Financhill
Sell
50

SKFRY Quote, Financials, Valuation and Earnings

Last price:
$23.25
Seasonality move :
-1.03%
Day range:
$22.83 - $23.29
52-week range:
$15.86 - $24.05
Dividend yield:
3.34%
P/E ratio:
17.55x
P/S ratio:
1.14x
P/B ratio:
1.86x
Volume:
5.2K
Avg. volume:
12.5K
1-year change:
13.8%
Market cap:
$10.6B
Revenue:
$9.4B
EPS (TTM):
$1.32
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.2B $9.5B $9.7B $9.8B $9.4B
Revenue Growth (YoY) -10.21% 16.79% 1.21% 1.53% -4.57%
 
Cost of Revenues $6B $6.8B $7.2B $7.3B $6.8B
Gross Profit $2.1B $2.7B $2.4B $2.5B $2.6B
Gross Profit Margin 26.06% 28.48% 25.24% 25.36% 27.73%
 
R&D Expenses $274.7M $321.4M $316.8M $312M $315.5M
Selling, General & Admin $1.1B $1.2B $1.2B $1.1B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.5B $1.5B $1.4B $1.6B
Operating Income $761.2M $1.2B $935.1M $1.1B $1B
 
Net Interest Expenses $64.4M $58.7M $48.5M $77M $81M
EBT. Incl. Unusual Items $688.2M $1.2B $727.1M $867.2M $862M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $199.5M $290.2M $243.1M $227.1M $208.8M
Net Income to Company $772.2M $1.3B $850.7M $1B $980.6M
 
Minority Interest in Earnings -$19.2M -$29M -$38.5M -$36.1M -$39.2M
Net Income to Common Excl Extra Items $469.5M $856.5M $445.6M $604M $614M
 
Basic EPS (Cont. Ops) $1.03 $1.88 $0.98 $1.33 $1.35
Diluted EPS (Cont. Ops) $1.03 $1.88 $0.98 $1.33 $1.35
Weighted Average Basic Share $455.4M $455.4M $455.4M $455.4M $455.4M
Weighted Average Diluted Share $455.4M $455.4M $455.4M $455.4M $455.4M
 
EBITDA $1.1B $1.6B $1.2B $1.4B $1.4B
EBIT $745.8M $1.2B $785.8M $990M $965.3M
 
Revenue (Reported) $8.2B $9.5B $9.7B $9.8B $9.4B
Operating Income (Reported) $761.2M $1.2B $935.1M $1.1B $1B
Operating Income (Adjusted) $745.8M $1.2B $785.8M $990M $965.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.4B $2.5B $2.5B $2.4B $2.2B
Revenue Growth (YoY) 13.59% 3.81% 3.43% -6.51% -5.64%
 
Cost of Revenues $1.7B $1.8B $1.8B $1.7B $1.6B
Gross Profit $685.6M $696.6M $708.7M $684.1M $669.1M
Gross Profit Margin 28.9% 28.28% 27.82% 28.73% 29.78%
 
R&D Expenses $78M $82.1M $77.3M $79.6M $79.6M
Selling, General & Admin $289.4M $298.3M $307.7M $311.8M $323.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $363.3M $379.6M $384.5M $395.5M $398.6M
Operating Income $322.3M $317M $324.2M $288.6M $270.5M
 
Net Interest Expenses $24.4M $7.3M $41.9M $26.1M $27.2M
EBT. Incl. Unusual Items $298M $309.7M $282.3M $262.4M $243.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.2M $88.5M $75.1M $69.4M $60.7M
Net Income to Company $322.3M $317M $324.2M $288.6M $270.5M
 
Minority Interest in Earnings -$8M -$8.3M -$8.3M -$11M -$14.3M
Net Income to Common Excl Extra Items $212.8M $213M $198.9M $182M $168.4M
 
Basic EPS (Cont. Ops) $0.47 $0.47 $0.44 $0.40 $0.37
Diluted EPS (Cont. Ops) $0.47 $0.47 $0.44 $0.40 $0.37
Weighted Average Basic Share $455.4M $455.4M $455.4M $455.4M $455.4M
Weighted Average Diluted Share $455.4M $455.4M $455.4M $455.4M $455.4M
 
EBITDA $417.4M $409.3M $419.9M $391.9M $388.5M
EBIT $322.3M $317M $324.2M $288.6M $270.5M
 
Revenue (Reported) $2.4B $2.5B $2.5B $2.4B $2.2B
Operating Income (Reported) $322.3M $317M $324.2M $288.6M $270.5M
Operating Income (Adjusted) $322.3M $317M $324.2M $288.6M $270.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.5B $9.6B $9.7B $9.7B $9.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2B $6.9B $7.3B $7.1B $6.6B
Gross Profit $2.2B $2.7B $2.5B $2.6B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $284.7M $325.2M $311.4M $314.5M $315.2M
Selling, General & Admin $1.1B $1.2B $1.2B $1.3B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.4B $1.5B $1.5B $1.6B $1.6B
Operating Income $854M $1.2B $942.8M $1B $963.5M
 
Net Interest Expenses $43.2M $41.9M $85.8M $164M $119.4M
EBT. Incl. Unusual Items $801.6M $1.2B $707.2M $849.6M $844.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $220.8M $301.9M $231.3M $222.1M $200.8M
Net Income to Company $858.6M $1.3B $857.9M $1B $962.5M
 
Minority Interest in Earnings -$21.8M -$29.2M -$38.2M -$38.9M -$42.4M
Net Income to Common Excl Extra Items $559M $857.8M $437.7M $588.7M $600.9M
 
Basic EPS (Cont. Ops) $1.23 $1.88 $0.96 $1.29 $1.32
Diluted EPS (Cont. Ops) $1.23 $1.88 $0.96 $1.29 $1.32
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $1.6B $1.2B $1.4B $1.4B
EBIT $837.6M $1.2B $802.5M $1B $963.5M
 
Revenue (Reported) $8.5B $9.6B $9.7B $9.7B $9.2B
Operating Income (Reported) $854M $1.2B $942.8M $1B $963.5M
Operating Income (Adjusted) $837.6M $1.2B $802.5M $1B $963.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.4B $2.5B $2.5B $2.4B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $1.8B $1.8B $1.7B $1.6B
Gross Profit $685.6M $696.6M $708.7M $684.1M $669.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $78M $82.1M $77.3M $79.6M $79.6M
Selling, General & Admin $289.4M $298.3M $307.7M $311.8M $323.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $363.3M $379.6M $384.5M $395.5M $398.6M
Operating Income $322.3M $317M $324.2M $288.6M $270.5M
 
Net Interest Expenses $24.4M $7.3M $41.9M $26.1M $27.2M
EBT. Incl. Unusual Items $298M $309.7M $282.3M $262.4M $243.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.2M $88.5M $75.1M $69.4M $60.7M
Net Income to Company $322.3M $317M $324.2M $288.6M $270.5M
 
Minority Interest in Earnings -$8M -$8.3M -$8.3M -$11M -$14.3M
Net Income to Common Excl Extra Items $212.8M $213M $198.9M $182M $168.4M
 
Basic EPS (Cont. Ops) $0.47 $0.47 $0.44 $0.40 $0.37
Diluted EPS (Cont. Ops) $0.47 $0.47 $0.44 $0.40 $0.37
Weighted Average Basic Share $455.4M $455.4M $455.4M $455.4M $455.4M
Weighted Average Diluted Share $455.4M $455.4M $455.4M $455.4M $455.4M
 
EBITDA $417.4M $409.3M $419.9M $391.9M $388.5M
EBIT $322.3M $317M $324.2M $288.6M $270.5M
 
Revenue (Reported) $2.4B $2.5B $2.5B $2.4B $2.2B
Operating Income (Reported) $322.3M $317M $324.2M $288.6M $270.5M
Operating Income (Adjusted) $322.3M $317M $324.2M $288.6M $270.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.7B $1.5B $983.9M $1.3B $1B
Short Term Investments $71.7M $48.4M $93M $596K $1B
Accounts Receivable, Net $1.5B $1.5B $1.6B $1.7B $1.5B
Inventory $1.9B $2.3B $2.5B $2.3B $2.4B
Prepaid Expenses $74.4M $83.6M $93.4M $140.9M $110M
Other Current Assets -- -- -- -- $549.4M
Total Current Assets $5.7B $5.9B $5.7B $6B $5.6B
 
Property Plant And Equipment $2.5B $2.6B $2.7B $3B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.1B
Other Intangibles $748M $665.2M $560.5M $501.1M $423.7M
Other Long-Term Assets $77.3M $50.5M $42.5M $45.1M $89.1M
Total Assets $11.1B $11B $10.6B $11.1B $10.8B
 
Accounts Payable $1B $1.1B $1.1B $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $68.4M $64M $60.9M $62.5M $72.8M
Other Current Liabilities $98.2M $92.3M $85.7M $79M $83.9M
Total Current Liabilities $2.6B $2.7B $2.3B $2.7B $2.7B
 
Long-Term Debt $1.6B $1.5B $1.7B $1.5B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $6.7B $6B $5.5B $5.7B $5.2B
 
Common Stock $139M $125.8M $109.2M $113M $103.2M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.2B $4.8B $5B $5.2B $5.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $171.3M $190.1M $203M $219.8M $210.5M
Total Equity $4.4B $5B $5.2B $5.5B $5.6B
 
Total Liabilities and Equity $11.1B $11B $10.6B $11.1B $10.8B
Cash and Short Terms $1.8B $1.5B $1.1B $1.3B $1B
Total Debt $1.9B $1.8B $1.8B $1.8B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- -- --
Short Term Investments $1.7B $973.5M $861.2M $1.4B $1.1B
Accounts Receivable, Net $1.7B $1.8B $1.8B $1.8B $1.7B
Inventory $1.9B $2.5B $2.5B $2.3B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $520.4M $635.8M $562.1M $625.4M $575.1M
Total Current Assets $5.9B $5.9B $5.8B $6B $6B
 
Property Plant And Equipment $2.5B $2.6B $2.8B $3B $3.1B
Long-Term Investments -- -- -- -- --
Goodwill $1.2B $1.2B $1.2B $1.2B $1.2B
Other Intangibles $717.6M $656.2M $547.1M $483.2M $416.6M
Other Long-Term Assets $204.6M $177.4M $180.8M $233.7M $248.6M
Total Assets $11B $11B $10.8B $11.2B $11.3B
 
Accounts Payable $1.1B $1.2B $1.2B $1.1B $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.3B $1.3B $1.2B $1.2B $1.2B
Total Current Liabilities $2.4B $2.9B $2.5B $2.7B $2.9B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $6.3B $6B $5.6B $5.6B $5.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $177.2M $195.2M $212.2M $230.6M $226M
Total Equity $4.7B $5B $5.2B $5.6B $5.9B
 
Total Liabilities and Equity $11B $11B $10.8B $11.2B $11.3B
Cash and Short Terms $1.7B $973.5M $861.2M $1.4B $1.1B
Total Debt -- -- -- -- --
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 $980.6M
Depreciation & Amoritzation $371.5M $386.1M $377.3M $405.9M $420.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $120.4M -$108.8M -$189.4M -$62M $82.7M
Change in Inventories $168.4M -$503.3M -$322.3M $161.4M -$210.9M
Cash From Operations $902.8M $613.2M $562.4M $1.3B $1B
 
Capital Expenditures $368.2M $454.5M $519.8M $544.1M $482.9M
Cash Acquisitions $1.7M $81M -$21.5M $2.4M -$55.7M
Cash From Investing -$328.3M -$367.8M -$533M -$554.2M -$531.3M
 
Dividends Paid (Ex Special Dividend) -$194.2M -$351.9M -$323.9M -$317.1M -$363.4M
Special Dividend Paid
Long-Term Debt Issued $360.8M $367.8M $438.9M $11.5M $44M
Long-Term Debt Repaid -$268.2M -$248.4M -$334.8M -$11.5M -$299M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $482.8M -$91.7M -$38.5M -$27.6M -$15.8M
Cash From Financing $293.9M -$410.4M -$339M -$426.2M -$718.3M
 
Beginning Cash (CF) $702.4M $1.6B $1.3B $968.6M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $868.4M -$165.1M -$309.6M $321.5M -$226M
Ending Cash (CF) $1.5B $1.5B $1B $1.3B $1B
 
Levered Free Cash Flow $534.6M $158.7M $42.7M $757.8M $540.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $341.1M $146.4M $303.2M $225.3M --
Depreciation & Amoritzation $115.3M $87.4M $88.8M $111.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$46.5M -$29.9M -$47.9M -$28.8M --
Change in Inventories -$197M -$129M $21.9M -$28.6M --
Cash From Operations $163.2M $133.5M $346.6M $197M --
 
Capital Expenditures $107M $150.6M $155.2M $121.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$102.3M -$150.9M -$155.3M -$118.5M --
 
Dividends Paid (Ex Special Dividend) -$353.6M $16.3M $2.4M -$321.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1.3M $1.1M $4.7M $9M --
Long-Term Debt Repaid -$1.8M -$3.8M -$2.6M -$286.1M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $3M -$4.2M $1.6M $15M --
Cash From Financing -$374.2M -$10.7M -$14.6M -$602.3M --
 
Beginning Cash (CF) $1.7B $907.5M $763.1M $1.3B --
Foreign Exchange Rate Adjustment -$8M $23.2M $8.1M -$2.8M --
Additions / Reductions -$313.3M -$28M $176.7M -$523.8M --
Ending Cash (CF) $1.4B $834.7M $940.2M $774.3M --
 
Levered Free Cash Flow $56.1M -$17M $191.4M $75.6M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $858.6M $1.3B $857.9M $1B $962.5M
Depreciation & Amoritzation $376.5M $383.4M $380.7M $413.5M $434.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$93.4M -$102M -$121.4M $1.8M $55.5M
Change in Inventories $153.6M -$637.3M -$122.6M $146.2M -$245.3M
Cash From Operations $630.1M $568.4M $855.1M $1.2B $943.5M
 
Capital Expenditures $371.6M $473.9M $544.7M $496.1M $472.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$340.2M -$387.1M -$551.8M -$511.9M -$492.5M
 
Dividends Paid (Ex Special Dividend) -$194.1M -$695.2M -$286.4M -$11.3M -$363.4M
Special Dividend Paid
Long-Term Debt Issued $710.4M $1.8M $439.8M $9.1M $48.8M
Long-Term Debt Repaid -$494.3M -$1.9M -$335.6M -$11.7M -$296.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $119.6M -$94.8M -$51.3M -$22.4M -$17.6M
Cash From Financing $54.6M -$873.7M -$313.1M -$119.1M -$714.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $344.5M -$692.5M -$9.8M $579M -$264M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $258.4M $94.5M $310.4M $713.9M $470.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $663.5M $463.4M $627.4M $513.9M $270.5M
Depreciation & Amoritzation $210.3M $179.7M $184.5M $214.5M $118M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$290.5M -$267.2M -$217.1M -$134.2M -$132.7M
Change in Inventories -$268.4M -$334.3M $16.4M -$49.4M -$55.2M
Cash From Operations $178.8M $104.5M $610.2M $368.7M $91.6M
 
Capital Expenditures $206.8M $269.7M $299.3M $217.5M $86M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$201.8M -$269.7M -$292.9M -$213.8M -$56.5M
 
Dividends Paid (Ex Special Dividend) -$353.6M -$326.9M -$303.3M -$321.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $366.4M $2.9M $7.3M $9.2M $5M
Long-Term Debt Repaid -$253.9M -$9.4M -$8.9M -$292.7M -$3.8M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $6.8M -$3.5M -$10.5M $8.1M -$8.7M
Cash From Financing -$276.6M -$376.4M -$354.4M -$635M -$29.4M
 
Beginning Cash (CF) $3.4B $2.3B $1.7B $2.6B $1B
Foreign Exchange Rate Adjustment $26.6M $25.3M $1.2M $6.6M -$37.3M
Additions / Reductions -$299.6M -$541.7M -$37.1M -$480.2M $5.6M
Ending Cash (CF) $3.1B $1.7B $1.7B $2.1B $1B
 
Levered Free Cash Flow -$28M -$165.3M $310.8M $151.2M $5.6M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock