Financhill
Buy
68

SRE Quote, Financials, Valuation and Earnings

Last price:
$77.31
Seasonality move :
2.84%
Day range:
$78.00 - $79.25
52-week range:
$61.90 - $95.77
Dividend yield:
3.18%
P/E ratio:
17.34x
P/S ratio:
3.80x
P/B ratio:
1.67x
Volume:
2.9M
Avg. volume:
3.7M
1-year change:
4.05%
Market cap:
$51.5B
Revenue:
$13.2B
EPS (TTM):
$4.55
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.3B $3.8B $6.6B $3.6B $3.8B
Revenue Growth (YoY) 7.59% 17.21% 71.73% -44.51% 4.45%
 
Cost of Revenues $1.7B $2.2B $4.2B $2B $2B
Gross Profit $1.6B $1.6B $2.4B $1.7B $1.8B
Gross Profit Margin 48.11% 41.68% 35.99% 46.04% 47.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $34M -$55M $23M $81M $70M
Operating Expenses $595M $655M $731M $778M $836M
Operating Income $973M $937M $1.6B $898M $959M
 
Net Interest Expenses $239M $217M $324M $274M $378M
EBT. Incl. Unusual Items $768M $665M $1.3B $705M $651M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158M $334M $376M $172M $57M
Net Income to Company $928M $657M $1.2B $881M $919M
 
Minority Interest in Earnings -$33M -$34M -$192M -$69M -$2M
Net Income to Common Excl Extra Items $895M $623M $980M $812M $917M
 
Basic EPS (Cont. Ops) $1.46 $0.97 $1.54 $1.27 $1.39
Diluted EPS (Cont. Ops) $1.44 $0.97 $1.53 $1.26 $1.39
Weighted Average Basic Share $601.8M $632.7M $629.8M $632.8M $652M
Weighted Average Diluted Share $616.9M $634.9M $632.2M $635.4M $653M
 
EBITDA $1.5B $1.4B $2.2B $1.6B $1.7B
EBIT $1B $908M $1.7B $1B $1.1B
 
Revenue (Reported) $3.3B $3.8B $6.6B $3.6B $3.8B
Operating Income (Reported) $973M $937M $1.6B $898M $959M
Operating Income (Adjusted) $1B $908M $1.7B $1B $1.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.6B $13.4B $17.2B $13.8B $13.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.5B $8.1B $11.2B $7.9B $7.1B
Gross Profit $5.1B $5.3B $6B $5.9B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $18M -$1.6B -$183M $110M $50M
Operating Expenses $2.3B $2.5B $2.7B $3B $3.2B
Operating Income $2.8B $2.8B $3.3B $3B $3B
 
Net Interest Expenses $959M $1.1B $1.1B $1.1B $1B
EBT. Incl. Unusual Items $1.9B $116M $2B $2B $2.1B
Earnings of Discontinued Ops. $1.8B -- -- -- --
Income Tax Expense $614M $275M $598M $286M $104M
Net Income to Company $4.1B $1.2B $2.8B $3.3B $3.5B
 
Minority Interest in Earnings -$54M -$146M -$304M -$420M -$571M
Net Income to Common Excl Extra Items $4B $1B $2.5B $2.9B $3B
 
Basic EPS (Cont. Ops) $6.60 $1.59 $3.90 $4.54 $4.58
Diluted EPS (Cont. Ops) $6.56 $1.59 $3.88 $4.51 $4.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.6B $3.2B $5.2B $5.5B $5.7B
EBIT $2.9B $1.3B $3.2B $3.3B $3.2B
 
Revenue (Reported) $11.6B $13.4B $17.2B $13.8B $13.3B
Operating Income (Reported) $2.8B $2.8B $3.3B $3B $3B
Operating Income (Adjusted) $2.9B $1.3B $3.2B $3.3B $3.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.3B $3.8B $6.6B $3.6B $3.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.2B $4.2B $2B $2B
Gross Profit $1.6B $1.6B $2.4B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $34M -$55M $23M $81M $70M
Operating Expenses $595M $655M $731M $778M $836M
Operating Income $973M $937M $1.6B $898M $959M
 
Net Interest Expenses $239M $217M $324M $274M $378M
EBT. Incl. Unusual Items $768M $665M $1.3B $705M $651M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158M $334M $376M $172M $57M
Net Income to Company $928M $657M $1.2B $881M $919M
 
Minority Interest in Earnings -$33M -$34M -$192M -$69M -$2M
Net Income to Common Excl Extra Items $895M $623M $980M $812M $917M
 
Basic EPS (Cont. Ops) $1.46 $0.97 $1.54 $1.27 $1.39
Diluted EPS (Cont. Ops) $1.44 $0.97 $1.53 $1.26 $1.39
Weighted Average Basic Share $601.8M $632.7M $629.8M $632.8M $652M
Weighted Average Diluted Share $616.9M $634.9M $632.2M $635.4M $653M
 
EBITDA $1.5B $1.4B $2.2B $1.6B $1.7B
EBIT $1B $908M $1.7B $1B $1.1B
 
Revenue (Reported) $3.3B $3.8B $6.6B $3.6B $3.8B
Operating Income (Reported) $973M $937M $1.6B $898M $959M
Operating Income (Adjusted) $1B $908M $1.7B $1B $1.1B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $725M $2.5B $534M $606M $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.9B $2.6B $2.1B $2.1B
Inventory $274M $352M $315M $458M $568M
Prepaid Expenses -- $239M $255M $286M $227M
Other Current Assets $1.1B $372M $323M $1.3B $355M
Total Current Assets $4.2B $6.5B $5.2B $5.6B $5.7B
 
Property Plant And Equipment $41.5B $45.2B $50.4B $57B $64.2B
Long-Term Investments $15.4B $16.1B $16.9B $17.9B $19.5B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $397M $363M $337M $311M $286M
Other Long-Term Assets $961M $1.8B $2.5B $2.4B $2.7B
Total Assets $67.8B $74.9B $80.5B $89.6B $99B
 
Accounts Payable $1.4B $1.4B $2.1B $2B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2B $2B $1.8B $3.5B $2B
Total Current Liabilities $6.9B $9B $9.6B $9.1B $9.9B
 
Long-Term Debt $22B $24.4B $25.2B $29.5B $33.3B
Capital Leases -- -- -- -- --
Total Liabilities $42.2B $47.4B $50.3B $54.9B $60.8B
 
Common Stock $10.2B $12.6B $13.1B $13.1B $14.4B
Other Common Equity Adj -$399M -$229M -$182M -$104M -$195M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.4B $2.6B $5.5B $6.5B
Total Equity $25.6B $27.6B $30.2B $34.7B $38.2B
 
Total Liabilities and Equity $67.8B $74.9B $80.5B $89.6B $99B
Cash and Short Terms $725M $2.5B $534M $606M $1.7B
Total Debt $24.3B $26.9B $29.5B $31.8B $37.7B
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $928M $657M $1.2B $881M $919M
Depreciation & Amoritzation $442M $493M $539M $594M $640M
Stock-Based Compensation $17M $17M $17M $21M -$2M
Change in Accounts Receivable $31M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.6B $2B $1.9B $1.5B
 
Capital Expenditures $1.2B $1.2B $1.8B $1.9B $2.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.3B -$1.9B -$2.1B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$337M -$349M -$360M -$362M -$380M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $102M $4B $2B $2B $2.9B
Long-Term Debt Repaid -$1.1B -$1B -$1.8B -$1.3B -$1.1B
Repurchase of Common Stock -$37M -$226M -$31M -$40M -$57M
Other Financing Activities $26M -$45M $191M $392M $26M
Cash From Financing -$407M $1.6B $151M $700M $1.5B
 
Beginning Cash (CF) $985M $581M $462M $389M $1.6B
Foreign Exchange Rate Adjustment -$1M -- $5M $1M --
Additions / Reductions -$206M $2B $236M $444M $173M
Ending Cash (CF) $778M $2.5B $703M $834M $1.8B
 
Levered Free Cash Flow $321M $403M $150M -$82M -$854M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.1B $1.2B $2.8B $3.3B $3.5B
Depreciation & Amoritzation $1.7B $1.9B $2.1B $2.3B $2.5B
Stock-Based Compensation $66M $63M $71M $84M $63M
Change in Accounts Receivable -$231M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $3.9B $1.5B $6.1B $4.5B
 
Capital Expenditures $4.8B $5B $6B $8.5B $8.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing $433M -$5.5B -$5.6B -$8.9B -$9.8B
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.4B -$1.5B -$1.5B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $2.4B $7.7B $7.9B $7.7B $9.6B
Long-Term Debt Repaid -$5.5B -$5.4B -$5.3B -$5.8B -$3.1B
Repurchase of Common Stock -$546M -$528M -$283M -$41M -$60M
Other Financing Activities -$224M $2.8B $1.8B $2.1B $647M
Cash From Financing -$4.9B $3.3B $2.3B $3B $6.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B $1.8B -$1.8B $129M $942M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.1B -$1.1B -$4.5B -$2.4B -$4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $928M $657M $1.2B $881M $919M
Depreciation & Amoritzation $442M $493M $539M $594M $640M
Stock-Based Compensation $17M $17M $17M $21M -$2M
Change in Accounts Receivable $31M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.6B $2B $1.9B $1.5B
 
Capital Expenditures $1.2B $1.2B $1.8B $1.9B $2.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3B -$1.3B -$1.9B -$2.1B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$337M -$349M -$360M -$362M -$380M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $102M $4B $2B $2B $2.9B
Long-Term Debt Repaid -$1.1B -$1B -$1.8B -$1.3B -$1.1B
Repurchase of Common Stock -$37M -$226M -$31M -$40M -$57M
Other Financing Activities $26M -$45M $191M $392M $26M
Cash From Financing -$407M $1.6B $151M $700M $1.5B
 
Beginning Cash (CF) $985M $581M $462M $389M $1.6B
Foreign Exchange Rate Adjustment -$1M -- $5M $1M --
Additions / Reductions -$206M $2B $236M $444M $173M
Ending Cash (CF) $778M $2.5B $703M $834M $1.8B
 
Levered Free Cash Flow $321M $403M $150M -$82M -$854M

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

GET BETTER TRADE IDEAS

Popular

Is Apple Stock Undervalued or Overvalued?
Is Apple Stock Undervalued or Overvalued?

For many years, Apple (NASDAQ:AAPL) was just about the perfect…

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
68
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
39
Is AAPL Stock a Buy?

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

Alerts

Buy
84
SBET alert for May 28

SharpLink Gaming [SBET] is down 18.03% over the past day.

Buy
58
TNXP alert for May 28

Tonix Pharmaceuticals Holding [TNXP] is up 1.57% over the past day.

Sell
37
ATS alert for May 28

ATS [ATS] is down 1.27% over the past day.

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

Show me the best stock