Financhill
Buy
78

SCTBF Quote, Financials, Valuation and Earnings

Last price:
$15.35
Seasonality move :
-0.67%
Day range:
$15.35 - $15.35
52-week range:
$10.50 - $15.50
Dividend yield:
2.63%
P/E ratio:
17.26x
P/S ratio:
0.58x
P/B ratio:
2.17x
Volume:
--
Avg. volume:
465
1-year change:
46.19%
Market cap:
$8.8B
Revenue:
$15.4B
EPS (TTM):
$0.89
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.8B $12.6B $13.3B $14.9B $15.4B
Revenue Growth (YoY) 0.44% 6.71% 5.57% 11.81% 3.4%
 
Cost of Revenues $9.7B $10.3B $10.7B $11.8B $12.1B
Gross Profit $2.1B $2.3B $2.6B $3B $3.2B
Gross Profit Margin 17.52% 18.43% 19.6% 20.43% 20.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.6B $1.8B $1.9B $2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.7B $1.8B $2.1B $2.2B
Operating Income $498.2M $659.5M $754.7M $902.6M $997.3M
 
Net Interest Expenses $57.1M $45.3M $79.4M $210.9M $219.1M
EBT. Incl. Unusual Items $363.6M $506M $570.9M $267.6M $665.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.7M $139.9M $140.6M $145.1M $175.2M
Net Income to Company $418.2M $548.5M $646.5M $467.4M $881.7M
 
Minority Interest in Earnings $327.7K -$116.8K -$598.2K -$1.1M -$1.1M
Net Income to Common Excl Extra Items $264.2M $366M $429.7M $121.4M $489.4M
 
Basic EPS (Cont. Ops) $0.60 $0.83 $0.92 $0.21 $0.85
Diluted EPS (Cont. Ops) $0.60 $0.83 $0.92 $0.21 $0.85
Weighted Average Basic Share $438.9M $438.6M $468.3M $572.9M $572.9M
Weighted Average Diluted Share $438.9M $438.6M $468.3M $572.9M $572.9M
 
EBITDA $747.9M $907M $1B $898.1M $1.3B
EBIT $422.8M $557.2M $663.5M $503.6M $919M
 
Revenue (Reported) $11.8B $12.6B $13.3B $14.9B $15.4B
Operating Income (Reported) $498.2M $659.5M $754.7M $902.6M $997.3M
Operating Income (Adjusted) $422.8M $557.2M $663.5M $503.6M $919M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $3.1B $3.6B $3.8B $3.7B
Revenue Growth (YoY) 4.32% -0.42% 17.98% 4.51% -1.9%
 
Cost of Revenues $2.5B $2.5B $2.9B $3B $3B
Gross Profit $552M $553.2M $727.7M $760.4M $758.3M
Gross Profit Margin 17.91% 18.02% 20.09% 20.09% 20.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $404.1M $399.5M $521M $536M $524.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $410.7M $404.8M $534.4M $549M $536.8M
Operating Income $141.3M $148.4M $193.3M $211.4M $221.5M
 
Net Interest Expenses $11.2M $10.2M $41.1M $53.4M $46.6M
EBT. Incl. Unusual Items $111.3M $123.7M $126.3M $138.3M $168.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.1M $33.4M $33.9M $36.6M $45M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$119.4K -$214.7K -$959.4K -$192.8K -$468.8K
Net Income to Common Excl Extra Items $81.1M $90.1M $91.4M $101.4M $123.1M
 
Basic EPS (Cont. Ops) $0.18 $0.21 $0.16 $0.18 $0.21
Diluted EPS (Cont. Ops) $0.18 $0.21 $0.16 $0.18 $0.21
Weighted Average Basic Share $438.9M $438.4M $572.9M $572.9M $572.9M
Weighted Average Diluted Share $438.9M $438.4M $572.9M $572.9M $572.9M
 
EBITDA $149M $154.9M $208.1M $226M $235.5M
EBIT $141.3M $148.4M $193.3M $211.4M $221.5M
 
Revenue (Reported) $3.1B $3.1B $3.6B $3.8B $3.7B
Operating Income (Reported) $141.3M $148.4M $193.3M $211.4M $221.5M
Operating Income (Adjusted) $141.3M $148.4M $193.3M $211.4M $221.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $12.6B $13.7B $15B $15.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $10.2B $11B $12B $12.1B
Gross Profit $2.1B $2.3B $2.8B $3.1B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $1.6B $1.9B $2.1B $2.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6B $1.7B $2B $2.1B $2.2B
Operating Income $538.3M $665.5M $790.9M $921.2M $1B
 
Net Interest Expenses $53.2M $44.3M $107.7M $212.1M $209.1M
EBT. Incl. Unusual Items $391.5M $517.8M $569.1M $285.1M $694.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $107.2M $142.9M $140.7M $147.8M $183M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $220K -$219.8K -$1.3M -$385.7K -$1.4M
Net Income to Common Excl Extra Items $284.5M $374.7M $427M $136.9M $509.7M
 
Basic EPS (Cont. Ops) $0.65 $0.85 $0.87 $0.24 $0.89
Diluted EPS (Cont. Ops) $0.65 $0.85 $0.87 $0.24 $0.89
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $489.6M $667.2M $753.9M $979.6M $1.1B
EBIT $458M $566.3M $705.3M $921.2M $1B
 
Revenue (Reported) $11.9B $12.6B $13.7B $15B $15.3B
Operating Income (Reported) $538.3M $665.5M $790.9M $921.2M $1B
Operating Income (Adjusted) $458M $566.3M $705.3M $921.2M $1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.1B $3.1B $3.6B $3.8B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $2.5B $2.9B $3B $3B
Gross Profit $552M $553.2M $727.7M $760.4M $758.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $404.1M $399.5M $521M $536M $524.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $410.7M $404.8M $534.4M $549M $536.8M
Operating Income $141.3M $148.4M $193.3M $211.4M $221.5M
 
Net Interest Expenses $11.2M $10.2M $41.1M $53.4M $46.6M
EBT. Incl. Unusual Items $111.3M $123.7M $126.3M $138.3M $168.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.1M $33.4M $33.9M $36.6M $45M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$119.4K -$214.7K -$959.4K -$192.8K -$468.8K
Net Income to Common Excl Extra Items $81.1M $90.1M $91.4M $101.4M $123.1M
 
Basic EPS (Cont. Ops) $0.18 $0.21 $0.16 $0.18 $0.21
Diluted EPS (Cont. Ops) $0.18 $0.21 $0.16 $0.18 $0.21
Weighted Average Basic Share $438.9M $438.4M $572.9M $572.9M $572.9M
Weighted Average Diluted Share $438.9M $438.4M $572.9M $572.9M $572.9M
 
EBITDA $149M $154.9M $208.1M $226M $235.5M
EBIT $141.3M $148.4M $193.3M $211.4M $221.5M
 
Revenue (Reported) $3.1B $3.1B $3.6B $3.8B $3.7B
Operating Income (Reported) $141.3M $148.4M $193.3M $211.4M $221.5M
Operating Income (Adjusted) $141.3M $148.4M $193.3M $211.4M $221.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $576.4M $531.6M $606.7M $788.9M $673.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $1.7B $2B $2.1B $2.1B
Inventory $46.3M $54.4M $155.9M $143.3M $154.1M
Prepaid Expenses $142.3M $154.5M $281M $263.9M $235M
Other Current Assets $13.9M $14M $13M $15.3M $12.8M
Total Current Assets $3.1B $3B $3.8B $4.1B $4B
 
Property Plant And Equipment $805.5M $755M $869.5M $858.5M $801.3M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.6B $4.9B $5.1B $5B
Other Intangibles $392.2M $394.2M $934.1M $891.7M $817.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.2B $7B $11.1B $11.6B $11.2B
 
Accounts Payable $222.3M $224.2M $462.5M $509.3M $454.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $107M $99.2M $143.5M $132.4M $132.3M
Other Current Liabilities $101.7M $94.1M $89.3M $102.9M $98.4M
Total Current Liabilities $3B $2.8B $2.9B $4B $3.3B
 
Long-Term Debt $1.4B $1.3B $3.9B $3.1B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $4.7B $7.6B $7.9B $7.3B
 
Common Stock $44.6M $40.3M $55M $56.9M $52M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.2B $2.3B $3.5B $3.6B $3.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2M $884.3K $1.3M $298K $362.9K
Total Equity $2.2B $2.3B $3.5B $3.6B $3.9B
 
Total Liabilities and Equity $7.2B $7B $11.1B $11.6B $11.2B
Cash and Short Terms $576.4M $531.6M $606.7M $788.9M $673.7M
Total Debt $2B $1.8B $4B $4.2B $3.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $624.1M -- $517.6M $580.9M $548M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5B $2.6B $3.5B $3.6B $3.7B
Total Current Assets $3.2B $3B $4B $4.1B $4.2B
 
Property Plant And Equipment $770.8M $770.7M $871.5M $843.9M $831.6M
Long-Term Investments -- -- -- -- --
Goodwill $2.6B $2.6B $4.9B $5B $5.1B
Other Intangibles $401.1M $390.1M $926.2M $869M $840.1M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.2B $7.1B $11.3B $11.5B $11.5B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $103.9M $105.1M $146.7M $131.5M $137.3M
Other Current Liabilities $2.3B $2.2B $2.6B $2.8B $2.7B
Total Current Liabilities $3B $2.3B $3.4B $3.7B $3B
 
Long-Term Debt $1.4B $1.8B $3.6B $3.3B $3.7B
Capital Leases -- -- -- -- --
Total Liabilities $5B $4.7B $7.7B $7.7B $7.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3M $1.1M $2.1M $563.2K $699.4K
Total Equity $2.2B $2.4B $3.6B $3.8B $4B
 
Total Liabilities and Equity $7.2B $7.1B $11.3B $11.5B $11.5B
Cash and Short Terms $624.1M $399.2M $517.6M $580.9M $548M
Total Debt $2B $1.8B $4.2B $4.1B $3.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $418.2M $548.5M $646.5M $467.4M $881.7M
Depreciation & Amoritzation $325.1M $349.8M $352.3M $394.4M $413.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $13.4M $13.7M -$193.7M -$282M -$79.4M
Change in Inventories -- -- -- -- --
Cash From Operations $881.7M $698.7M $559.8M $704.8M $755.7M
 
Capital Expenditures $191.8M $208.6M $226.9M $242.1M $218.6M
Cash Acquisitions -$183.7M -$145.3M -$3.2B -$15.2M -$16.4M
Cash From Investing -$375.5M -$353.9M -$3.4B -$257.3M -$235M
 
Dividends Paid (Ex Special Dividend) -$191.4M -$170.6M -$159.9M -$186.7M -$206.5M
Special Dividend Paid
Long-Term Debt Issued $349.6M $761.1M $3.1B $2B $1.3B
Long-Term Debt Repaid -$460M -$816.6M -$792.3M -$2B -$1.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$399.6M -$333.6M $3B -$280.1M -$579.6M
 
Beginning Cash (CF) $431.2M $551.5M $479.5M $597.2M $753.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $106.6M $11.2M $136.6M $167.5M -$58.9M
Ending Cash (CF) $515.6M $561.9M $630.4M $750.1M $704.4M
 
Levered Free Cash Flow $689.9M $490.1M $332.9M $462.7M $537.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $143M -$29.1M -$5.5M -$61.4M -$42.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.5M -$48.9M -$54.4M -$66.7M -$71.6M
 
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 -$238.9K -$46.3M -$30.9M -$51M -$49.3M
 
Beginning Cash (CF) $563.7M $516.2M $606.6M $765.7M $696.4M
Foreign Exchange Rate Adjustment $5.9M $3.9M -$1.7M $10M -$18.5M
Additions / Reductions $80.3M -$124.3M -$90.8M -$179.1M -$163.7M
Ending Cash (CF) $649.8M $395.8M $514.2M $596.6M $514.2M
 
Levered Free Cash Flow $143M -$29.1M -$5.5M -$61.4M -$42.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $992.1M $526.6M $583.5M $648.9M $774.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -$145.3M -- -- --
Cash From Investing -$353.6M -$340.4M -$3.4B -$269.6M -$239.9M
 
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 -$546.1M -$379.6M $3B -$300.2M -$577.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.4M -$193.3M $170.1M $79.1M -$43.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $992.1M $526.6M $583.5M $648.9M $774.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $143M -$29.1M -$5.5M -$61.4M -$42.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$62.5M -$48.9M -$54.4M -$66.7M -$71.6M
 
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 -$238.9K -$46.3M -$30.9M -$51M -$49.3M
 
Beginning Cash (CF) $563.7M $516.2M $606.6M $765.7M $696.4M
Foreign Exchange Rate Adjustment $5.9M $3.9M -$1.7M $10M -$18.5M
Additions / Reductions $80.3M -$124.3M -$90.8M -$179.1M -$163.7M
Ending Cash (CF) $649.8M $395.8M $514.2M $596.6M $514.2M
 
Levered Free Cash Flow $143M -$29.1M -$5.5M -$61.4M -$42.8M

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

GET BETTER TRADE IDEAS

Popular

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Buy
67
Is MSFT Stock a Buy?

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

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 16.33% over the past day.

Buy
60
REVG alert for Jun 5

REV Group [REVG] is up 15.05% over the past day.

Buy
55
SIG alert for Jun 5

Signet Jewelers [SIG] is down 0.96% over the past day.

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

Show me the best stock