Financhill
Sell
40

SRE Quote, Financials, Valuation and Earnings

Last price:
$87.89
Seasonality move :
1.26%
Day range:
$86.67 - $87.97
52-week range:
$66.40 - $95.77
Dividend yield:
2.85%
P/E ratio:
19.17x
P/S ratio:
4.29x
P/B ratio:
1.91x
Volume:
2.7M
Avg. volume:
3.3M
1-year change:
18.1%
Market cap:
$55.1B
Revenue:
$16.7B
EPS (TTM):
$4.54
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.8B $11.4B $12.9B $14.4B $16.7B
Revenue Growth (YoY) 7.2% 5% 13.08% 12.31% 15.8%
 
Cost of Revenues $6.1B $6.3B $7.6B $9.2B $10.1B
Gross Profit $4.7B $5B $5.3B $5.2B $6.6B
Gross Profit Margin 43.33% 44.34% 41.21% 36.09% 39.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $83M -$372M -$1.5B -$261M $53M
Operating Expenses $2.1B $2.2B $2.5B $2.7B $2.9B
Operating Income $2.6B $2.8B $2.8B $2.6B $3.7B
 
Net Interest Expenses $976M $971M $1.1B $953M $1.1B
EBT. Incl. Unusual Items $1.7B $1.5B $219M $1.3B $2.6B
Earnings of Discontinued Ops. $363M $1.9B -- -- --
Income Tax Expense $315M $249M $99M $556M $490M
Net Income to Company $2.4B $4.1B $1.5B $2.3B $3.6B
 
Minority Interest in Earnings -$164M -$172M -$145M -$146M -$543M
Net Income to Common Excl Extra Items $2.2B $3.9B $1.3B $2.1B $3.1B
 
Basic EPS (Cont. Ops) $3.70 $6.47 $2.01 $3.32 $4.81
Diluted EPS (Cont. Ops) $3.65 $6.44 $2.01 $3.31 $4.79
Weighted Average Basic Share $555.8M $582.2M $623.5M $630.3M $630.3M
Weighted Average Diluted Share $564.1M $584.5M $626.1M $632.8M $632.7M
 
EBITDA $4.4B $4.2B $3.3B $4.4B $6.2B
EBIT $2.8B $2.6B $1.4B $2.4B $3.9B
 
Revenue (Reported) $10.8B $11.4B $12.9B $14.4B $16.7B
Operating Income (Reported) $2.6B $2.8B $2.8B $2.6B $3.7B
Operating Income (Adjusted) $2.8B $2.6B $1.4B $2.4B $3.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3B $3.6B $3.3B $2.8B
Revenue Growth (YoY) -4.13% 13.96% 20.05% -7.82% -16.74%
 
Cost of Revenues $1.7B $1.9B $2.4B $2B $1.5B
Gross Profit $993M $1.1B $1.3B $1.3B $1.2B
Gross Profit Margin 37.56% 37.37% 34.81% 40.34% 44.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2M -$1.6B -$169M -$16M $39M
Operating Expenses $557M $622M $668M $732M $789M
Operating Income $436M $504M $591M $613M $446M
 
Net Interest Expenses $237M $241M $257M $274M $285M
EBT. Incl. Unusual Items $201M -$1.4B $165M $323M $200M
Earnings of Discontinued Ops. -$7M -- -- -- --
Income Tax Expense $99M -$342M $21M -$52M -$105M
Net Income to Company $428M -$632M $561M $854M $759M
 
Minority Interest in Earnings -$22M -$5M -$65M -$122M -$110M
Net Income to Common Excl Extra Items $399M -$637M $496M $732M $649M
 
Basic EPS (Cont. Ops) $0.61 -$1.02 $0.77 $1.14 $1.01
Diluted EPS (Cont. Ops) $0.61 -$1.02 $0.77 $1.14 $1.00
Weighted Average Basic Share $579M $638.3M $629.4M $630M $633.8M
Weighted Average Diluted Share $581.2M $638.3M $632.2M $632.3M $638.1M
 
EBITDA $883M -$635M $953M $1.2B $1.1B
EBIT $465M -$1.1B $447M $635M $528M
 
Revenue (Reported) $2.6B $3B $3.6B $3.3B $2.8B
Operating Income (Reported) $436M $504M $591M $613M $446M
Operating Income (Adjusted) $465M -$1.1B $447M $635M $528M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.1B $12.2B $14.8B $16.7B $12.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $7.1B $9.1B $10.4B $7.3B
Gross Profit $5B $5.1B $5.7B $6.2B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$334M -$1.6B -$255M $32M $160M
Operating Expenses $2.2B $2.4B $2.6B $2.8B $3.1B
Operating Income $2.9B $2.7B $3.1B $3.4B $2.6B
 
Net Interest Expenses $981M $963M $1.1B $1.1B $1.1B
EBT. Incl. Unusual Items $1.6B $112M $1.7B $2.3B $1.7B
Earnings of Discontinued Ops. $1.9B -- -- -- --
Income Tax Expense $225M $144M $579M $620M -$72M
Net Income to Company $2.4B $3B $2.6B $3.2B $3.4B
 
Minority Interest in Earnings -$219M -$19M -$284M -$394M -$433M
Net Income to Common Excl Extra Items $4B $1.2B $2.3B $2.8B $2.9B
 
Basic EPS (Cont. Ops) $6.51 $1.85 $3.58 $4.34 $4.58
Diluted EPS (Cont. Ops) $6.45 $1.82 $3.57 $4.32 $4.54
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.3B $3B $4.9B $5.7B $5.3B
EBIT $2.7B $1.2B $2.9B $3.6B $2.9B
 
Revenue (Reported) $11.1B $12.2B $14.8B $16.7B $12.9B
Operating Income (Reported) $2.9B $2.7B $3.1B $3.4B $2.6B
Operating Income (Adjusted) $2.7B $1.2B $2.9B $3.6B $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.2B $9B $11B $13.2B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.5B $5.3B $6.8B $8B $5.2B
Gross Profit $3.7B $3.7B $4.2B $5.2B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$303M -$1.5B -$274M $19M $126M
Operating Expenses $1.6B $1.8B $2B $2.2B $2.3B
Operating Income $2.1B $1.9B $2.2B $3B $1.9B
 
Net Interest Expenses $729M $721M $726M $879M $829M
EBT. Incl. Unusual Items $1.1B -$316M $1.2B $2.2B $1.2B
Earnings of Discontinued Ops. $1.9B -- -- -- --
Income Tax Expense $60M -$45M $435M $499M -$63M
Net Income to Company $1.8B $751M $1.9B $2.8B $2.5B
 
Minority Interest in Earnings -$201M -$48M -$187M -$435M -$325M
Net Income to Common Excl Extra Items $3.5B $703M $1.7B $2.3B $2.2B
 
Basic EPS (Cont. Ops) $5.73 $1.13 $2.63 $3.64 $3.41
Diluted EPS (Cont. Ops) $5.68 $1.11 $2.62 $3.62 $3.38
Weighted Average Basic Share $1.8B $1.9B $1.9B $1.9B $1.9B
Weighted Average Diluted Share $1.8B $1.9B $1.9B $1.9B $1.9B
 
EBITDA $3.1B $1.8B $3.5B $4.8B $4B
EBIT $1.9B $460M $2B $3.2B $2.2B
 
Revenue (Reported) $8.2B $9B $11B $13.2B $9.4B
Operating Income (Reported) $2.1B $1.9B $2.2B $3B $1.9B
Operating Income (Adjusted) $1.9B $460M $2B $3.2B $2.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $108M $960M $559M $370M $236M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.6B $2.1B $2.6B $2.2B
Inventory $277M $308M $389M $403M $482M
Prepaid Expenses $161M $215M $260M $268M $273M
Other Current Assets $457M $892M $398M $541M $1.5B
Total Current Assets $3.3B $4.5B $4.4B $5.9B $5.5B
 
Property Plant And Equipment $37B $40.5B $44.5B $48.4B $55.7B
Long-Term Investments $15.1B $15.2B $15.8B $16.8B $17.7B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $213M $202M $370M $344M $318M
Other Long-Term Assets $4.7B $857M $1.7B $2.2B $2B
Total Assets $65.7B $66.6B $72B $78.6B $87.2B
 
Accounts Payable $1.2B $1.4B $1.7B $2B $2.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.7B $1.6B $2B $3.1B
Total Current Liabilities $9.2B $6.8B $10B $9.9B $10.1B
 
Long-Term Debt $20.8B $21.8B $21.1B $24.5B $27.8B
Capital Leases -- -- -- -- --
Total Liabilities $43.9B $41.7B $44.6B $49.3B $53.5B
 
Common Stock $9.8B $10.2B $12.8B $13.1B $13.1B
Other Common Equity Adj -$939M -$500M -$318M -$135M -$150M
Common Equity $17.7B $20.2B $25.1B $26.2B $27.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.5B $1.4B $2.1B $5B
Total Equity $21.8B $24.9B $27.4B $29.3B $33.7B
 
Total Liabilities and Equity $65.7B $66.6B $72B $78.6B $87.2B
Cash and Short Terms $108M $960M $559M $370M $236M
Total Debt $25.8B $24.2B $24.6B $28.9B $31.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $3.5B $873M $685M $1.1B $560M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $1.4B $1.8B $1.9B $1.7B
Inventory $309M $371M $506M $451M $519M
Prepaid Expenses -- -- $333M $325M $314M
Other Current Assets $859M $1.3B $562M $395M $1.3B
Total Current Assets $6.4B $4.6B $4.5B $5.3B $5.1B
 
Property Plant And Equipment $39.3B $43.3B $47.1B $53.9B $60.2B
Long-Term Investments $14.8B $15.3B $16.6B $17.5B $18.7B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $205M $376M $350M $324M $299M
Other Long-Term Assets $1.3B $1.3B $2.2B $3.2B $2.8B
Total Assets $67.2B $70.5B $75.6B $85.7B $93.7B
 
Accounts Payable $1.1B $1.4B $1.9B $2.2B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $2.3B $1.7B $2B $2.9B
Total Current Liabilities $7.6B $12.9B $7.8B $8.8B $9.8B
 
Long-Term Debt $21.8B $20B $23.8B $27.7B $31B
Capital Leases -- -- -- -- --
Total Liabilities $42.4B $45.9B $46.3B $52.5B $57.9B
 
Common Stock $10.2B $11.7B $13B $12.9B $13.2B
Other Common Equity Adj -$513M -$418M -$120M -$60M -$185M
Common Equity -- -- -- -- --
Total Preferred Equity -$1M -- -- -- --
Minority Interest, Total $1.6B $30M $2.2B $5B $6.2B
Total Equity $24.9B $24.6B $29.3B $33.3B $35.9B
 
Total Liabilities and Equity $67.2B $70.5B $75.6B $85.7B $93.7B
Cash and Short Terms $3.5B $873M $685M $1.1B $560M
Total Debt $25.4B $26.1B $26.6B $30.7B $34.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.4B $4.1B $1.5B $2.3B $3.6B
Depreciation & Amoritzation $1.6B $1.7B $1.9B $2B $2.2B
Stock-Based Compensation $75M $71M $63M $71M $80M
Change in Accounts Receivable $25M -$434M -$514M -$616M $168M
Change in Inventories -$22M -$35M -$87M -$17M -$80M
Cash From Operations $3.1B $2.6B $3.8B $1.1B $6.2B
 
Capital Expenditures $3.7B $4.7B $5B $5.4B $8.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.6B $553M -$5.5B -$5B -$8.7B
 
Dividends Paid (Ex Special Dividend) -$1.1B -$1.3B -$1.4B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $4.3B $6.1B $3.8B $10B $7.7B
Long-Term Debt Repaid -$3.7B -$5.9B -$5.5B -$4.5B -$6.3B
Repurchase of Common Stock -$26M -$566M -$339M -$478M -$32M
Other Financing Activities $179M -$207M $2.8B $1.5B $1.9B
Cash From Financing $1.5B -$2.4B $1.3B $3.8B $2.4B
 
Beginning Cash (CF) $246M $217M $985M $581M $462M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30M $771M -$406M -$118M -$79M
Ending Cash (CF) $217M $985M $581M $462M $389M
 
Levered Free Cash Flow -$620M -$2.1B -$1.2B -$4.2B -$2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $428M -$632M $561M $854M $759M
Depreciation & Amoritzation $418M $471M $506M $563M $614M
Stock-Based Compensation $21M $14M $17M $22M $22M
Change in Accounts Receivable $1M -- $334M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $602M $726M -$909M $1.4B $1B
 
Capital Expenditures $1.1B $1.2B $1.2B $1.8B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$439M -$868M -$648M -$1.9B -$2.1B
 
Dividends Paid (Ex Special Dividend) -$341M -$356M -$359M -$375M -$380M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $1.7B $1.9B $1.3B $2.6B
Long-Term Debt Repaid -$4.3B -$883M $189M -$2.2B -$202M
Repurchase of Common Stock -$501M -$1M -$2M -$1M -$1M
Other Financing Activities -$164M -$203M -$33M $1.4B $327M
Cash From Financing -$1.6B $679M $251M $741M $1.4B
 
Beginning Cash (CF) $4.9B $371M $2.1B $1.2B $351M
Foreign Exchange Rate Adjustment $5M -$1M -$1M -$1M -$3M
Additions / Reductions -$1.4B $537M -$1.3B $250M $342M
Ending Cash (CF) $3.5B $907M $786M $1.5B $690M
 
Levered Free Cash Flow -$513M -$456M -$2.1B -$400M -$913M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $2.4B $3B $2.6B $3.2B $3.4B
Depreciation & Amoritzation $1.6B $1.8B $2B $2.2B $2.4B
Stock-Based Compensation $76M $62M $64M $75M $90M
Change in Accounts Receivable -$247M -$238M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.9B $2.3B $4.8B $4.6B
 
Capital Expenditures $4.4B $5B $4.9B $7.9B $8.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.3B -$5.3B -$5.2B -$8.2B -$8.7B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.5B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $6.1B $2.1B $8.5B $10.2B $7.2B
Long-Term Debt Repaid -$7.4B -$1.9B -$6.5B -$7.2B -$2.5B
Repurchase of Common Stock -$568M -$40M -$778M -$32M -$41M
Other Financing Activities -$68M -$251M $4.6B $1.8B $999M
Cash From Financing -$810M -$1.3B $2.8B $4B $3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B -$2.6B -$120M $697M -$790M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8B -$1B -$2.6B -$3.1B -$3.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8B $751M $1.9B $2.8B $2.5B
Depreciation & Amoritzation $1.2B $1.4B $1.5B $1.7B $1.8B
Stock-Based Compensation $57M $48M $49M $53M $63M
Change in Accounts Receivable -$165M $31M $350M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $3B $1.5B $5.1B $3.5B
 
Capital Expenditures $3.3B $3.6B $3.5B $6.1B $5.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing $2.4B -$3.5B -$3.2B -$6.3B -$6.3B
 
Dividends Paid (Ex Special Dividend) -$979M -$1.1B -$1.1B -$1.1B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B $2B $6.7B $6.9B $6.4B
Long-Term Debt Repaid -$6.3B -$2.3B -$3.4B -$6B -$2.2B
Repurchase of Common Stock -$565M -$39M -$478M -$32M -$41M
Other Financing Activities -$143M -$187M $1.6B $1.8B $932M
Cash From Financing -$710M $397M $1.9B $2.2B $3.1B
 
Beginning Cash (CF) $7.6B $2.1B $5.2B $2.4B $1.6B
Foreign Exchange Rate Adjustment -$5M -- -$3M $6M -$11M
Additions / Reductions $3.3B -$78M $208M $1B $312M
Ending Cash (CF) $10.9B $2.1B $5.4B $3.4B $1.9B
 
Levered Free Cash Flow -$1.7B -$625M -$2.1B -$945M -$2.2B

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock