Financhill
Buy
64

SCCO Quote, Financials, Valuation and Earnings

Last price:
$100.52
Seasonality move :
0.45%
Day range:
$96.00 - $101.62
52-week range:
$84.33 - $127.34
Dividend yield:
2.67%
P/E ratio:
23.59x
P/S ratio:
6.94x
P/B ratio:
8.72x
Volume:
5.1M
Avg. volume:
1.5M
1-year change:
-0.14%
Market cap:
$79.9B
Revenue:
$11.4B
EPS (TTM):
$4.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8B $10.9B $10B $9.9B $11.4B
Revenue Growth (YoY) 9.6% 36.94% -8.11% -1.51% 15.54%
 
Cost of Revenues $4.7B $4.7B $5.4B $5.5B $5.7B
Gross Profit $3.3B $6.2B $4.6B $4.4B $5.7B
Gross Profit Margin 41.07% 57.01% 45.81% 44.21% 50.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.2M $125.2M $125M $127.2M $130.5M
Other Inc / (Exp) -$27.5M -$18.4M $117.1M $3.6M $5.5M
Operating Expenses $158.8M $168.6M $166.7M $182.2M $191.4M
Operating Income $3.1B $6.1B $4.4B $4.2B $5.6B
 
Net Interest Expenses $347.4M $349.9M $305.1M $240.1M $202.7M
EBT. Incl. Unusual Items $2.7B $5.7B $4.2B $4B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $2.3B $1.6B $1.5B $2B
Net Income to Company $1.6B $3.4B $2.6B $2.4B $3.4B
 
Minority Interest in Earnings -$7.4M -$14.1M -$9.5M -$9.5M -$11.8M
Net Income to Common Excl Extra Items $1.6B $3.4B $2.6B $2.4B $3.4B
 
Basic EPS (Cont. Ops) $1.97 $4.26 $3.39 $3.12 $4.31
Diluted EPS (Cont. Ops) $1.97 $4.26 $3.39 $3.12 $4.31
Weighted Average Basic Share $796.2M $796.2M $778.7M $778.7M $786.1M
Weighted Average Diluted Share $796.2M $796.2M $778.7M $778.7M $786.1M
 
EBITDA $3.9B $6.9B $5.4B $5.1B $6.5B
EBIT $3.1B $6.1B $4.6B $4.3B $5.7B
 
Revenue (Reported) $8B $10.9B $10B $9.9B $11.4B
Operating Income (Reported) $3.1B $6.1B $4.4B $4.2B $5.6B
Operating Income (Adjusted) $3.1B $6.1B $4.6B $4.3B $5.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.8B $2.8B $2.3B $2.8B
Revenue Growth (YoY) 26.75% 20.12% -0.12% -18.6% 21.29%
 
Cost of Revenues $1.2B $1.2B $1.4B $1.4B $1.4B
Gross Profit $1.1B $1.6B $1.4B $917.3M $1.4B
Gross Profit Margin 47.2% 55.94% 50.17% 39.96% 48.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32.2M $32.3M $33.6M $33.1M $34.5M
Other Inc / (Exp) -$5.1M -$10.6M $62.7M -$21.3M -$14.8M
Operating Expenses $43M $49M $44.7M $48.6M $51M
Operating Income $1.1B $1.5B $1.4B $868.7M $1.3B
 
Net Interest Expenses $84.4M $87.3M $64.6M $59.6M $48M
EBT. Incl. Unusual Items $976.9M $1.4B $1.4B $787.8M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $389.7M $595.4M $459.1M $348.7M $446.6M
Net Income to Company $592.6M $836.4M $905.1M $447.2M $796.2M
 
Minority Interest in Earnings -$2.5M -$3.5M -$2.7M -$2.2M -$2.3M
Net Income to Common Excl Extra Items $590.1M $832.9M $902.4M $445M $793.9M
 
Basic EPS (Cont. Ops) $0.74 $1.05 $1.14 $0.56 $1.00
Diluted EPS (Cont. Ops) $0.74 $1.05 $1.14 $0.56 $1.00
Weighted Average Basic Share $796.2M $796.2M $726.5M $764.3M $778.8M
Weighted Average Diluted Share $796.2M $796.2M $726.5M $764.3M $778.8M
 
EBITDA $1.3B $1.7B $1.6B $1.1B $1.5B
EBIT $1.1B $1.5B $1.5B $868.7M $1.3B
 
Revenue (Reported) $2.4B $2.8B $2.8B $2.3B $2.8B
Operating Income (Reported) $1.1B $1.5B $1.4B $868.7M $1.3B
Operating Income (Adjusted) $1.1B $1.5B $1.5B $868.7M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8B $10.9B $10B $9.9B $11.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $4.7B $5.4B $5.5B $5.7B
Gross Profit $3.3B $6.2B $4.6B $4.4B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $126.1M $125.1M $125M $127.2M $130.4M
Other Inc / (Exp) -$27.5M -$18.4M $117M $3.7M $5.5M
Operating Expenses $158.7M $168.6M $166.6M $182.2M $191.4M
Operating Income $3.1B $6.1B $4.4B $4.2B $5.6B
 
Net Interest Expenses $347.6M $349.9M $305M $240.1M $202.8M
EBT. Incl. Unusual Items $2.7B $5.7B $4.2B $4B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $2.3B $1.6B $1.5B $2B
Net Income to Company $1.6B $3.4B $2.6B $2.4B $3.4B
 
Minority Interest in Earnings -$7.4M -$14.1M -$9.6M -$9.5M -$11.8M
Net Income to Common Excl Extra Items $1.6B $3.4B $2.6B $2.4B $3.4B
 
Basic EPS (Cont. Ops) $1.97 $4.27 $3.32 $3.07 $4.26
Diluted EPS (Cont. Ops) $1.97 $4.27 $3.32 $3.07 $4.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.9B $6.9B $5.4B $5.1B $6.5B
EBIT $3.1B $6.1B $4.6B $4.3B $5.7B
 
Revenue (Reported) $8B $10.9B $10B $9.9B $11.4B
Operating Income (Reported) $3.1B $6.1B $4.4B $4.2B $5.6B
Operating Income (Adjusted) $3.1B $6.1B $4.6B $4.3B $5.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $10.9B $10B $9.9B $11.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.7B $5.4B $5.5B $5.7B --
Gross Profit $6.2B $4.6B $4.4B $5.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $125.1M $125M $127.2M $130.4M --
Other Inc / (Exp) -$18.4M $117M $3.7M $5.5M --
Operating Expenses $168.6M $166.6M $182.2M $191.4M --
Operating Income $6.1B $4.4B $4.2B $5.6B --
 
Net Interest Expenses $349.9M $305M $240.1M $202.8M --
EBT. Incl. Unusual Items $5.7B $4.2B $4B $5.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3B $1.6B $1.5B $2B --
Net Income to Company $3.4B $2.6B $2.4B $3.4B --
 
Minority Interest in Earnings -$14.1M -$9.6M -$9.5M -$11.8M --
Net Income to Common Excl Extra Items $3.4B $2.6B $2.4B $3.4B --
 
Basic EPS (Cont. Ops) $4.27 $3.32 $3.07 $4.26 --
Diluted EPS (Cont. Ops) $4.27 $3.32 $3.07 $4.26 --
Weighted Average Basic Share $3.2B $3.1B $3.1B $3.2B --
Weighted Average Diluted Share $3.2B $3.1B $3.1B $3.2B --
 
EBITDA $6.9B $5.4B $5.1B $6.5B --
EBIT $6.1B $4.6B $4.3B $5.7B --
 
Revenue (Reported) $10.9B $10B $9.9B $11.4B --
Operating Income (Reported) $6.1B $4.4B $4.2B $5.6B --
Operating Income (Adjusted) $6.1B $4.6B $4.3B $5.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $3B $2.1B $1.2B $3.3B
Short Term Investments $410.8M $486.9M $208.3M $599.3M $245.3M
Accounts Receivable, Net $1.1B $1.4B $1.5B $1.2B $1.2B
Inventory $950.2M $972.9M $1B $1B $1B
Prepaid Expenses $104.8M $197.7M $377.6M $395.4M $346.7M
Other Current Assets $29.2M $33.5M $44.4M $38.1M $31.5M
Total Current Assets $4.8B $6.1B $5.2B $4.4B $6.2B
 
Property Plant And Equipment $10.5B $10.5B $10.5B $10.6B $10.7B
Long-Term Investments $114.3M $115.4M $110.8M $108.2M $111.9M
Goodwill $41.9M $41.9M $41.9M $41.9M $41.9M
Other Intangibles $15.9M $13.8M $13.2M $11.3M $7.9M
Other Long-Term Assets $1.2B $1.2B $1.2B $1.2B $1.4B
Total Assets $16.9B $18.3B $17.3B $16.7B $18.7B
 
Accounts Payable $594.6M $591.9M $657.6M $652.6M $615.2M
Accrued Expenses $378.7M $451.9M $362.7M $379.6M $416M
Current Portion Of Long-Term Debt -- $299.7M -- -- $499.8M
Current Portion Of Capital Lease Obligations $70.6M $73.9M $77.3M $78M $81.8M
Other Current Liabilities -- -- -- -- $100K
Total Current Liabilities $1.4B $2.3B $1.2B $1.4B $2.2B
 
Long-Term Debt $6.5B $6.2B $6.3B $6.3B $5.8B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $10.1B $9.1B $9.2B $9.5B
 
Common Stock $8.8M $8.8M $8.8M $8.8M $8.8M
Other Common Equity Adj -$8.4M -$9.4M -$9M -$8M -$2.2M
Common Equity $7.2B $8.1B $8.1B $7.4B $9.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51.2M $58.6M $62.7M $63.1M $66.6M
Total Equity $7.3B $8.2B $8.1B $7.5B $9.2B
 
Total Liabilities and Equity $16.9B $18.3B $17.3B $16.7B $18.7B
Cash and Short Terms $2.6B $3.5B $2.3B $1.8B $3.5B
Total Debt $6.5B $6.5B $6.3B $6.3B $6.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $3B $2.1B $1.2B $3.3B
Short Term Investments $410.8M $486.9M $208.3M $599.3M $245.3M
Accounts Receivable, Net $1.1B $1.4B $1.5B $1.2B $1.2B
Inventory $950.2M $972.9M $1B $1B $1B
Prepaid Expenses $104.8M $197.7M $377.6M $395.4M $346.7M
Other Current Assets $29.2M $33.5M $44.4M $38.1M $31.5M
Total Current Assets $4.8B $6.1B $5.2B $4.4B $6.2B
 
Property Plant And Equipment $10.5B $10.5B $10.5B $10.6B $10.7B
Long-Term Investments $114.3M $115.4M $110.8M $108.2M $111.9M
Goodwill $41.9M $41.9M $41.9M $41.9M $41.9M
Other Intangibles $15.9M $13.8M $13.2M $11.3M $7.9M
Other Long-Term Assets $1.2B $1.2B $1.2B $1.2B $1.4B
Total Assets $16.9B $18.3B $17.3B $16.7B $18.7B
 
Accounts Payable $594.6M $591.9M $657.6M $652.6M $615.2M
Accrued Expenses $378.7M $451.9M $362.7M $379.6M $416M
Current Portion Of Long-Term Debt -- $299.7M -- -- $499.8M
Current Portion Of Capital Lease Obligations $70.6M $73.9M $77.3M $78M $81.8M
Other Current Liabilities -- -- -- -- $100K
Total Current Liabilities $1.4B $2.3B $1.2B $1.4B $2.2B
 
Long-Term Debt $6.5B $6.2B $6.3B $6.3B $5.8B
Capital Leases -- -- -- -- --
Total Liabilities $9.7B $10.1B $9.1B $9.2B $9.5B
 
Common Stock $8.8M $8.8M $8.8M $8.8M $8.8M
Other Common Equity Adj -$8.4M -$9.4M -$9M -$8M -$2.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51.2M $58.6M $62.7M $63.1M $66.6M
Total Equity $7.3B $8.2B $8.1B $7.5B $9.2B
 
Total Liabilities and Equity $16.9B $18.3B $17.3B $16.7B $18.7B
Cash and Short Terms $2.6B $3.5B $2.3B $1.8B $3.5B
Total Debt $6.5B $6.5B $6.3B $6.3B $6.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $3.4B $2.6B $2.4B $3.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$236M -$289.8M -$35.4M $253M -$48.5M
Change in Inventories $223.6M $4.7M -$7.7M -$60.4M -$56.1M
Cash From Operations $2.8B $4.3B $2.8B $3.6B $4.4B
 
Capital Expenditures $592.2M $892.3M $948.5M $1B $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$915.8M -$972.9M -$666.8M -$1.4B -$673.3M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$2.5B -$2.7B -$3.1B -$1.6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$400M -- -$300M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.7M -$6.4M -$5.2M -$8.8M -$8M
Cash From Financing -$1.6B -$2.5B -$3B -$3.1B -$1.6B
 
Beginning Cash (CF) $1.9B $2.2B $3B $2.1B $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $304.5M $839.3M -$875.3M -$926.5M $2.1B
Ending Cash (CF) $2.2B $3B $2.1B $1.2B $3.3B
 
Levered Free Cash Flow $2.2B $3.4B $1.9B $2.6B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $592.6M $836.4M $905.1M $447.2M $796.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$113.4M $134.7M -$328.3M -$10.1M $340.6M
Change in Inventories $67.8M $13M $50.2M -$73.6M -$60.6M
Cash From Operations $1.1B $1.2B $1.1B $541M $1.4B
 
Capital Expenditures $243.4M $196.8M $290.9M $255.4M $235.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$618.2M -$60.8M -$495.8M -$607M -$161.8M
 
Dividends Paid (Ex Special Dividend) -$386.5M -$773M -$386.5M -$773.1M -$549.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.7M -$2.1M -$1.2M -$2.4M -$4.1M
Cash From Financing -$388.2M -$775.1M -$687.7M -$775.5M -$554M
 
Beginning Cash (CF) $2.1B $2.6B $2.2B $2B $2.7B
Foreign Exchange Rate Adjustment -$51M $26.5M -$13.2M $25.9M -$41.3M
Additions / Reductions $89.2M $391.8M -$101.6M -$841.5M $644.6M
Ending Cash (CF) $2.2B $3B $2.1B $1.2B $3.3B
 
Levered Free Cash Flow $852.2M $1B $791M $285.6M $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $3.4B $2.6B $2.4B $3.4B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$236M -$289.8M -$35.4M $253M -$48.5M
Change in Inventories $223.6M $4.7M -$7.7M -$60.4M -$56.1M
Cash From Operations $2.8B $4.3B $2.8B $3.6B $4.4B
 
Capital Expenditures $592.2M $892.3M $948.5M $1B $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$915.8M -$972.9M -$666.8M -$1.4B -$673.3M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$2.5B -$2.7B -$3.1B -$1.6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.7M -$6.4M -$5.2M -$8.8M -$8M
Cash From Financing -$1.6B -$2.5B -$3B -$3.1B -$1.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $304.5M $839.3M -$875.3M -$926.5M $2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $3.4B $1.9B $2.6B $3.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.4B $2.6B $2.4B $3.4B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$289.8M -$35.4M $253M -$48.5M --
Change in Inventories $4.7M -$7.7M -$60.4M -$56.1M --
Cash From Operations $4.3B $2.8B $3.6B $4.4B --
 
Capital Expenditures $892.3M $948.5M $1B $1B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$972.9M -$666.8M -$1.4B -$673.3M --
 
Dividends Paid (Ex Special Dividend) -$2.5B -$2.7B -$3.1B -$1.6B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.4M -$5.2M -$8.8M -$8M --
Cash From Financing -$2.5B -$3B -$3.1B -$1.6B --
 
Beginning Cash (CF) $9.4B $10.1B $8.5B $6.9B --
Foreign Exchange Rate Adjustment -$20.9M -$57M $8.3M $3.4M --
Additions / Reductions $839.3M -$875.3M -$926.5M $2.1B --
Ending Cash (CF) $10.2B $9.2B $7.6B $9B --
 
Levered Free Cash Flow $3.4B $1.9B $2.6B $3.4B --

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

GET BETTER TRADE IDEAS

Popular

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

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

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 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

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

Show me the best stock