Financhill
Sell
40

SRE Quote, Financials, Valuation and Earnings

Last price:
$67.28
Seasonality move :
2.39%
Day range:
$62.38 - $68.31
52-week range:
$61.90 - $95.77
Dividend yield:
3.68%
P/E ratio:
15.40x
P/S ratio:
3.29x
P/B ratio:
1.46x
Volume:
6M
Avg. volume:
6M
1-year change:
-5.05%
Market cap:
$44.4B
Revenue:
$13.2B
EPS (TTM):
$4.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4B $12.9B $14.4B $16.7B $13.2B
Revenue Growth (YoY) 5% 13.08% 12.31% 15.8% -21.14%
 
Cost of Revenues $6.3B $7.6B $9.2B $10.1B $7.1B
Gross Profit $5B $5.3B $5.2B $6.6B $6.1B
Gross Profit Margin 44.34% 41.21% 36.09% 39.59% 46.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$372M -$1.5B -$261M $52M $61M
Operating Expenses $2.2B $2.5B $2.7B $2.9B $3.1B
Operating Income $2.8B $2.8B $2.6B $3.7B $3B
 
Net Interest Expenses $971M $1.1B $953M $1.1B $913M
EBT. Incl. Unusual Items $1.5B $219M $1.3B $2.6B $2.1B
Earnings of Discontinued Ops. $1.9B -- -- -- --
Income Tax Expense $249M $99M $556M $490M $219M
Net Income to Company $4.1B $1.5B $2.3B $3.6B $3.5B
 
Minority Interest in Earnings -$172M -$145M -$146M -$543M -$638M
Net Income to Common Excl Extra Items $3.9B $1.3B $2.1B $3.1B $2.9B
 
Basic EPS (Cont. Ops) $6.47 $2.01 $3.32 $4.81 $4.44
Diluted EPS (Cont. Ops) $6.44 $2.01 $3.31 $4.79 $4.42
Weighted Average Basic Share $582.2M $623.5M $630.3M $630.3M $633.8M
Weighted Average Diluted Share $584.5M $626.1M $632.8M $632.7M $637.9M
 
EBITDA $4.2B $3.3B $4.4B $6.2B $5.6B
EBIT $2.6B $1.4B $2.4B $3.9B $3.2B
 
Revenue (Reported) $11.4B $12.9B $14.4B $16.7B $13.2B
Operating Income (Reported) $2.8B $2.8B $2.6B $3.7B $3B
Operating Income (Adjusted) $2.6B $1.4B $2.4B $3.9B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.2B $3.8B $3.5B $3.5B $3.8B
Revenue Growth (YoY) 7.75% 21.22% -10.12% 1.04% 7.65%
 
Cost of Revenues $1.9B $2.3B $2.4B $2.1B $1.9B
Gross Profit $1.3B $1.6B $1B $1.4B $1.9B
Gross Profit Margin 41.28% 40.35% 30.19% 40.82% 49.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$69M $19M $13M $33M -$65M
Operating Expenses $570M $633M $680M $744M $804M
Operating Income $739M $918M $363M $681M $1B
 
Net Interest Expenses $242M $402M $227M $262M $84M
EBT. Incl. Unusual Items $428M $535M $149M $452M $897M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $189M $144M $121M -$9M $282M
Net Income to Company $2.3B $712M $408M $856M $989M
 
Minority Interest in Earnings $29M -$97M $41M -$108M -$313M
Net Income to Common Excl Extra Items $461M $615M $449M $748M $676M
 
Basic EPS (Cont. Ops) $0.72 $0.95 $0.70 $1.17 $1.05
Diluted EPS (Cont. Ops) $0.72 $0.95 $0.70 $1.16 $1.04
Weighted Average Basic Share $578M $637.9M $629.5M $631.3M $635.2M
Weighted Average Diluted Share $580.4M $639.2M $632.3M $634.2M $642.1M
 
EBITDA $1.1B $1.4B $926M $1.3B $1.6B
EBIT $691M $957M $407M $766M $1B
 
Revenue (Reported) $3.2B $3.8B $3.5B $3.5B $3.8B
Operating Income (Reported) $739M $918M $363M $681M $1B
Operating Income (Adjusted) $691M $957M $407M $766M $1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.4B $12.9B $14.4B $16.7B $13.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $7.6B $9.2B $10.1B $7.1B
Gross Profit $5B $5.3B $5.2B $6.6B $6.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$372M -$1.5B -$261M $52M $61M
Operating Expenses $2.2B $2.5B $2.7B $2.9B $3.1B
Operating Income $2.8B $2.8B $2.6B $3.7B $3B
 
Net Interest Expenses $971M $1.1B $953M $1.1B $913M
EBT. Incl. Unusual Items $1.5B $219M $1.3B $2.6B $2.1B
Earnings of Discontinued Ops. $1.9B -- -- -- --
Income Tax Expense $249M $99M $556M $490M $219M
Net Income to Company $4.1B $1.5B $2.3B $3.6B $3.5B
 
Minority Interest in Earnings -$172M -$145M -$146M -$543M -$638M
Net Income to Common Excl Extra Items $3.9B $1.3B $2.1B $3.1B $2.9B
 
Basic EPS (Cont. Ops) $6.44 $2.08 $3.32 $4.81 $4.46
Diluted EPS (Cont. Ops) $6.39 $2.06 $3.32 $4.78 $4.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $3.3B $4.4B $6.2B $5.6B
EBIT $2.6B $1.4B $2.4B $3.9B $3.2B
 
Revenue (Reported) $11.4B $12.9B $14.4B $16.7B $13.2B
Operating Income (Reported) $2.8B $2.8B $2.6B $3.7B $3B
Operating Income (Adjusted) $2.6B $1.4B $2.4B $3.9B $3.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.9B $14.4B $16.7B $13.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.6B $9.2B $10.1B $7.1B --
Gross Profit $5.3B $5.2B $6.6B $6.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.5B -$261M $52M $61M --
Operating Expenses $2.5B $2.7B $2.9B $3.1B --
Operating Income $2.8B $2.6B $3.7B $3B --
 
Net Interest Expenses $1.1B $953M $1.1B $913M --
EBT. Incl. Unusual Items $219M $1.3B $2.6B $2.1B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99M $556M $490M $219M --
Net Income to Company $1.5B $2.3B $3.6B $3.5B --
 
Minority Interest in Earnings -$145M -$146M -$543M -$638M --
Net Income to Common Excl Extra Items $1.3B $2.1B $3.1B $2.9B --
 
Basic EPS (Cont. Ops) $2.08 $3.32 $4.81 $4.46 --
Diluted EPS (Cont. Ops) $2.06 $3.32 $4.78 $4.42 --
Weighted Average Basic Share $2.5B $2.5B $2.5B $2.5B --
Weighted Average Diluted Share $2.5B $2.5B $2.5B $2.6B --
 
EBITDA $3.3B $4.4B $6.2B $5.6B --
EBIT $1.4B $2.4B $3.9B $3.2B --
 
Revenue (Reported) $12.9B $14.4B $16.7B $13.2B --
Operating Income (Reported) $2.8B $2.6B $3.7B $3B --
Operating Income (Adjusted) $1.4B $2.4B $3.9B $3.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $960M $559M $370M $236M $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $2.1B $2.6B $2.2B $2B
Inventory $308M $389M $403M $482M $559M
Prepaid Expenses $215M $260M $268M $273M $255M
Other Current Assets $892M $398M $541M $1.5B $311M
Total Current Assets $4.5B $4.4B $5.9B $5.5B $5.3B
 
Property Plant And Equipment $40.5B $44.5B $48.4B $55.7B $62.6B
Long-Term Investments $15.2B $15.8B $16.8B $17.7B $19.1B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $202M $370M $344M $318M $292M
Other Long-Term Assets $857M $1.7B $2.2B $2B $2.6B
Total Assets $66.6B $72B $78.6B $87.2B $96.2B
 
Accounts Payable $1.4B $1.7B $2B $2.2B $2.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.6B $2B $3.1B $1.6B
Total Current Liabilities $6.8B $10B $9.9B $10.1B $9.7B
 
Long-Term Debt $21.8B $21.1B $24.5B $27.8B $31.6B
Capital Leases -- -- -- -- --
Total Liabilities $41.7B $44.6B $49.3B $53.5B $58.4B
 
Common Stock $10.2B $12.8B $13.1B $13.1B $14.4B
Other Common Equity Adj -$500M -$318M -$135M -$150M -$166M
Common Equity $20.2B $25.1B $26.2B $27.8B $30.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.4B $2.1B $5B $6.5B
Total Equity $24.9B $27.4B $29.3B $33.7B $37.8B
 
Total Liabilities and Equity $66.6B $72B $78.6B $87.2B $96.2B
Cash and Short Terms $960M $559M $370M $236M $1.6B
Total Debt $24.2B $24.6B $28.9B $31.1B $35.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $960M $559M $370M $236M $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $2.1B $2.6B $2.2B $2B
Inventory $308M $389M $403M $482M $559M
Prepaid Expenses $215M $260M $268M $273M $255M
Other Current Assets $892M $398M $541M $1.5B $311M
Total Current Assets $4.5B $4.4B $5.9B $5.5B $5.3B
 
Property Plant And Equipment $40.5B $44.5B $48.4B $55.7B $62.6B
Long-Term Investments $15.2B $15.8B $16.8B $17.7B $19.1B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $202M $370M $344M $318M $292M
Other Long-Term Assets $857M $1.7B $2.2B $2B $2.6B
Total Assets $66.6B $72B $78.6B $87.2B $96.2B
 
Accounts Payable $1.4B $1.7B $2B $2.2B $2.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $1.6B $2B $3.1B $1.6B
Total Current Liabilities $6.8B $10B $9.9B $10.1B $9.7B
 
Long-Term Debt $21.8B $21.1B $24.5B $27.8B $31.6B
Capital Leases -- -- -- -- --
Total Liabilities $41.7B $44.6B $49.3B $53.5B $58.4B
 
Common Stock $10.2B $12.8B $13.1B $13.1B $14.4B
Other Common Equity Adj -$500M -$318M -$135M -$150M -$166M
Common Equity -- -- -- -- --
Total Preferred Equity $1M -- -- -- --
Minority Interest, Total $1.5B $1.4B $2.1B $5B $6.5B
Total Equity $24.9B $27.4B $29.3B $33.7B $37.8B
 
Total Liabilities and Equity $66.6B $72B $78.6B $87.2B $96.2B
Cash and Short Terms $960M $559M $370M $236M $1.6B
Total Debt $24.2B $24.6B $28.9B $31.1B $35.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.1B $1.5B $2.3B $3.6B $3.5B
Depreciation & Amoritzation $1.7B $1.9B $2B $2.2B $2.4B
Stock-Based Compensation $71M $63M $71M $80M $86M
Change in Accounts Receivable -$434M -$514M -$616M $168M $118M
Change in Inventories -$35M -$87M -$17M -$80M -$74M
Cash From Operations $2.6B $3.8B $1.1B $6.2B $4.9B
 
Capital Expenditures $4.7B $5B $5.4B $8.4B $8.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing $553M -$5.5B -$5B -$8.7B -$9.1B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.5B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $6.1B $3.8B $10B $7.7B $8.7B
Long-Term Debt Repaid -$5.9B -$5.5B -$4.5B -$6.3B -$3.3B
Repurchase of Common Stock -$566M -$339M -$478M -$32M -$43M
Other Financing Activities -$207M $2.8B $1.5B $1.9B $1B
Cash From Financing -$2.4B $1.3B $3.8B $2.4B $5.4B
 
Beginning Cash (CF) $217M $985M $581M $462M $389M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $771M -$406M -$118M -$79M $1.2B
Ending Cash (CF) $985M $581M $462M $389M $1.6B
 
Levered Free Cash Flow -$2.1B -$1.2B -$4.2B -$2.2B -$3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.3B $712M $408M $856M $989M
Depreciation & Amoritzation $424M $479M $519M $576M $626M
Stock-Based Compensation $14M $15M $22M $27M $23M
Change in Accounts Receivable -$269M -$545M -$966M -- --
Change in Inventories -- -- -- -- --
Cash From Operations $962M $861M -$313M $1.1B $1.4B
 
Capital Expenditures $1.4B $1.4B $1.8B $2.3B $2.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B -$2.1B -$1.9B -$2.4B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$352M -$372M -$382M -$396M -$400M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $117M $1.8B $3.3B $758M $2.2B
Long-Term Debt Repaid $394M -$3.2B -$1.1B -$276M -$1.1B
Repurchase of Common Stock -$1M -$300M -- -- -$2M
Other Financing Activities -$64M $3B -$75M $67M $81M
Cash From Financing -$1.7B $863M $1.8B $221M $2.4B
 
Beginning Cash (CF) $3.5B $907M $786M $1.5B $690M
Foreign Exchange Rate Adjustment $2M $2M $2M -- -$2M
Additions / Reductions -$2.6B -$328M -$326M -$1.1B $901M
Ending Cash (CF) $985M $581M $462M $389M $1.6B
 
Levered Free Cash Flow -$401M -$548M -$2.1B -$1.2B -$1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4.1B $1.5B $2.3B $3.6B $3.5B
Depreciation & Amoritzation $1.7B $1.9B $2B $2.2B $2.4B
Stock-Based Compensation $71M $63M $71M $80M $86M
Change in Accounts Receivable -$434M -$514M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.6B $3.8B $1.1B $6.2B $4.9B
 
Capital Expenditures $4.7B $5B $5.4B $8.4B $8.2B
Cash Acquisitions -- -- -- -- --
Cash From Investing $553M -$5.5B -$5B -$8.7B -$9.1B
 
Dividends Paid (Ex Special Dividend) -$1.3B -$1.4B -$1.5B -$1.5B -$1.5B
Special Dividend Paid
Long-Term Debt Issued $6.1B $3.8B $10B $7.7B $8.7B
Long-Term Debt Repaid -$5.9B -$5.5B -$4.5B -$6.3B -$3.3B
Repurchase of Common Stock -$566M -$339M -$478M -$32M -$43M
Other Financing Activities -$207M $2.8B $1.5B $1.9B $1B
Cash From Financing -$2.4B $1.3B $3.8B $2.4B $5.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $771M -$406M -$118M -$79M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1B -$1.2B -$4.2B -$2.2B -$3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.5B $2.3B $3.6B $3.5B --
Depreciation & Amoritzation $1.9B $2B $2.2B $2.4B --
Stock-Based Compensation $63M $71M $80M $86M --
Change in Accounts Receivable -$514M -$616M -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.8B $1.1B $6.2B $4.9B --
 
Capital Expenditures $5B $5.4B $8.4B $8.2B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.5B -$5B -$8.7B -$9.1B --
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.5B -$1.5B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.8B $10B $7.7B $8.7B --
Long-Term Debt Repaid -$5.5B -$4.5B -$6.3B -$3.3B --
Repurchase of Common Stock -$339M -$478M -$32M -$43M --
Other Financing Activities $2.8B $1.5B $1.9B $1B --
Cash From Financing $1.3B $3.8B $2.4B $5.4B --
 
Beginning Cash (CF) $3B $6B $3.9B $2.3B --
Foreign Exchange Rate Adjustment $2M -$1M $6M -$13M --
Additions / Reductions -$406M -$118M -$79M $1.2B --
Ending Cash (CF) $2.6B $5.9B $3.8B $3.5B --
 
Levered Free Cash Flow -$1.2B -$4.2B -$2.2B -$3.3B --

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

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
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

Buy
52
Is NVDA Stock a Buy?

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

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

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

Show me the best stock