Financhill
Sell
47

SUN Quote, Financials, Valuation and Earnings

Last price:
$52.02
Seasonality move :
0.46%
Day range:
$51.18 - $52.24
52-week range:
$49.45 - $64.89
Dividend yield:
6.74%
P/E ratio:
11.83x
P/S ratio:
0.24x
P/B ratio:
1.68x
Volume:
645.9K
Avg. volume:
427.5K
1-year change:
-13.57%
Market cap:
$7B
Revenue:
$23.1B
EPS (TTM):
$4.35
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $16.6B $10.7B $17.6B $25.7B $23.1B
Revenue Growth (YoY) -2.34% -35.47% 64.3% 46.22% -10.34%
 
Cost of Revenues $15.6B $9.8B $16.4B $24.5B $21.9B
Gross Profit $1B $867M $1.2B $1.2B $1.2B
Gross Profit Margin 6.22% 8.1% 6.67% 4.61% 5.11%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $197M $173M $168M $183M $194M
Other Inc / (Exp) -$63M -$8M -$18M $18M $19M
Operating Expenses $501M $448M $438M $521M $550M
Operating Income $532M $419M $735M $665M $628M
 
Net Interest Expenses $173M $175M $163M $182M $217M
EBT. Incl. Unusual Items $296M $236M $554M $501M $430M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$17M $24M $30M $26M $36M
Net Income to Company $313M $212M $524M $475M $394M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $235M $135M $446M $397M $311M
 
Basic EPS (Cont. Ops) $2.84 $1.63 $5.35 $4.74 $3.70
Diluted EPS (Cont. Ops) $2.82 $1.61 $5.28 $4.68 $3.65
Weighted Average Basic Share $82.8M $83.1M $83.4M $83.8M $84.1M
Weighted Average Diluted Share $83.6M $83.7M $84.4M $84.8M $85.1M
 
EBITDA $647M $595M $887M $866M $825M
EBIT $464M $406M $710M $677M $642M
 
Revenue (Reported) $16.6B $10.7B $17.6B $25.7B $23.1B
Operating Income (Reported) $532M $419M $735M $665M $628M
Operating Income (Adjusted) $464M $406M $710M $677M $642M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.8B $4.8B $6.6B $6.3B $5.8B
Revenue Growth (YoY) -35.23% 70.37% 37.98% -4.16% -9%
 
Cost of Revenues $2.5B $4.5B $6.3B $5.8B $5.4B
Gross Profit $258M $262M $278M $483M $329M
Gross Profit Margin 9.2% 5.48% 4.22% 7.64% 5.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44M $43M $45M $48M $73M
Other Inc / (Exp) $2M $5M $4M -$3M $28M
Operating Expenses $112M $113M $131M $141M $224M
Operating Income $146M $149M $147M $342M $105M
 
Net Interest Expenses $43M $40M $49M $56M $116M
EBT. Incl. Unusual Items $105M $114M $102M $283M $17M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5M $10M $19M $11M $15M
Net Income to Company $100M $104M $83M $272M $2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $100M $104M $63M $251M -$35M
 
Basic EPS (Cont. Ops) $0.97 $1.01 $0.76 $2.99 -$0.26
Diluted EPS (Cont. Ops) $0.96 $1.00 $0.75 $2.95 -$0.26
Weighted Average Basic Share $83.1M $83.4M $83.8M $84.1M $136M
Weighted Average Diluted Share $83.8M $84.5M $84.8M $85.1M $136.8M
 
EBITDA $196M $199M $206M $383M $228M
EBIT $146M $154M $151M $339M $133M
 
Revenue (Reported) $2.8B $4.8B $6.6B $6.3B $5.8B
Operating Income (Reported) $146M $149M $147M $342M $105M
Operating Income (Adjusted) $146M $154M $151M $339M $133M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $12.3B $15.2B $24.8B $23.3B $23.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.4B $14.1B $23.5B $22B $21.7B
Gross Profit $871M $1.1B $1.3B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $184M $163M $178M $193M $329M
Other Inc / (Exp) -$24M $4M -$15M $26M $572M
Operating Expenses $471M $411M $506M $543M $796M
Operating Income $400M $700M $748M $761M $564M
 
Net Interest Expenses $174M $168M $174M $209M $329M
EBT. Incl. Unusual Items $202M $536M $559M $578M $807M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$10M $29M $39M $23M $180M
Net Income to Company $212M $507M $520M $555M $627M
 
Minority Interest in Earnings -- -- -- -- -$8M
Net Income to Common Excl Extra Items $153M $391M $383M $473M $487M
 
Basic EPS (Cont. Ops) $1.60 $5.16 $5.30 $5.63 $4.41
Diluted EPS (Cont. Ops) $1.57 $5.10 $5.22 $5.56 $4.35
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $559M $884M $919M $960M $1.4B
EBIT $371M $702M $726M $781M $1.1B
 
Revenue (Reported) $12.3B $15.2B $24.8B $23.3B $23.1B
Operating Income (Reported) $400M $700M $748M $761M $564M
Operating Income (Adjusted) $371M $702M $726M $781M $1.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.2B $12.6B $19.8B $17.4B $17.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.5B $11.8B $18.9B $16.4B $16.2B
Gross Profit $632M $876M $957M $1.1B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $133M $123M $133M $143M $278M
Other Inc / (Exp) -$4M $8M $11M $19M $572M
Operating Expenses $352M $315M $383M $405M $651M
Operating Income $280M $561M $574M $670M $606M
 
Net Interest Expenses $131M $124M $135M $162M $274M
EBT. Incl. Unusual Items $145M $445M $450M $527M $904M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16M $21M $30M $27M $171M
Net Income to Company $129M $424M $420M $500M $733M
 
Minority Interest in Earnings -- -- -- -- -$8M
Net Income to Common Excl Extra Items $90M $385M $361M $437M $613M
 
Basic EPS (Cont. Ops) $0.84 $4.38 $4.33 $5.21 $5.91
Diluted EPS (Cont. Ops) $0.82 $4.33 $4.27 $5.14 $5.85
Weighted Average Basic Share $249.1M $250M $251.2M $252.2M $337.7M
Weighted Average Diluted Share $250.4M $253.1M $254.3M $255.1M $340.2M
 
EBITDA $414M $704M $736M $830M $1.4B
EBIT $272M $569M $585M $689M $1.2B
 
Revenue (Reported) $8.2B $12.6B $19.8B $17.4B $17.4B
Operating Income (Reported) $280M $561M $574M $670M $606M
Operating Income (Adjusted) $272M $569M $585M $689M $1.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $21M $97M $25M $82M $29M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $337M $239M $428M $755M $703M
Inventory $419M $382M $534M $821M $889M
Prepaid Expenses -- -- -- -- --
Other Current Assets $73M $62M $95M $175M $133M
Total Current Assets $924M $847M $1.2B $2B $1.9B
 
Property Plant And Equipment $2B $2B $2.2B $2.3B $2.3B
Long-Term Investments $121M $136M $132M $129M $124M
Goodwill $1.6B $1.6B $1.6B $1.6B $1.6B
Other Intangibles $646M $588M $542M $588M $544M
Other Long-Term Assets $188M $168M $188M $245M $290M
Total Assets $5.4B $5.3B $5.8B $6.8B $6.8B
 
Accounts Payable $445M $267M $515M $966M $828M
Accrued Expenses $122M $100M $83M $104M $115M
Current Portion Of Long-Term Debt $11M $6M $6M -- --
Current Portion Of Capital Lease Obligations $20M $19M $19M $21M $22M
Other Current Liabilities $55M $47M $56M $42M $56M
Total Current Liabilities $744M $653M $890M $1.4B $1.4B
 
Long-Term Debt $3.1B $3.1B $3.2B $3.6B $3.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.7B $4.6B $5B $5.9B $5.8B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $758M $632M $811M $942M $978M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $758M $632M $811M $942M $978M
 
Total Liabilities and Equity $5.4B $5.3B $5.8B $6.8B $6.8B
Cash and Short Terms $21M $97M $25M $82M $29M
Total Debt $3.1B $3.1B $3.3B $3.6B $3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $63M $88M $196M $256M $116M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $213M $436M $587M $984M $716M
Inventory $327M $493M $776M $909M $890M
Prepaid Expenses -- -- -- -- --
Other Current Assets $39M $126M $151M $162M $157M
Total Current Assets $687M $1.3B $1.9B $2.5B $2.1B
 
Property Plant And Equipment $1.9B $1.9B $2.2B $2.3B $8.2B
Long-Term Investments $137M $133M $129M $126M $1.4B
Goodwill $1.6B $1.6B $1.6B $1.6B $1.5B
Other Intangibles $602M $545M $594M $554M $553M
Other Long-Term Assets $196M $172M $209M $267M $396M
Total Assets $5.1B $5.6B $6.6B $7.4B $14.1B
 
Accounts Payable $286M $611M $868M $991M $929M
Accrued Expenses $99M $92M $107M $117M $254M
Current Portion Of Long-Term Debt $6M $6M -- -- $78M
Current Portion Of Capital Lease Obligations $19M $19M $19M $21M $32M
Other Current Liabilities $38M $68M $57M $56M $88M
Total Current Liabilities $660M $1B $1.3B $1.5B $1.8B
 
Long-Term Debt $3B $2.9B $3.4B $3.7B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $4.8B $5.6B $6.2B $9.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $635M $800M $978M $1.2B $4.2B
 
Total Liabilities and Equity $5.1B $5.6B $6.6B $7.4B $14.1B
Cash and Short Terms $63M $88M $196M $256M $116M
Total Debt $3B $2.9B $3.4B $3.7B $7.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $313M $212M $524M $475M $394M
Depreciation & Amoritzation $183M $189M $177M $189M $183M
Stock-Based Compensation $13M $14M $16M $14M $17M
Change in Accounts Receivable -$19M $105M -$232M -$315M $29M
Change in Inventories $26M -$45M $38M -$172M -$182M
Cash From Operations $435M $502M $543M $561M $600M
 
Capital Expenditures $148M $124M $174M $186M $215M
Cash Acquisitions -$46M -$20M -$256M -$318M -$111M
Cash From Investing -$164M -$120M -$387M -$464M -$288M
 
Dividends Paid (Ex Special Dividend) -$353M -$354M -$357M -$359M -$371M
Special Dividend Paid
Long-Term Debt Issued $3B $1.9B $2.7B $4.1B $3.8B
Long-Term Debt Repaid -$3B -$1.9B -$2.6B -$3.8B -$3.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6M -- -- -- -$5M
Cash From Financing -$306M -$306M -$228M -$40M -$365M
 
Beginning Cash (CF) $56M $21M $97M $25M $82M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$35M $76M -$72M $57M -$53M
Ending Cash (CF) $21M $97M $25M $82M $29M
 
Levered Free Cash Flow $287M $378M $369M $375M $385M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $100M $104M $83M $272M $2M
Depreciation & Amoritzation $50M $45M $55M $44M $95M
Stock-Based Compensation $4M $5M $4M $4M $4M
Change in Accounts Receivable $18M -$47M $179M -$601M $110M
Change in Inventories -$33M $4M -$59M $163M -$47M
Cash From Operations $207M $237M $303M -$1M $210M
 
Capital Expenditures $21M $44M $42M $45M $101M
Cash Acquisitions -$3M -$6M $12M -- -$24M
Cash From Investing -$16M -$34M -$21M -$43M -$118M
 
Dividends Paid (Ex Special Dividend) -$88M -$88M -$89M -$91M -$157M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $289M $27M $660M $1.6B $629M
Long-Term Debt Repaid -$362M -$141M -$825M -$1.4B -$674M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$5M --
Cash From Financing -$161M -$202M -$254M $61M -$202M
 
Beginning Cash (CF) $33M $87M $168M $239M $226M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $30M $1M $28M $17M -$110M
Ending Cash (CF) $63M $88M $196M $256M $116M
 
Levered Free Cash Flow $186M $193M $261M -$46M $109M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $212M $507M $520M $555M $627M
Depreciation & Amoritzation $188M $182M $193M $179M $258M
Stock-Based Compensation $14M $15M $16M $15M $16M
Change in Accounts Receivable $171M -$291M -$152M -$402M $308M
Change in Inventories -$23M $46M -$72M -$94M -$307M
Cash From Operations $603M $552M $671M $337M $610M
 
Capital Expenditures $125M $136M $179M $221M $295M
Cash Acquisitions -$12M -$18M -$502M -$177M $808M
Cash From Investing -$121M -$112M -$648M -$351M $534M
 
Dividends Paid (Ex Special Dividend) -$355M -$354M -$358M -$365M -$506M
Special Dividend Paid
Long-Term Debt Issued $1.6B $1.9B $4.8B $4.3B $4B
Long-Term Debt Repaid -$1.7B -$1.9B -$4.4B -$3.8B -$4B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$432M -$415M $85M $74M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $50M $25M $108M $60M -$140M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $478M $416M $492M $116M $315M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $129M $424M $420M $500M $733M
Depreciation & Amoritzation $142M $135M $151M $141M $216M
Stock-Based Compensation $11M $12M $12M $13M $12M
Change in Accounts Receivable $153M -$243M -$163M -$250M $29M
Change in Inventories -$34M $57M -$53M $25M -$100M
Cash From Operations $462M $512M $640M $416M $426M
 
Capital Expenditures $80M $92M $97M $132M $212M
Cash Acquisitions -$8M -$6M -$252M -$111M $808M
Cash From Investing -$73M -$65M -$326M -$213M $609M
 
Dividends Paid (Ex Special Dividend) -$264M -$264M -$265M -$271M -$406M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $952M $878M $3B $3.1B $3.4B
Long-Term Debt Repaid -$1B -$1.1B -$2.9B -$2.9B -$3.1B
Repurchase of Common Stock -- -- -- -- -$784M
Other Financing Activities -- -- -- -$5M -$27M
Cash From Financing -$347M -$456M -$143M -$29M -$948M
 
Beginning Cash (CF) $85M $279M $297M $510M $470M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42M -$9M $171M $174M $87M
Ending Cash (CF) $127M $270M $468M $684M $557M
 
Levered Free Cash Flow $382M $420M $543M $284M $214M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock