Financhill
Sell
41

SKFRY Quote, Financials, Valuation and Earnings

Last price:
$18.98
Seasonality move :
4.87%
Day range:
$18.83 - $19.18
52-week range:
$17.15 - $22.95
Dividend yield:
3.73%
P/E ratio:
16.20x
P/S ratio:
0.92x
P/B ratio:
1.57x
Volume:
25.2K
Avg. volume:
20.3K
1-year change:
-1.81%
Market cap:
$8.6B
Revenue:
$9.8B
EPS (TTM):
$1.17
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $9.1B $8.2B $9.5B $9.7B $9.8B
Revenue Growth (YoY) -7.8% -10.21% 16.79% 1.21% 1.53%
 
Cost of Revenues $6.9B $6B $6.8B $7.2B $7.3B
Gross Profit $2.2B $2.1B $2.7B $2.4B $2.5B
Gross Profit Margin 24.35% 26.06% 28.48% 25.24% 25.36%
 
R&D Expenses -- $274.7M $321.4M $316.8M $312M
Selling, General & Admin $1.3B $1.1B $1.2B $1.2B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.4B $1.5B $1.5B $1.4B
Operating Income $1B $761.2M $1.2B $935.1M $1.1B
 
Net Interest Expenses $116M $64.4M $58.7M $48.5M $77M
EBT. Incl. Unusual Items $896.6M $688.2M $1.2B $727.1M $867.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283.4M $199.5M $290.2M $243.1M $227.1M
Net Income to Company $994.6M $772.2M $1.3B $850.7M $1B
 
Minority Interest in Earnings -$24.9M -$19.2M -$29M -$38.5M -$36.1M
Net Income to Common Excl Extra Items $588.3M $469.5M $856.5M $445.6M $604M
 
Basic EPS (Cont. Ops) $1.29 $1.03 $1.88 $0.98 $1.33
Diluted EPS (Cont. Ops) $1.29 $1.03 $1.88 $0.98 $1.33
Weighted Average Basic Share $455.4M $455.4M $455.4M $455.4M $455.4M
Weighted Average Diluted Share $455.9M $455.4M $455.4M $455.4M $455.4M
 
EBITDA $1.4B $1.1B $1.6B $1.2B $1.4B
EBIT $1B $745.8M $1.2B $785.8M $990M
 
Revenue (Reported) $9.1B $8.2B $9.5B $9.7B $9.8B
Operating Income (Reported) $1B $761.2M $1.2B $935.1M $1.1B
Operating Income (Adjusted) $1B $745.8M $1.2B $785.8M $990M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.1B $2.3B $2.4B $2.4B $2.3B
Revenue Growth (YoY) -4.3% 11.05% 2.12% 0.3% -4.44%
 
Cost of Revenues $1.6B $1.7B $1.8B $1.8B $1.7B
Gross Profit $546.4M $644.2M $548.6M $612.8M $630.9M
Gross Profit Margin 26.01% 27.62% 23.03% 25.65% 27.63%
 
R&D Expenses $62.5M $75M $74.3M $72.8M $75.4M
Selling, General & Admin $261.7M $276.1M $270M $297.9M $310.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $329.3M $344.6M $364.6M $374.8M $387.5M
Operating Income $217.1M $299.7M $184M $238M $243.4M
 
Net Interest Expenses $22.8M $17.1M $29.7M $34.7M $27.5M
EBT. Incl. Unusual Items $194.3M $282.5M $154.3M $203.3M $215.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55M $71.6M $37.6M $42.6M $58.8M
Net Income to Company $245.1M $281.9M $153M $221.7M $257.7M
 
Minority Interest in Earnings -$6.1M -$7.6M -$11.9M -$7M -$7.8M
Net Income to Common Excl Extra Items $133.2M $203.3M $104.8M $153.6M $149.4M
 
Basic EPS (Cont. Ops) $0.29 $0.45 $0.23 $0.34 $0.33
Diluted EPS (Cont. Ops) $0.29 $0.45 $0.23 $0.34 $0.33
Weighted Average Basic Share $455.4M $455.4M $455.4M $455.4M $455.4M
Weighted Average Diluted Share $455.6M $455.4M $455.4M $455.4M $455.4M
 
EBITDA $308.8M $375.1M $277.2M $338M $343.2M
EBIT $217.1M $299.7M $184M $238M $243.4M
 
Revenue (Reported) $2.1B $2.3B $2.4B $2.4B $2.3B
Operating Income (Reported) $217.1M $299.7M $184M $238M $243.4M
Operating Income (Adjusted) $217.1M $299.7M $184M $238M $243.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.1B $9.4B $9.6B $9.9B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.1B $6.7B $7.1B $7.3B $6.9B
Gross Profit $2B $2.7B $2.5B $2.6B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $311M $325.6M $309.8M $316.4M
Selling, General & Admin $1.1B $1.2B $1.2B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B $1.5B $1.6B $1.5B $1.5B
Operating Income $730.2M $1.2B $906.3M $1.1B $962.4M
 
Net Interest Expenses $112.2M $37.5M $94.7M $77.8M $53.2M
EBT. Incl. Unusual Items $626.7M $1.2B $839.6M $913.4M $790.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $204.6M $290.3M $241.5M $247.7M $216.7M
Net Income to Company $762.6M $1.2B $927.9M $1.1B $969.5M
 
Minority Interest in Earnings -$15.7M -$30.5M -$36.9M -$35.2M -$40.7M
Net Income to Common Excl Extra Items $406.3M $842.3M $561.1M $630.5M $533.5M
 
Basic EPS (Cont. Ops) $0.89 $1.85 $1.23 $1.38 $1.17
Diluted EPS (Cont. Ops) $0.89 $1.85 $1.23 $1.38 $1.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $1.6B $1.3B $1.4B $1.3B
EBIT $735.6M $1.2B $928.9M $1B $889.8M
 
Revenue (Reported) $8.1B $9.4B $9.6B $9.9B $9.4B
Operating Income (Reported) $730.2M $1.2B $906.3M $1.1B $962.4M
Operating Income (Adjusted) $735.6M $1.2B $928.9M $1B $889.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.9B $7.2B $7.3B $7.5B $7.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $5.1B $5.4B $5.5B $5.1B
Gross Profit $1.5B $2.1B $1.8B $2B $2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $197.6M $234.3M $238.8M $232.3M $236.6M
Selling, General & Admin $809.1M $887.5M $884.5M $930.6M $942.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $980.4M $1.1B $1.2B $1.2B $1.2B
Operating Income $522.2M $964.4M $662.6M $868M $765.3M
 
Net Interest Expenses $74.9M $50.7M $86.4M $113.1M $88.9M
EBT. Incl. Unusual Items $447.3M $913.7M $576.1M $754.9M $676.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $137.9M $227.3M $178.3M $181.3M $170.3M
Net Income to Company $548.9M $945.4M $616.4M $849.1M $771.7M
 
Minority Interest in Earnings -$10.9M -$21.7M -$29.7M -$26.7M -$31.4M
Net Income to Common Excl Extra Items $298.5M $664.7M $368.2M $546.9M $474.7M
 
Basic EPS (Cont. Ops) $0.66 $1.46 $0.81 $1.20 $1.04
Diluted EPS (Cont. Ops) $0.66 $1.46 $0.81 $1.20 $1.04
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $794.3M $1.3B $939.8M $1.2B $1.1B
EBIT $522.2M $964.4M $662.6M $868M $765.3M
 
Revenue (Reported) $5.9B $7.2B $7.3B $7.5B $7.1B
Operating Income (Reported) $522.2M $964.4M $662.6M $868M $765.3M
Operating Income (Adjusted) $522.2M $964.4M $662.6M $868M $765.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $688.1M $1.7B $1.5B $983.9M $1.3B
Short Term Investments $514.8M $71.7M $48.4M $93M $596K
Accounts Receivable, Net $1.5B $1.5B $1.5B $1.6B $1.7B
Inventory $1.9B $1.9B $2.3B $2.5B $2.3B
Prepaid Expenses $70.2M $74.4M $83.6M $93.4M $140.9M
Other Current Assets -- -- -- -- --
Total Current Assets $5.1B $5.7B $5.9B $5.7B $6B
 
Property Plant And Equipment $2.3B $2.5B $2.6B $2.7B $3B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles $764.7M $748M $665.2M $560.5M $501.1M
Other Long-Term Assets $79M $77.3M $50.5M $42.5M $45.1M
Total Assets $10.1B $11.1B $11B $10.6B $11.1B
 
Accounts Payable $884.6M $1B $1.1B $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $73.2M $68.4M $64M $60.9M $62.5M
Other Current Liabilities $114.7M $98.2M $92.3M $85.7M $79M
Total Current Liabilities $2.5B $2.6B $2.7B $2.3B $2.7B
 
Long-Term Debt $1.3B $1.6B $1.5B $1.7B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.7B $6B $5.5B $5.7B
 
Common Stock $121.8M $139M $125.8M $109.2M $113M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.8B $4.2B $4.8B $5B $5.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $198.4M $171.3M $190.1M $203M $219.8M
Total Equity $4B $4.4B $5B $5.2B $5.5B
 
Total Liabilities and Equity $10.1B $11.1B $11B $10.6B $11.1B
Cash and Short Terms $1.2B $1.8B $1.5B $1.1B $1.3B
Total Debt $1.6B $1.9B $1.8B $1.8B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments $1.7B $1.5B $1.1B $1.1B $1B
Accounts Receivable, Net $1.5B $1.6B $1.6B $1.7B $1.7B
Inventory $1.9B $2.2B $2.4B $2.3B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $509.2M $604.4M $569.4M $606.6M $567.1M
Total Current Assets $5.6B $5.9B $5.7B $5.7B $5.8B
 
Property Plant And Equipment $2.4B $2.6B $2.5B $2.8B $3.2B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.1B $1.2B $1.2B
Other Intangibles $732.6M $686.1M $595.8M $506.3M $448.7M
Other Long-Term Assets $208.9M $203.1M $162.2M $187.7M $264.9M
Total Assets $10.7B $11.1B $10.4B $10.7B $11.3B
 
Accounts Payable $878.4M $1B $1.1B $1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.4B $1.1B $1.2B $1.2B
Total Current Liabilities $2.7B $2.5B $2.6B $2.6B $2.9B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.6B $6.3B $5.4B $5.4B $5.5B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $160.6M $183.2M $193.5M $211.9M $214.6M
Total Equity $4.1B $4.8B $5B $5.3B $5.7B
 
Total Liabilities and Equity $10.7B $11.1B $10.4B $10.7B $11.3B
Cash and Short Terms $1.7B $1.5B $1.1B $1.1B $1B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $994.6M $772.2M $1.3B $850.7M $1B
Depreciation & Amoritzation $370.1M $371.5M $386.1M $377.3M $405.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $18.7M $120.4M -$108.8M -$189.4M -$62M
Change in Inventories $29.3M $168.4M -$503.3M -$322.3M $161.4M
Cash From Operations $996.2M $902.8M $613.2M $562.4M $1.3B
 
Capital Expenditures $391.8M $368.2M $454.5M $519.8M $544.1M
Cash Acquisitions -$82.9M $1.7M $81M -$21.5M $2.4M
Cash From Investing -$471.8M -$328.3M -$367.8M -$533M -$554.2M
 
Dividends Paid (Ex Special Dividend) -$295.4M -$194.2M -$351.9M -$323.9M -$317.1M
Special Dividend Paid
Long-Term Debt Issued $397.7M $360.8M $367.8M $438.9M $11.5M
Long-Term Debt Repaid -$561.4M -$268.2M -$248.4M -$334.8M -$11.5M
Repurchase of Common Stock -$25.6M -- -- -- --
Other Financing Activities -$379.5M $482.8M -$91.7M -$38.5M -$27.6M
Cash From Financing -$952.5M $293.9M -$410.4M -$339M -$426.2M
 
Beginning Cash (CF) $1.1B $702.4M $1.6B $1.3B $968.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$428.1M $868.4M -$165.1M -$309.6M $321.5M
Ending Cash (CF) $680.7M $1.5B $1.5B $1B $1.3B
 
Levered Free Cash Flow $604.4M $534.6M $158.7M $42.7M $757.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $223.3M $311.5M $234.2M $197.8M --
Depreciation & Amoritzation $83.2M $105.9M $116.4M $126.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $74.7M $14.8M $57.4M $75.5M --
Change in Inventories $91.6M -$152.6M -$12M $58.7M --
Cash From Operations $292.5M $148M $344M $389.1M --
 
Capital Expenditures $96.1M $132.5M $139.5M $147.3M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$97.3M -$50.5M -$154.4M -$166.2M --
 
Dividends Paid (Ex Special Dividend) -$194.2M -$3.3M -$14.6M -$9.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22.5M $9.9M $24M $1.5M --
Long-Term Debt Repaid -$200.2M -$5.4M -$325.2M -$398.7K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.1M -$79.3M -$7.9M -$6.5M --
Cash From Financing -$267.1M -$102.3M -$352M -$35.1M --
 
Beginning Cash (CF) $1.6B $1.5B $1.1B $1.1B --
Foreign Exchange Rate Adjustment $3.5M $24.8M -$14.5M -$22.8M --
Additions / Reductions -$72M -$4.8M -$162.3M $187.7M --
Ending Cash (CF) $1.5B $1.5B $1B $1.3B --
 
Levered Free Cash Flow $196.4M $15.6M $204.5M $241.8M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $762.6M $1.2B $927.9M $1.1B $969.5M
Depreciation & Amoritzation $390.6M $363.4M $366.8M $396.2M $446.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $109.9M -$48.8M -$232.1M -$80.1M $28.7M
Change in Inventories $126.4M -$259.1M -$463M $90.7M -$134.6M
Cash From Operations $849.1M $757.6M $366.5M $1.3B $1.1B
 
Capital Expenditures $350.1M $418.1M $512.8M $536.3M $508.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$389M -$414.6M -$429.2M -$542.3M -$520.3M
 
Dividends Paid (Ex Special Dividend) -$4.3M -$542.8M -$312.6M -$322.4M -$375.1M
Special Dividend Paid
Long-Term Debt Issued -- $380.4M $424.8M $34M $37.1M
Long-Term Debt Repaid -- -$443.2M -$15M -$336.3M -$304M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $441.5M -$19.5M -$109.9M -$28.9M -$19.3M
Cash From Financing $530.8M -$575.2M -$89.4M -$743M -$744.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $990.8M -$232.3M -$152.1M -$28.5M -$152.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $499M $339.5M -$146.3M $720.5M $603.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $772.2M $1.3B $850.7M $1B $771.7M
Depreciation & Amoritzation $371.5M $386.1M $377.3M $405.9M $320.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $120.4M -$108.8M -$189.4M -$62M -$46.8M
Change in Inventories $168.4M -$503.3M -$322.3M $161.4M -$193.3M
Cash From Operations $902.8M $613.2M $562.4M $1.3B $723.6M
 
Capital Expenditures $368.2M $454.5M $519.8M $544.1M $361.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$328.3M -$367.8M -$533M -$554.2M -$354.1M
 
Dividends Paid (Ex Special Dividend) -$194.2M -$351.9M -$323.9M -$317.1M -$365.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $360.8M $367.8M $438.9M $11.5M $35.6M
Long-Term Debt Repaid -$268.2M -$248.4M -$334.8M -$11.5M -$303.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $482.8M -$91.7M -$38.5M -$27.6M -$12.7M
Cash From Financing $293.9M -$410.4M -$339M -$426.2M -$709.5M
 
Beginning Cash (CF) $4.8B $6.3B $4.3B $3.8B $3.4B
Foreign Exchange Rate Adjustment -$36M $68M $14.2M -$32.9M -$578.2K
Additions / Reductions $868.4M -$165.1M -$309.6M $321.5M -$340.1M
Ending Cash (CF) $5.6B $6.2B $3.9B $4B $3.1B
 
Levered Free Cash Flow $534.6M $158.7M $42.7M $757.8M $362.1M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock