Financhill
Sell
32

SOMMY Quote, Financials, Valuation and Earnings

Last price:
$10.47
Seasonality move :
-1.23%
Day range:
$10.47 - $10.60
52-week range:
$9.55 - $14.99
Dividend yield:
1.88%
P/E ratio:
--
P/S ratio:
0.20x
P/B ratio:
0.57x
Volume:
12.3K
Avg. volume:
8.1K
1-year change:
-8%
Market cap:
$3.4B
Revenue:
$17B
EPS (TTM):
-$5.07
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $20.5B $21.6B $24.6B $21.4B $17B
Revenue Growth (YoY) -2.08% 5.34% 14.18% -12.96% -20.92%
 
Cost of Revenues $14B $14.3B $16.8B $15.4B $13.5B
Gross Profit $6.5B $7.3B $7.8B $6.1B $3.5B
Gross Profit Margin 31.75% 33.72% 31.6% 28.35% 20.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.3B $6B $6.2B $6.5B $6.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.3B $5.9B $6.2B $6.3B $6.5B
Operating Income $1.2B $1.4B $1.5B -$179.1M -$3B
 
Net Interest Expenses $64.7M -- -- -- --
EBT. Incl. Unusual Items $1.2B $1.3B $2.2B $1.7M -$3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $700M $657.8M $576.3M $348.8M $18.4M
Net Income to Company $1.2B $1.3B $2.2B $1.7M -$3.2B
 
Minority Interest in Earnings -$216M -$207.8M -$216.5M $398.8M $1.1B
Net Income to Common Excl Extra Items $284.5M $434.3M $1.4B $51.7M -$2.2B
 
Basic EPS (Cont. Ops) $0.87 $1.33 $4.42 $0.16 -$6.61
Diluted EPS (Cont. Ops) $0.87 $1.33 $4.42 $0.16 -$6.61
Weighted Average Basic Share $327M $327M $327M $327M $327.1M
Weighted Average Diluted Share $327M $327M $327M $327.1M $327.1M
 
EBITDA $2.6B $2.8B $3.8B $1.5B -$1.8B
EBIT $1.4B $1.5B $2.4B $295.1M -$2.9B
 
Revenue (Reported) $20.5B $21.6B $24.6B $21.4B $17B
Operating Income (Reported) $1.2B $1.4B $1.5B -$179.1M -$3B
Operating Income (Adjusted) $1.4B $1.5B $2.4B $295.1M -$2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.7B $6.3B $5.2B $4.2B $4.3B
Revenue Growth (YoY) 14.21% 9.89% -17.58% -18.74% 5.99%
 
Cost of Revenues $3.8B $4.3B $3.7B $3.1B $3.1B
Gross Profit $1.9B $1.9B $1.5B $1.1B $1.2B
Gross Profit Margin 33.75% 31% 28.99% 25.3% 28.28%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B $1.4B $1.2B $957.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.5B $1.3B $1.2B $938.4M
Operating Income $617.9M $418.5M $198.5M -$92M $291.6M
 
Net Interest Expenses $110.8M -- $304.2M $197.8M --
EBT. Incl. Unusual Items $517.2M $552.1M -$227M -$380.3M $462.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $151.9M $131.1M -$4.6M $11.8M $63.1M
Net Income to Company $523M $509.7M -$245.5M -$364.7M --
 
Minority Interest in Earnings -$150.1M -$27.1M $75.3M $165.7M -$169.6M
Net Income to Common Excl Extra Items $215.2M $393.9M -$147.2M -$226.4M $230.2M
 
Basic EPS (Cont. Ops) $0.66 $1.20 -$0.45 -$0.69 $0.70
Diluted EPS (Cont. Ops) $0.66 $1.20 -$0.45 -$0.69 $0.70
Weighted Average Basic Share $327M $327M $327M $327.1M $327.3M
Weighted Average Diluted Share $327M $327M $327M $327.1M $327.3M
 
EBITDA $975M $949.3M $432.7M $131.3M $519.8M
EBIT $653.6M $603.4M $139.8M -$131.3M $305.9M
 
Revenue (Reported) $5.7B $6.3B $5.2B $4.2B $4.3B
Operating Income (Reported) $617.9M $418.5M $198.5M -$92M $291.6M
Operating Income (Adjusted) $653.6M $603.4M $139.8M -$131.3M $305.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $20.8B $24.4B $22.9B $17.5B $17.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $13.8B $16.4B $16.1B $13.6B $13.4B
Gross Profit $7B $8B $6.8B $3.9B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.7B $6.4B $6.3B $5.4B $5.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.5B $6.4B $6.3B $5.4B $6B
Operating Income $1.5B $1.6B $517M -$1.5B -$2.2B
 
Net Interest Expenses $279.1M -- -- -- --
EBT. Incl. Unusual Items $909.8M $2.3B $1.1B -$1.8B -$2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $521.5M $768.3M $491.1M -$10.5M $72.6M
Net Income to Company $918.1M $2.3B $1.1B -$1.8B --
 
Minority Interest in Earnings -$254.5M -$103.2M $106.1M $651.6M $747.1M
Net Income to Common Excl Extra Items $133.9M $1.4B $718.1M -$1.2B -$1.7B
 
Basic EPS (Cont. Ops) $0.41 $4.43 $2.20 -$3.58 -$5.07
Diluted EPS (Cont. Ops) $0.41 $4.43 $2.20 -$3.58 -$5.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.5B $3.7B $3B -$197M -$1.1B
EBIT $1.3B $2.3B $1.7B -$1.3B -$2.1B
 
Revenue (Reported) $20.8B $24.4B $22.9B $17.5B $17.2B
Operating Income (Reported) $1.5B $1.6B $517M -$1.5B -$2.2B
Operating Income (Adjusted) $1.3B $2.3B $1.7B -$1.3B -$2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $15.5B $18.3B $16.6B $12.6B $8.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.2B $12.3B $11.5B $9.7B $5.9B
Gross Profit $5.3B $6.1B $5.1B $2.9B $2.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.1B $4.6B $4.7B $3.6B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4B $4.6B $4.6B $3.7B $1.9B
Operating Income $1.3B $1.5B $446.3M -$853M $476.7M
 
Net Interest Expenses $222.6M $15.1M $304.2M $197.8M --
EBT. Incl. Unusual Items $875.8M $1.9B $745.1M -$1.1B $703.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $376.2M $486.1M $398M $34.8M $86.2M
Net Income to Company $883.4M $1.8B $672.2M -$1.1B --
 
Minority Interest in Earnings -$304.6M -$199.2M $125.9M $384.8M -$230.6M
Net Income to Common Excl Extra Items $195M $1.2B $473.1M -$767.1M $386.6M
 
Basic EPS (Cont. Ops) $0.60 $3.68 $1.45 -$2.34 $1.18
Diluted EPS (Cont. Ops) $0.60 $3.68 $1.45 -$2.35 $1.18
Weighted Average Basic Share $981M $981M $981M $981.2M $654.3M
Weighted Average Diluted Share $981M $981M $981.1M $981.2M $654.6M
 
EBITDA $2.1B $3.1B $2.2B $148.8M $1.1B
EBIT $1.2B $2B $1.3B -$672.7M $637.3M
 
Revenue (Reported) $15.5B $18.3B $16.6B $12.6B $8.3B
Operating Income (Reported) $1.3B $1.5B $446.3M -$853M $476.7M
Operating Income (Adjusted) $1.2B $2B $1.3B -$672.7M $637.3M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $1.7B $3.3B $3B $2.3B $1.4B
Short Term Investments $82.8M $116.2M $196.6M $234.4M $207.1M
Accounts Receivable, Net $5.3B $5.9B $5.9B $4.5B $4.1B
Inventory $4.6B $4.6B $5.3B $5.6B $4.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $501.5M $422M $421.5M $530.4M $522.5M
Total Current Assets $12.1B $14.4B $14.9B $13.2B $11.1B
 
Property Plant And Equipment $7.2B $7.2B $6.7B $6.2B $5.3B
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2B $2B $2B $1.7B
Other Intangibles $4.3B $4.1B $3.9B $3B $1.8B
Other Long-Term Assets $347.8M $429M $437M $356.9M $300.9M
Total Assets $33.8B $36.2B $35.3B $31.3B $26B
 
Accounts Payable $4B $4.7B $4.5B $3.9B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $823.4M $1.1B $1B $961.1M $852.9M
Total Current Liabilities $10.8B $9.9B $9.6B $9.6B $9.5B
 
Long-Term Debt $7.8B $10B $8.9B $8B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $20.9B $22.7B $21.4B $20.1B $18.3B
 
Common Stock $830M $813.1M $734.9M $674M $594.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $8.5B $9.2B $10B $8.8B $6.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.3B $4.2B $4B $2.4B $1.3B
Total Equity $12.9B $13.4B $13.9B $11.2B $7.7B
 
Total Liabilities and Equity $33.8B $36.2B $35.3B $31.3B $26B
Cash and Short Terms $1.8B $3.4B $3.2B $2.5B $1.6B
Total Debt $12.1B $12.2B $11.1B $11B $10.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.9B $3.4B $3.8B $2B $1.6B
Short Term Investments $189.7M $191.2M $263.1M $254M $301.5M
Accounts Receivable, Net $5.6B $6.1B $5.3B $4B $3.6B
Inventory $5B $5.5B $5.8B $5.4B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $442.9M $472.5M $540.5M $509.9M $452.2M
Total Current Assets $15.1B $15.6B $16B $12.1B $11B
 
Property Plant And Equipment $7.5B $7B $6.3B $6.1B $5.1B
Long-Term Investments -- -- -- -- --
Goodwill $2.2B $2B $2B $2B $1.7B
Other Intangibles $4.3B $3.9B $3.3B $2.9B $1.7B
Other Long-Term Assets $436.2M $461.4M $386.8M $358.6M $225.1M
Total Assets $37.7B $36.8B $34.7B $29.9B $23.8B
 
Accounts Payable $4.3B $5B $4.2B $3.5B $3.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $907.3M $874.9M $813.1M $693.9M $625.3M
Total Current Liabilities $10.7B $10.6B $10B $10.1B $8.9B
 
Long-Term Debt $10.5B $9.4B $8.1B $7.1B $5.8B
Capital Leases -- -- -- -- --
Total Liabilities $24.2B $22.8B $21B $19.6B $16.5B
 
Common Stock $869.7M $779.5M $685M $637.8M $573.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4.5B $4.1B $3.8B $2.1B $1.3B
Total Equity $13.5B $14B $13.8B $10.3B $7.3B
 
Total Liabilities and Equity $37.7B $36.8B $34.7B $29.9B $23.8B
Cash and Short Terms $4.1B $3.6B $4.1B $2.2B $1.9B
Total Debt $14.2B $12.3B $11.1B $11.8B $9.2B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $1.2B $1.3B $2.2B $1.7M -$3.2B
Depreciation & Amoritzation $1.2B $1.3B $1.4B $1.2B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$100.6M -$211.5M -$173.4M $996M $241.1M
Change in Inventories -$107.8M $119.3M -$875.1M -$591.6M $544.4M
Cash From Operations $975.4M $3.5B $1.5B $826.6M -$355.6M
 
Capital Expenditures -- -- -- $1.1B $1.1B
Cash Acquisitions -$1.9B -$31.6M $1.4M $95.7M $136.4M
Cash From Investing -$4.6B -$1.7B -$1B -$143.8M -$777.8M
 
Dividends Paid (Ex Special Dividend) -$331M -$185.1M -$276.7M -$314.6M -$136.1M
Special Dividend Paid
Long-Term Debt Issued $3.2B $3.4B $721.2M $489.8M $741.1M
Long-Term Debt Repaid -$1.3B -$976.5M -$992.2M -$808.2M -$478.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$24.8M -$61M $3.9M -$1.5B $1.4M
Cash From Financing $3.4B -$377.1M -$725M -$1.3B $341.3M
 
Beginning Cash (CF) $1.9B $1.7B $3.2B $2.7B $2.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$185.1M $1.5B -$223.6M -$639M -$792.2M
Ending Cash (CF) $1.7B $3.4B $3.3B $2.3B $1.5B
 
Levered Free Cash Flow $975.4M $3.5B $1.5B -$236.7M -$1.4B
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $34.6M $416.5M $393.7M -$670.5M -$2.1B
Depreciation & Amoritzation $307.1M $336.2M $366.1M $342.1M $296.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$362.2M -$589M -$96.4M $521M -$205.3M
Change in Inventories $216.6M $163.3M $69.1M $155.7M $440.7M
Cash From Operations $390.4M $914.4M $658.5M $115M $558.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$896.7K $4.1M -- $95.7M $61.4M
Cash From Investing -$744.3M -$142M -$279.7M -$155.6M -$250.9M
 
Dividends Paid (Ex Special Dividend) -$157.7K $2.8M -$3.3M -$13.1M -$3.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $30.8M $124M $85.8M $158.1M $260.9M
Long-Term Debt Repaid -$75.4M -$190.8M -$44.4M -$33.8M -$165.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.9M -$162.3M $11M -$1.5B $3.1M
Cash From Financing -$829.5M -$1.4B -$764.3M -$1.4B -$749.8M
 
Beginning Cash (CF) $2.8B $3.9B $3.4B $3.5B $1.9B
Foreign Exchange Rate Adjustment $2.4M $153.5M $166M $52.7M $58M
Additions / Reductions -$1.2B -$592.3M -$385.5M -$1.5B -$442.2M
Ending Cash (CF) $1.7B $3.4B $3.3B $2.3B $1.5B
 
Levered Free Cash Flow $390.4M $914.4M $658.5M $115M $558.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $918.1M $2.3B $1.1B -$1.8B --
Depreciation & Amoritzation $1.3B $1.4B $1.3B $1.1B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $15.3M -$665.9M $378.6M $967.5M --
Change in Inventories $172.6M -$780.9M -$678.3M $259.4M --
Cash From Operations $3B $1.8B $1.4B -$799.1M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$36.7M $4.1M -- $170.7M $55.7M
Cash From Investing -$2.3B -$890.4M -$267.8M -$682.6M --
 
Dividends Paid (Ex Special Dividend) -$188M -$270.7M -$304.8M -$146.2M -$64.5M
Special Dividend Paid
Long-Term Debt Issued $3.3B $759.3M $417.5M $638.4M --
Long-Term Debt Repaid -$861.1M -$1.1B -$818.8M -$347.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $87.4M -$169.4M $17.5M -$1.5B --
Cash From Financing $158.1M -$1.3B -$672.2M -$322.9M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $890.8M -$430.3M $430.1M -$1.8B --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3B $1.8B $1.4B -$799.1M --
Period Ending 2021-04-14 2022-04-14 2023-04-14 2024-04-14
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock