B $1.9B $1.8B $1.8B
Weighted Average Diluted Share $1.4B $1.9B $1.9B $1.8B $1.8B
 
EBITDA -- -- -- -- --
EBIT $4.7B $8.2B $10.9B $13.1B $14.1B
 
Revenue (Reported) $11.7B $18.5B $20.8B $18.8B $19.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.7B $8.2B $10.9B $13.1B $14.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.2B $4.7B $5.5B $4.5B $5.3B
Revenue Growth (YoY) 60.25% 12.74% 16.76% -18.88% 19.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $856M $1.6B $1.5B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.5B $1.2B $1.9B $1.9B $2B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $2B $2.6B $1.2B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $341M $443M $630M $149M $465M
Net Income to Company $1.1B $1.6B $2B $1B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.6B $2B $1B $1.8B
 
Basic EPS (Cont. Ops) $0.57 $0.77 $0.98 $0.51 $0.94
Diluted EPS (Cont. Ops) $0.57 $0.76 $0.97 $0.51 $0.94
Weighted Average Basic Share $1.9B $1.9B $1.9B $1.8B $1.8B
Weighted Average Diluted Share $1.9B $1.9B $1.9B $1.8B $1.8B
 
EBITDA -- -- -- -- --
EBIT $1.6B $2.1B $3.4B $3B $3.6B
 
Revenue (Reported) $4.2B $4.7B $5.5B $4.5B $5.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.6B $2.1B $3.4B $3B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.7B $18.5B $20.8B $18.8B $19.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.3B $5.9B $6.6B $6.7B $6.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.9B $7.1B $7.8B $8.1B $7.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.3B $7.7B $9.4B $6.4B $7.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1.9B $2.2B $1.3B $1.8B
Net Income to Company $3.3B $5.9B $7.2B $5.1B $5.9B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.3B $5.9B $7.2B $5.1B $5.9B
 
Basic EPS (Cont. Ops) $2.12 $2.84 $3.52 $2.55 $3.00
Diluted EPS (Cont. Ops) $2.11 $2.82 $3.50 $2.54 $2.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.7B $8.2B $10.9B $13.1B $14.1B
 
Revenue (Reported) $11.7B $18.5B $20.8B $18.8B $19.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $4.7B $8.2B $10.9B $13.1B $14.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.5B $20.8B $18.8B $19.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.9B $6.6B $6.7B $6.4B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.1B $7.8B $8.1B $7.9B --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $7.7B $9.4B $6.4B $7.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $2.2B $1.3B $1.8B --
Net Income to Company $5.9B $7.2B $5.1B $5.9B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $5.9B $7.2B $5.1B $5.9B --
 
Basic EPS (Cont. Ops) $2.84 $3.52 $2.55 $3.00 --
Diluted EPS (Cont. Ops) $2.82 $3.50 $2.54 $2.99 --
Weighted Average Basic Share $7.5B $7.5B $7.3B $7.3B --
Weighted Average Diluted Share $7.6B $7.6B $7.3B $7.3B --
 
EBITDA -- -- -- -- --
EBIT $8.2B $10.9B $13.1B $14.1B --
 
Revenue (Reported) $18.5B $20.8B $18.8B $19.6B --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.2B $10.9B $13.1B $14.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40.3B $63B $40.2B $43.3B $42.1B
Short Term Investments $337.4B $390.1B $147.8B $105.9B $82.6B
Accounts Receivable, Net $66.2B $92.8B $69.1B $71.8B $88B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $445.7B $548.3B $259.3B $224.6B $215.4B
 
Property Plant And Equipment $3.8B $4.3B $4.6B $4.3B $3.9B
Long-Term Investments $339.1B $393.2B $319.4B $265.2B $227.6B
Goodwill $12B $12B $12B $12B $12B
Other Intangibles $10B $9.4B $8.8B $8.3B $7.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $549B $667.3B $551.8B $493.2B $479.8B
 
Accounts Payable $104.2B $125.7B $97.4B $91.4B $114.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $4.9B $17.1B $33B $22.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $104.2B $130.5B $114.5B $124.4B $137.6B
 
Long-Term Debt $13.6B $18.8B $20.8B $26B $22.4B
Capital Leases -- -- -- -- --
Total Liabilities $492.9B $611B $515.2B $452.2B $431.5B
 
Common Stock $7.8B $10B $9.7B $9.2B $9.2B
Other Common Equity Adj $5.4B -$1.1B -$22.6B -$18.1B -$14.8B
Common Equity $48.3B $46.3B $26.9B $31.8B $39.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.1B $56.3B $36.6B $41B $48.4B
 
Total Liabilities and Equity $549B $667.3B $551.8B $493.2B $479.8B
Cash and Short Terms $377.7B $453B $188B $149.3B $124.7B
Total Debt $13.6B $23.7B $37.8B $59B $45.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $40.3B $63B $40.2B $43.3B $42.1B
Short Term Investments $337.4B $390.1B $147.8B $105.9B $82.6B
Accounts Receivable, Net $66.2B $92.8B $69.1B $71.8B $88B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $445.7B $548.3B $259.3B $224.6B $215.4B
 
Property Plant And Equipment $3.8B $4.3B $4.6B $4.3B $3.9B
Long-Term Investments $339.1B $393.2B $319.4B $265.2B $227.6B
Goodwill $12B $12B $12B $12B $12B
Other Intangibles $10B $9.4B $8.8B $8.3B $7.7B
Other Long-Term Assets -- -- -- -- --
Total Assets $549B $667.3B $551.8B $493.2B $479.8B
 
Accounts Payable $104.2B $125.7B $97.4B $91.4B $114.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $4.9B $17.1B $33B $22.7B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $104.2B $130.5B $114.5B $124.4B $137.6B
 
Long-Term Debt $13.6B $18.8B $20.8B $26B $22.4B
Capital Leases -- -- -- -- --
Total Liabilities $492.9B $611B $515.2B $452.2B $431.5B
 
Common Stock $7.8B $10B $9.7B $9.2B $9.2B
Other Common Equity Adj $5.4B -$1.1B -$22.6B -$18.1B -$14.8B
Common Equity -- -- -- -- --
Total Preferred Equity $2.5B -- -$1B -- --
Minority Interest, Total -- -- -- -- --
Total Equity $56.1B $56.3B $36.6B $41B $48.4B
 
Total Liabilities and Equity $549B $667.3B $551.8B $493.2B $479.8B
Cash and Short Terms $377.7B $453B $188B $149.3B $124.7B
Total Debt $13.6B $23.7B $37.8B $59B $45.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.3B $5.9B $7.2B $5.1B $5.9B
Depreciation & Amoritzation $604M $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation $204M $254M $366M $320M $337M
Change in Accounts Receivable -$14.6B -$26.2B $24.1B -$2.6B -$15.9B
Change in Inventories -- -- -- -- --
Cash From Operations $6.9B $2.1B $2.1B $19.6B $2.7B
 
Capital Expenditures $631M $916M $971M $700M $620M
Cash Acquisitions $14.7B -- -- -- --
Cash From Investing -$125.9B -$75.7B $32B $57.4B $35.4B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.8B -$2.1B -$2.3B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $4.3B $18.1B $36.4B $72.3B $50B
Long-Term Debt Repaid -$1.9B -$8.1B -$22.2B -$51.1B -$64B
Repurchase of Common Stock -- -$600M -$4.4B -$3.3B --
Other Financing Activities -$55M -$104M -$94M -$100M -$101M
Cash From Financing $144B $96.3B -$68.7B -$61.2B -$47.1B
 
Beginning Cash (CF) $45.6B $70.6B $93.3B $58.7B $74.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25B $22.8B -$34.6B $15.8B -$9B
Ending Cash (CF) $70.6B $93.3B $58.7B $74.5B $65.5B
 
Levered Free Cash Flow $6.2B $1.2B $1.1B $18.9B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $1.6B $2B $1B $1.8B
Depreciation & Amoritzation $277M $299M $312M $368M $354M
Stock-Based Compensation $80M $47M $85M $60M $70M
Change in Accounts Receivable -$11B -$4B $7.4B -$84M -$10.5B
Change in Inventories -- -- -- -- --
Cash From Operations $13.3B $5.6B -$2.1B $20B -$10.8B
 
Capital Expenditures $166M $313M $202M $63M $254M
Cash Acquisitions $12B -- -- -- --
Cash From Investing -$22.4B -$21.7B $11.5B $9.7B $7.7B
 
Dividends Paid (Ex Special Dividend) -$406M -$453M -$551M -$573M -$575M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.2B $3.9B $18.4B $11.5B $11.8B
Long-Term Debt Repaid -$1.2B -$2.6B -$1.9B -$16.6B -$22.3B
Repurchase of Common Stock -- -- -$2.9B -- --
Other Financing Activities -$47M -$63M -$41M -$23M -$11M
Cash From Financing $41.3B $49.3B -$16B -$153M $1.6B
 
Beginning Cash (CF) $38.4B $60.1B $65.2B $44.9B $67B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $32.2B $33.2B -$6.5B $29.6B -$1.5B
Ending Cash (CF) $70.6B $93.3B $58.7B $74.5B $65.5B
 
Levered Free Cash Flow $13.1B $5.3B -$2.3B $20B -$11.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.3B $5.9B $7.2B $5.1B $5.9B
Depreciation & Amoritzation $604M $1.2B $1.2B $1.3B $1.4B
Stock-Based Compensation $204M $254M $366M $320M $337M
Change in Accounts Receivable -$14.6B -$26.2B $24.1B -$2.6B -$15.9B
Change in Inventories -- -- -- -- --
Cash From Operations $6.9B $2.1B $2.1B $19.6B $2.7B
 
Capital Expenditures $631M $916M $971M $700M $620M
Cash Acquisitions $14.7B -- -- -- --
Cash From Investing -$125.9B -$75.7B $32B $57.4B $35.4B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.8B -$2.1B -$2.3B -$2.3B
Special Dividend Paid
Long-Term Debt Issued $4.3B $18.1B $36.4B $72.3B $50B
Long-Term Debt Repaid -- -$8.1B -$22.2B -$51.1B -$64B
Repurchase of Common Stock -- -- -$4.4B -$3.3B --
Other Financing Activities -$55M -$104M -$94M -$100M -$101M
Cash From Financing $144B $96.3B -$68.7B -$61.2B -$47.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25B $22.8B -$34.6B $15.8B -$9B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.2B $1.2B $1.1B $18.9B $2.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.9B $7.2B $5.1B $5.9B --
Depreciation & Amoritzation $1.2B $1.2B $1.3B $1.4B --
Stock-Based Compensation $254M $366M $320M $337M --
Change in Accounts Receivable -$26.2B $24.1B -$2.6B -$15.9B --
Change in Inventories -- -- -- -- --
Cash From Operations $2.1B $2.1B $19.6B $2.7B --
 
Capital Expenditures $916M $971M $700M $620M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$75.7B $32B $57.4B $35.4B --
 
Dividends Paid (Ex Special Dividend) -$1.8B -$2.1B -$2.3B -$2.3B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $18.1B $36.4B $72.3B $50B --
Long-Term Debt Repaid -$8.1B -$22.2B -$51.1B -$64B --
Repurchase of Common Stock -$600M -$4.4B -$3.3B -- --
Other Financing Activities -$104M -$94M -$100M -$101M --
Cash From Financing $96.3B -$68.7B -$61.2B -$47.1B --
 
Beginning Cash (CF) $258.8B $359.8B $232.2B $246.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.8B -$34.6B $15.8B -$9B --
Ending Cash (CF) $281.6B $325.2B $247.9B $237.3B --
 
Levered Free Cash Flow $1.2B $1.1B $18.9B $2.1B --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

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

Show me the best stock