Financhill
Sell
44

SBSI Quote, Financials, Valuation and Earnings

Last price:
$28.54
Seasonality move :
2.88%
Day range:
$28.20 - $28.66
52-week range:
$25.30 - $38.00
Dividend yield:
5.05%
P/E ratio:
9.80x
P/S ratio:
3.35x
P/B ratio:
1.06x
Volume:
94.7K
Avg. volume:
149.5K
1-year change:
3.48%
Market cap:
$862M
Revenue:
$257.9M
EPS (TTM):
$2.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $237M $238.9M $253.2M $250.9M $257.9M
Revenue Growth (YoY) 12.17% 0.8% 5.99% -0.92% 2.79%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $80.5M $84.1M $88M $93.3M $97.4M
Other Inc / (Exp) $8.3M $3.9M -$3.8M -$10.9M -$2.5M
Operating Expenses $84.1M $85.8M $90.3M $95M $98.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $93.5M $130.8M $119.6M $101.1M $107.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.3M $17.4M $14.6M $14.4M $18.9M
Net Income to Company $82.2M $113.4M $105M $86.7M $88.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $82.2M $113.4M $105M $86.7M $88.5M
 
Basic EPS (Cont. Ops) $2.47 $3.48 $3.27 $2.82 $2.92
Diluted EPS (Cont. Ops) $2.47 $3.47 $3.26 $2.82 $2.91
Weighted Average Basic Share $33.2M $32.6M $32.1M $30.7M $30.3M
Weighted Average Diluted Share $33.3M $32.7M $32.3M $30.8M $30.4M
 
EBITDA -- -- -- -- --
EBIT $138.1M $157.3M $160.3M $245.8M $305.6M
 
Revenue (Reported) $237M $238.9M $253.2M $250.9M $257.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $138.1M $157.3M $160.3M $245.8M $305.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $59.7M $59.4M $65M $62.7M $63.7M
Revenue Growth (YoY) -0.48% -0.57% 9.57% -3.51% 1.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.8M $21.2M $23.5M $25M $24.3M
Other Inc / (Exp) $2M -$1.5M $270K -$18K -$554K
Operating Expenses $23.5M $21.8M $23.9M $25.3M $24.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $38.8M $28.1M $30.6M $26.1M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $3.1M $4.5M $4.6M $4.7M
Net Income to Company $34.1M $25M $26M $21.5M $21.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.1M $25M $26M $21.5M $21.5M
 
Basic EPS (Cont. Ops) $1.04 $0.77 $0.83 $0.71 $0.71
Diluted EPS (Cont. Ops) $1.04 $0.77 $0.83 $0.71 $0.71
Weighted Average Basic Share $32.8M $32.4M $31.4M $30.3M $30.4M
Weighted Average Diluted Share $32.9M $32.5M $31.5M $30.3M $30.5M
 
EBITDA -- -- -- -- --
EBIT $46.1M $33.1M $58.1M $75.5M $72.7M
 
Revenue (Reported) $59.7M $59.4M $65M $62.7M $63.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $46.1M $33.1M $58.1M $75.5M $72.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $236.7M $238.6M $258.9M $248.6M $258.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $81M $82.5M $90.3M $94.8M $96.7M
Other Inc / (Exp) $4.7M $316K -$2M -$11.2M -$3M
Operating Expenses $84.5M $84.1M $92.4M $96.4M $97.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $127.9M $120.1M $122.1M $96.7M $107.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15.6M $15.8M $16M $14.5M $19M
Net Income to Company $112.3M $104.3M $106.1M $82.2M $88.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $112.3M $104.3M $106.1M $82.2M $88.5M
 
Basic EPS (Cont. Ops) $3.40 $3.21 $3.33 $2.69 $2.92
Diluted EPS (Cont. Ops) $3.40 $3.20 $3.33 $2.69 $2.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $163.7M $144.3M $185.2M $263.3M $302.7M
 
Revenue (Reported) $236.7M $238.6M $258.9M $248.6M $258.8M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $163.7M $144.3M $185.2M $263.3M $302.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $59.7M $59.4M $65M $62.7M $63.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $22.8M $21.2M $23.5M $25M $24.3M
Other Inc / (Exp) $2M -$1.5M $270K -$18K -$554K
Operating Expenses $23.5M $21.8M $23.9M $25.3M $24.5M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $38.8M $28.1M $30.6M $26.1M $26.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $3.1M $4.5M $4.6M $4.7M
Net Income to Company $34.1M $25M $26M $21.5M $21.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34.1M $25M $26M $21.5M $21.5M
 
Basic EPS (Cont. Ops) $1.04 $0.77 $0.83 $0.71 $0.71
Diluted EPS (Cont. Ops) $1.04 $0.77 $0.83 $0.71 $0.71
Weighted Average Basic Share $32.8M $32.4M $31.4M $30.3M $30.4M
Weighted Average Diluted Share $32.9M $32.5M $31.5M $30.3M $30.5M
 
EBITDA -- -- -- -- --
EBIT $46.1M $33.1M $58.1M $75.5M $72.7M
 
Revenue (Reported) $59.7M $59.4M $65M $62.7M $63.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $46.1M $33.1M $58.1M $75.5M $72.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.4M $201.8M $115.4M $513.7M $373.4M
Short Term Investments $2.6B $2.8B $1.3B $1.3B $1.1B
Accounts Receivable, Net $38.7M $39.1M $49.4M $50.5M $46.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.7B $3B $1.5B $1.9B $1.6B
 
Property Plant And Equipment $159.6M $157.6M $156.6M $153.8M $155.5M
Long-Term Investments $2.7B $2.9B $2.6B $2.6B $2.8B
Goodwill $201.1M $201.1M $201.1M $201.1M $201.1M
Other Intangibles $9.7M $6.9M $4.6M $2.9M $1.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $7B $7.3B $7.6B $8.3B $8.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $76.4M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- -- -- $76.4M
 
Long-Term Debt $1.1B $526.1M $533.5M $876.6M $884.2M
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.3B $6.8B $7.5B $7.7B
 
Common Stock $47.4M $47.5M $47.5M $47.6M $47.6M
Other Common Equity Adj $69.1M $59.7M -$137.5M -$113.5M -$124.9M
Common Equity $875.3M $912.2M $746M $773.3M $811.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $875.3M $912.2M $746M $773.3M $811.9M
 
Total Liabilities and Equity $7B $7.3B $7.6B $8.3B $8.5B
Cash and Short Terms $2.7B $3B $1.4B $1.8B $1.5B
Total Debt $1.1B $526.1M $533.5M $876.6M $960.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $107.6M $162.6M $253.1M $404M $396.7M
Short Term Investments $2.5B $2.1B $1.4B $1.4B $1.5B
Accounts Receivable, Net $27.4M $28.4M $34.9M $39.7M $36.2M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.7B $2.3B $1.8B $1.9B $1.9B
 
Property Plant And Equipment $160.4M $157.6M $156.5M $154.4M $155.8M
Long-Term Investments $2.7B $2.6B $2.8B $2.7B $2.7B
Goodwill $201.1M $201.1M $201.1M $201.1M $201.1M
Other Intangibles $9M $6.3M $4.1M $2.6M $1.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $7B $7.1B $7.8B $8.4B $8.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- $690.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $22.3M $30.2M $77.2M -- $690.2M
 
Long-Term Debt $923.1M $162.7M $690.6M $924.3M $153.5M
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.3B $7B $7.6B $7.5B
 
Common Stock $47.4M $47.5M $47.5M $47.6M $47.6M
Other Common Equity Adj $39.6M -$80.3M -$133.3M -$110.9M -$131.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $858.6M $784.2M $751M $787.9M $816.6M
 
Total Liabilities and Equity $7B $7.1B $7.8B $8.4B $8.3B
Cash and Short Terms $2.7B $2.2B $1.7B $1.8B $1.9B
Total Debt $923.1M $162.7M $690.6M $924.3M $843.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $82.2M $113.4M $105M $86.7M $88.5M
Depreciation & Amoritzation $12.1M $11.4M $11.1M $10.6M $10.5M
Stock-Based Compensation $3M $3M $3.2M $3.6M $3.5M
Change in Accounts Receivable -$10.3M -$437K -$10.2M -$1.1M $3.8M
Change in Inventories -- -- -- -- --
Cash From Operations $90.5M $156.1M $226.5M $79.9M $101.8M
 
Capital Expenditures $11.4M $8.4M $9.3M $6.9M $11.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$223.7M -$194M -$634.8M -$327.1M -$382.9M
 
Dividends Paid (Ex Special Dividend) -$43.2M -$44.6M -$44.9M -$43.6M -$43.6M
Special Dividend Paid
Long-Term Debt Issued $21.9B $15B $3.5B $2.3B $8.1B
Long-Term Debt Repaid -$21.9B -$15.6B -$3.5B -$2B -$8.1B
Repurchase of Common Stock -$31M -$34.1M -$33.7M -$44.8M -$1.5M
Other Financing Activities -$393K -$479K -$501K -$597K -$576K
Cash From Financing $130.9M $131.2M $405.8M $608.5M $146.7M
 
Beginning Cash (CF) $110.7M $108.4M $201.8M $199.3M $560.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.3M $93.3M -$2.5M $361.3M -$134.3M
Ending Cash (CF) $108.4M $201.8M $199.3M $560.5M $426.2M
 
Levered Free Cash Flow $79.1M $147.7M $217.2M $73M $90.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $34.1M $25M $26M $21.5M $21.5M
Depreciation & Amoritzation $2.9M $2.8M $2.6M $2.5M $2.6M
Stock-Based Compensation $674K $819K $914K $756K $914K
Change in Accounts Receivable $11.3M $10.8M $14.5M $10.8M $10.5M
Change in Inventories -- -- -- -- --
Cash From Operations $62.4M $85.4M $23.6M $58.3M $23.9M
 
Capital Expenditures $2.4M $2.8M $2.2M $2.6M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.7M -$102.3M -$111.9M -$183M $172.1M
 
Dividends Paid (Ex Special Dividend) -$10.5M -$11M -$11M -$10.9M -$10.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $117M $1.5B $1.6B $1.7B
Long-Term Debt Repaid -$4.2B -$457.2M -$898.2M -$1.5B -$1.8B
Repurchase of Common Stock -$14.1M -$2.2M -$14.8M -- --
Other Financing Activities -$26K -$63K -$68K -$84K -$219K
Cash From Financing -$28.5M $2.2M $199.5M $33.5M -$191.2M
 
Beginning Cash (CF) $108.4M $201.8M $199.3M $560.5M $426.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$785K -$14.6M $111.2M -$91.1M $4.8M
Ending Cash (CF) $107.6M $187.1M $310.5M $469.4M $431M
 
Levered Free Cash Flow $60M $82.6M $21.4M $55.7M $21.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $112.3M $104.3M $106.1M $82.2M $88.5M
Depreciation & Amoritzation $11.9M $11.3M $11M $10.4M $10.6M
Stock-Based Compensation $3M $3.2M $3.3M $3.4M $3.7M
Change in Accounts Receivable -$369K -$929K -$6.5M -$4.8M $3.5M
Change in Inventories -- -- -- -- --
Cash From Operations $156.7M $179.1M $164.8M $114.5M $67.5M
 
Capital Expenditures $9.6M $8.8M $8.7M $7.3M $11M
Cash Acquisitions -- -- -- -- --
Cash From Investing $250.7M -$261.6M -$644.4M -$398.1M -$27.9M
 
Dividends Paid (Ex Special Dividend) -$43.2M -$45.1M -$44.9M -$43.5M -$43.7M
Special Dividend Paid
Long-Term Debt Issued $22.5B $11.1B $4.9B $2.4B $8.2B
Long-Term Debt Repaid -$23.2B -$11.9B -$4B -$2.6B -$8.3B
Repurchase of Common Stock -$21.2M -$22.2M -$46.3M -$30M --
Other Financing Activities -$377K -$516K -$506K -$613K -$711K
Cash From Financing -$412M $162M $603M $442.5M -$78M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.6M $79.5M $123.4M $158.9M -$38.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $147.1M $170.3M $156.1M $107.2M $56.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $34.1M $25M $26M $21.5M $21.5M
Depreciation & Amoritzation $2.9M $2.8M $2.6M $2.5M $2.6M
Stock-Based Compensation $674K $819K $914K $756K $914K
Change in Accounts Receivable $11.3M $10.8M $14.5M $10.8M $10.5M
Change in Inventories -- -- -- -- --
Cash From Operations $62.4M $85.4M $23.6M $58.3M $23.9M
 
Capital Expenditures $2.4M $2.8M $2.2M $2.6M $2.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34.7M -$102.3M -$111.9M -$183M $172.1M
 
Dividends Paid (Ex Special Dividend) -$10.5M -$11M -$11M -$10.9M -$10.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4B $117M $1.5B $1.6B $1.7B
Long-Term Debt Repaid -$4.2B -$457.2M -$898.2M -$1.5B -$1.8B
Repurchase of Common Stock -$14.1M -$2.2M -$14.8M -- --
Other Financing Activities -$26K -$63K -$68K -$84K -$219K
Cash From Financing -$28.5M $2.2M $199.5M $33.5M -$191.2M
 
Beginning Cash (CF) $108.4M $201.8M $199.3M $560.5M $426.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$785K -$14.6M $111.2M -$91.1M $4.8M
Ending Cash (CF) $107.6M $187.1M $310.5M $469.4M $431M
 
Levered Free Cash Flow $60M $82.6M $21.4M $55.7M $21.5M

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

GET BETTER TRADE IDEAS

Popular

Is Adobe Stock a Bargain With AI Tools Driving Growth?
Is Adobe Stock a Bargain With AI Tools Driving Growth?

The share price of American computer software company Adobe (NASDAQ:ADBE)…

Is Palantir Stock a Millionaire Maker?
Is Palantir Stock a Millionaire Maker?

Palantir (NASDAQ:PLTR) has shot upward over the last year and…

Is QuantumScape a Buy Now?
Is QuantumScape a Buy Now?

QuantumScape (NYSE:QS) is an innovative EV battery company that specializes…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

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

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Buy
63
Is NVDA Stock a Buy?

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

Alerts

Sell
4
CABO alert for May 3

Cable One [CABO] is down 41.98% over the past day.

Buy
55
PDEX alert for May 3

Pro-Dex [PDEX] is down 32.02% over the past day.

Buy
91
TRUP alert for May 3

Trupanion [TRUP] is up 23.52% over the past day.

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

Show me the best stock