Financhill
Sell
42

SRCE Quote, Financials, Valuation and Earnings

Last price:
$59.18
Seasonality move :
1.77%
Day range:
$58.61 - $60.10
52-week range:
$47.30 - $68.13
Dividend yield:
2.37%
P/E ratio:
11.29x
P/S ratio:
3.80x
P/B ratio:
1.31x
Volume:
185.3K
Avg. volume:
70.1K
1-year change:
8.73%
Market cap:
$1.5B
Revenue:
$369.3M
EPS (TTM):
$5.24
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $325M $329.7M $336.7M $354.7M $369.3M
Revenue Growth (YoY) 4.52% 1.45% 2.13% 5.35% 4.1%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111.7M $104.2M $108.5M $108.7M $121.5M
Other Inc / (Exp) -- $279K -$680K -$184K -$2.9M
Operating Expenses $136.8M $124.4M $122.2M $118.8M $128.6M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $120.2M $106.3M $154.9M $156.8M $161.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.1M $24.9M $36.3M $36.3M $36.7M
Net Income to Company $92M $81.5M $118.6M $120.5M $124.9M
 
Minority Interest in Earnings -$55K -$24K -$23K -$23K -$7K
Net Income to Common Excl Extra Items $92M $81.4M $118.5M $120.5M $124.9M
 
Basic EPS (Cont. Ops) $3.57 $3.17 $4.70 $4.84 $5.03
Diluted EPS (Cont. Ops) $3.57 $3.17 $4.70 $4.84 $5.03
Weighted Average Basic Share $25.6M $25.5M $25M $24.7M $24.6M
Weighted Average Diluted Share $25.6M $25.5M $25M $24.7M $24.6M
 
EBITDA -- -- -- -- --
EBIT $179.2M $143.6M $173M $187.1M $299.9M
 
Revenue (Reported) $325M $329.7M $336.7M $354.7M $369.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $179.2M $143.6M $173M $187.1M $299.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $82.9M $87.7M $90.9M $93.7M $97.9M
Revenue Growth (YoY) -0.06% 5.8% 3.67% 3.02% 4.53%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $28.7M $36.8M $28.7M $31.7M $34.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $33.4M $40M $31M $33.3M $35.3M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $26.6M $42.2M $42.4M $42.7M $45.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $6.5M $9.7M $9.7M $9.7M $10.5M
Net Income to Company $20.1M $32.5M $32.7M $32.9M $34.9M
 
Minority Interest in Earnings $4K $2K -$8K -- $23K
Net Income to Common Excl Extra Items $20.1M $32.5M $32.7M $32.9M $34.9M
 
Basic EPS (Cont. Ops) $0.78 $1.29 $1.32 $1.32 $1.41
Diluted EPS (Cont. Ops) $0.78 $1.29 $1.32 $1.32 $1.41
Weighted Average Basic Share $25.6M $24.9M $24.7M $24.7M $24.5M
Weighted Average Diluted Share $25.6M $24.9M $24.7M $24.7M $24.5M
 
EBITDA -- -- -- -- --
EBIT $34.6M $46.7M $50M $80.8M $93.1M
 
Revenue (Reported) $82.9M $87.7M $90.9M $93.7M $97.9M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $34.6M $46.7M $50M $80.8M $93.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $322.5M $340.9M $343.9M $372.6M $380.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $112.7M $121.8M $91.8M $119.1M $126.9M
Other Inc / (Exp) $279K -$680K -- -$228K -$2.9M
Operating Expenses $134M $137.3M $102.8M $126.8M $131.7M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $100.8M $152.8M $152M $166.2M $167.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.8M $35.5M $34.8M $38.6M $37.9M
Net Income to Company $77M $117.3M $117.2M $127.6M $129.6M
 
Minority Interest in Earnings -$38K -$10K -$47K -$7K $16K
Net Income to Common Excl Extra Items $76.9M $117.3M $117.2M $127.6M $129.6M
 
Basic EPS (Cont. Ops) $3.00 $4.61 $4.71 $5.12 $5.24
Diluted EPS (Cont. Ops) $3.00 $4.61 $4.71 $5.12 $5.24
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $145.7M $173.5M $170.5M $277M $350.2M
 
Revenue (Reported) $322.5M $340.9M $343.9M $372.6M $380.7M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $145.7M $173.5M $170.5M $277M $350.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $241.6M $252.8M $260M $277.9M $289.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $83.5M $101.2M $84.4M $94.8M $100.2M
Other Inc / (Exp) $279K -$680K -- -$44K --
Operating Expenses $98.8M $111.7M $92.4M $100.4M $103.4M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $72.2M $118.6M $115.8M $125.2M $131M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $17.2M $27.8M $26.3M $28.6M $29.8M
Net Income to Company $55M $90.8M $89.5M $96.5M $101.2M
 
Minority Interest in Earnings -$25K -$11K -$35K -$19K $4K
Net Income to Common Excl Extra Items $55M $90.8M $89.4M $96.5M $101.2M
 
Basic EPS (Cont. Ops) $2.14 $3.58 $3.60 $3.87 $4.09
Diluted EPS (Cont. Ops) $2.14 $3.58 $3.60 $3.87 $4.09
Weighted Average Basic Share $76.6M $75.4M $74.1M $74M $73.5M
Weighted Average Diluted Share $76.6M $75.4M $74.1M $74M $73.5M
 
EBITDA -- -- -- -- --
EBIT $102.9M $132.8M $130.3M $220.2M $270.4M
 
Revenue (Reported) $241.6M $252.8M $260M $277.9M $289.3M
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $102.9M $132.8M $130.3M $220.2M $270.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $67.2M $74.2M $54.4M $84.7M $77.5M
Short Term Investments $1B $1.2B $1.9B $1.8B $1.6B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.1B $1.4B $2.4B $1.9B $1.8B
 
Property Plant And Equipment $163.9M $114.4M $95.5M $76.5M $66.5M
Long-Term Investments $1.1B $1.2B $1.9B $1.8B $1.6B
Goodwill $83.9M $83.9M $83.9M $83.9M $83.9M
Other Intangibles $104K $82K $60K $40K $21K
Other Long-Term Assets -- -- -- -- --
Total Assets $6.6B $7.3B $8.1B $8.3B $8.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $25.4M $7.1M $5.3M $74.1M $256.6M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $145.9M $150.6M $200M $215.5M $312.4M
 
Long-Term Debt $112.4M $120.3M $109.4M $87.4M $85M
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.4B $7.1B $7.4B $7.7B
 
Common Stock $436.5M $436.5M $436.5M $436.5M $436.5M
Other Common Equity Adj $5.2M $18.4M -$9.9M -$147.7M -$106.3M
Common Equity $828.3M $886.8M $916.3M $864.1M $989.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $20.4M $43.8M $53.2M $59.7M $78.7M
Total Equity $848.6M $930.7M $969.5M $923.8M $1.1B
 
Total Liabilities and Equity $6.6B $7.3B $8.1B $8.3B $8.7B
Cash and Short Terms $1.1B $1.3B $1.9B $1.9B $1.7B
Total Debt $137.9M $127.3M $114.7M $161.5M $341.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $62.6M $77.7M $87M $75.7M $99.9M
Short Term Investments $1.1B $1.6B $1.8B $1.6B $1.6B
Accounts Receivable, Net $21.6M $18.6M $20.6M $28.1M $30.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $1.3B $2.2B $1.9B $1.7B $1.8B
 
Property Plant And Equipment $151.9M $120.5M $98.3M $90.4M $83M
Long-Term Investments $1.2B $1.7B $1.9B $1.8B $1.7B
Goodwill $84M $83.9M $83.9M $83.9M $83.9M
Other Intangibles $3.7M $4.5M $4.3M $3.8M $3.5M
Other Long-Term Assets -- -- -- -- --
Total Assets $7.3B $8B $8.1B $8.5B $8.8B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $6.7M $5.4M $195.3M $223.8M $102.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $165.6M $215.7M $340.5M $272.1M $165.7M
 
Long-Term Debt $140.4M $140.1M $106.4M $105.3M $98M
Capital Leases -- -- -- -- --
Total Liabilities $6.4B $7B $7.2B $7.5B $7.6B
 
Common Stock $436.5M $436.5M $436.5M $436.5M $436.5M
Other Common Equity Adj $19.7M $2.4M -$162.3M -$151.3M -$71.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $37.3M $45.1M $60.3M $58.7M $71M
Total Equity $915M $956.4M $886.4M $983M $1.2B
 
Total Liabilities and Equity $7.3B $8B $8.1B $8.5B $8.8B
Cash and Short Terms $1.1B $1.7B $1.9B $1.7B $1.7B
Total Debt $147.2M $145.5M $301.6M $329.1M $200.1M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $92M $81.5M $118.6M $120.5M $124.9M
Depreciation & Amoritzation $35.3M $31.1M $24M $19.1M $15.5M
Stock-Based Compensation $2.8M $3.3M $4.2M $3.6M $4.9M
Change in Accounts Receivable -$245K -$1.1M $2.5M -$7M -$5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $164.6M $154.5M $166.8M $175.5M $187.9M
 
Capital Expenditures $10.5M $2.9M $2.9M $2.4M $6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$333.9M -$582.7M -$598.6M -$784.9M -$358.3M
 
Dividends Paid (Ex Special Dividend) -$29M -$29.8M -$31.3M -$32.1M -$33.1M
Special Dividend Paid
Long-Term Debt Issued -- $10M -- -- --
Long-Term Debt Repaid -$2.7M -$2.9M -$13.5M -$25.5M -$3.5M
Repurchase of Common Stock -$15.1M -$6.4M -$33.1M -$6.8M -$12.5M
Other Financing Activities $18.8M $23.4M $9.4M $6.5M $19M
Cash From Financing $153.6M $587.8M $713.9M $207M $177.2M
 
Beginning Cash (CF) $99.1M $83.4M $243M $525.2M $122.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.7M $159.7M $282.1M -$402.4M $6.9M
Ending Cash (CF) $83.4M $243M $525.2M $122.8M $129.7M
 
Levered Free Cash Flow $154.1M $151.6M $163.9M $173.2M $182M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $20.1M $32.5M $32.7M $32.9M $34.9M
Depreciation & Amoritzation $7.5M $5.8M $4.5M $3.8M $3.1M
Stock-Based Compensation $858K $1.2M $891K $1.2M $1.4M
Change in Accounts Receivable -$589K $583K -$2.5M -$3M $1.2M
Change in Inventories -- -- -- -- --
Cash From Operations $52.7M $18.5M $44.8M $52.2M $68.4M
 
Capital Expenditures -$138K $442K $717K $983K $1.7M
Cash Acquisitions -- -- -- -- --
Cash From Investing $36.5M -$53.9M -$255.3M -$110M $34.8M
 
Dividends Paid (Ex Special Dividend) -$7.4M -$8M -$8.1M -$8.2M -$9.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$367K -$418K -$326K -$328K -$1.1M
Repurchase of Common Stock -- -$9.7M -- -$10.3M --
Other Financing Activities $606K $835K $5.9M -$320K -$365K
Cash From Financing -$115.2M $203.2M $46.4M $56.3M -$203M
 
Beginning Cash (CF) $180.2M $469.4M $281.8M $112.7M $269.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$26M $167.8M -$164.2M -$1.5M -$99.9M
Ending Cash (CF) $154.2M $637.3M $117.6M $111.1M $169.4M
 
Levered Free Cash Flow $52.8M $18.1M $44.1M $51.2M $66.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $77M $117.3M $117.2M $127.6M $129.6M
Depreciation & Amoritzation $31.9M $26.1M $20.3M $16.3M $12.8M
Stock-Based Compensation $3.1M $3.9M $3.8M $4.5M $5.4M
Change in Accounts Receivable -$968K $3M -$2.1M -$7.5M -$2.6M
Change in Inventories -- -- -- -- --
Cash From Operations $148.5M $162.6M $193.4M $187.6M $204.5M
 
Capital Expenditures $2.5M $2.3M $2.8M $3.7M $9.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$589.9M -$292.4M -$876.4M -$420.2M -$169M
 
Dividends Paid (Ex Special Dividend) -$30M -$30.8M -$31.9M -$32.6M -$34.9M
Special Dividend Paid
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$2.9M -$3.5M -$33.9M -$5.2M -$12.7M
Repurchase of Common Stock -- -$36.5M -$9.9M -$12.5M $1K
Other Financing Activities $17.3M $7.8M $15.2M -$1.6M $18.1M
Cash From Financing $468.1M $612.9M $163.2M $226.1M $22.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.7M $483.1M -$519.7M -$6.5M $58.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $146.1M $160.3M $190.7M $183.9M $195.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $55M $90.8M $89.5M $96.5M $101.2M
Depreciation & Amoritzation $23.4M $18.4M $14.8M $12M $9.3M
Stock-Based Compensation $2.4M $3M $2.5M $3.4M $3.9M
Change in Accounts Receivable -$2.4M $1.7M -$2.9M -$3.4M -$489K
Change in Inventories -- -- -- -- --
Cash From Operations $97M $105.1M $131.7M $143.8M $160.3M
 
Capital Expenditures $2M $1.4M $1.3M $2.6M $5.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$587.2M -$296.9M -$574.7M -$210M -$20.7M
 
Dividends Paid (Ex Special Dividend) -$22.4M -$23.4M -$24M -$24.5M -$26.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10M -- -- -- --
Long-Term Debt Repaid -$2.7M -$3.3M -$23.7M -$3.4M -$12.6M
Repurchase of Common Stock -- -$30.1M -$6.8M -$12.5M --
Other Financing Activities $16.9M $1.2M $7.1M -$970K -$1.8M
Cash From Financing $561M $586.1M $35.4M $54.6M -$99.9M
 
Beginning Cash (CF) $385.9M $1B $1.2B $329.5M $479.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $70.9M $394.2M -$407.6M -$11.7M $39.7M
Ending Cash (CF) $456.8M $1.4B $816.3M $317.8M $519.5M
 
Levered Free Cash Flow $95M $103.7M $130.5M $141.2M $154.5M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

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

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 3.98% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 8.75% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 3.58% over the past day.

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

Show me the best stock