Financhill
Sell
42

SRE Quote, Financials, Valuation and Earnings

Last price:
$70.23
Seasonality move :
3.8%
Day range:
$69.17 - $70.22
52-week range:
$64.89 - $95.77
Dividend yield:
3.6%
P/E ratio:
15.73x
P/S ratio:
3.36x
P/B ratio:
1.49x
Volume:
7.1M
Avg. volume:
6.4M
1-year change:
-0.54%
Market cap:
$45.3B
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

Why Did Progressive Stock Go Down?
Why Did Progressive Stock Go Down?

Shares of insurance giant Progressive (NYSE:PGR) have fallen considerably over…

Why Did StoneCo Stock Go Up So Much?
Why Did StoneCo Stock Go Up So Much?

Brazilian fintech company StoneCo (NASDAQ:STNE) has been on a tear…

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock