Financhill
Buy
70

SAPGF Quote, Financials, Valuation and Earnings

Last price:
$266.87
Seasonality move :
6.42%
Day range:
$265.57 - $269.37
52-week range:
$174.23 - $293.43
Dividend yield:
0.9%
P/E ratio:
93.36x
P/S ratio:
8.51x
P/B ratio:
6.56x
Volume:
665
Avg. volume:
68.1K
1-year change:
35.78%
Market cap:
$310.4B
Revenue:
$37B
EPS (TTM):
$2.85
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.2B $31.9B $31.1B $33.8B $37B
Revenue Growth (YoY) 1.22% 2.14% -2.38% 8.53% 9.49%
 
Cost of Revenues $9B $8.5B $8.5B $9.4B $10B
Gross Profit $22.2B $23.3B $22.7B $24.4B $27B
Gross Profit Margin 71.16% 73.22% 72.77% 72.21% 72.95%
 
R&D Expenses $5.1B $6.2B $6.4B $6.8B $7.1B
Selling, General & Admin $9.7B $9.5B $9.7B $11B $11.4B
Other Inc / (Exp) $961.6M $2.7B -$1.4B -$391.9M -$3B
Operating Expenses $14.7B $15.7B $16.3B $17.9B $18.5B
Operating Income $7.6B $7.6B $6.4B $6.5B $8.5B
 
Net Interest Expenses $276.4M $278M $205.6M $336.7M $247.9M
EBT. Incl. Unusual Items $8.2B $10.1B $4.8B $5.8B $5.2B
Earnings of Discontinued Ops. -- -$1.7B -$1.4B $2.6B --
Income Tax Expense $2.2B $2B $1.5B $1.9B $1.7B
Net Income to Company $6B $8.1B $3.2B $3.9B $3.4B
 
Minority Interest in Earnings -$157.6M -$143.2M $607.4M $189.5M -$28.1M
Net Income to Common Excl Extra Items $5.9B $6.2B $2.4B $6.6B $3.4B
 
Basic EPS (Cont. Ops) $4.97 $5.28 $2.06 $5.69 $2.90
Diluted EPS (Cont. Ops) $4.97 $5.28 $2.05 $5.63 $2.87
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $10.7B $12.2B $6.7B $7.7B $7B
EBIT $8.7B $10.4B $5B $6.3B $5.6B
 
Revenue (Reported) $31.2B $31.9B $31.1B $33.8B $37B
Operating Income (Reported) $7.6B $7.6B $6.4B $6.5B $8.5B
Operating Income (Adjusted) $8.7B $10.4B $5B $6.3B $5.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9B $8.1B $8.2B $9.1B $10B
Revenue Growth (YoY) 0.96% -9.78% 1.66% 10.61% 9.61%
 
Cost of Revenues $2.3B $1.6B $2.2B $2.4B $2.6B
Gross Profit $6.7B $6.5B $6B $6.7B $7.4B
Gross Profit Margin 74.77% 79.83% 73.36% 73.26% 74.03%
 
R&D Expenses $1.3B $1.7B $1.6B $1.8B $1.8B
Selling, General & Admin $2.4B $1.2B $2.5B $2.8B $3.1B
Other Inc / (Exp) $146.7M $3.2B -$178.9M -$148.6M $235.6M
Operating Expenses $3.6B $2.9B $4.2B $4.6B $4.9B
Operating Income $3.2B $3.6B $1.9B $2B $2.5B
 
Net Interest Expenses $77.5M $2.6B $644.2M -- $376.3M
EBT. Incl. Unusual Items $3.2B $4.1B $1.1B $1.9B $2.4B
Earnings of Discontinued Ops. -- -- -$279.1M -- --
Income Tax Expense $920.5M $832.6M $458.1M $655.8M $630M
Net Income to Company $2.1B $3.4B $1.8B -$1.2B $1.7B
 
Minority Interest in Earnings -$31M $14.9M $218.8M $21.5M -$16M
Net Income to Common Excl Extra Items $2.3B $1.7B $553.2M $1.3B $1.7B
 
Basic EPS (Cont. Ops) $1.93 $1.41 $0.48 $1.10 $1.46
Diluted EPS (Cont. Ops) $1.93 $1.41 $0.48 $1.09 $1.45
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.1B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $3.9B $4.5B $1.5B $1.8B $2.4B
EBIT $3.3B $4.2B $1.1B $1.4B $2B
 
Revenue (Reported) $9B $8.1B $8.2B $9.1B $10B
Operating Income (Reported) $3.2B $3.6B $1.9B $2B $2.5B
Operating Income (Adjusted) $3.3B $4.2B $1.1B $1.4B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $31.3B $31.9B $31.1B $33.8B $37B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $8.6B $8.5B $9.4B $10B
Gross Profit $22.3B $23.3B $22.6B $24.4B $27B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1B $6.2B $6.4B $6.8B $7B
Selling, General & Admin $9.6B $9.6B $9.7B $11B $11.4B
Other Inc / (Exp) $984.4M $4.4B -$970.5M -$388.6M -$3.1B
Operating Expenses $14.6B $15.7B $16.2B $17.9B $18.5B
Operating Income $7.6B $7.6B $6.4B $6.5B $8.4B
 
Net Interest Expenses $277.4M $2B $615.8M $337.9M $243.2M
EBT. Incl. Unusual Items $8.3B $10B $4.8B $5.8B $5.1B
Earnings of Discontinued Ops. -- -- -$1B $2.5B --
Income Tax Expense $2.2B $2B $1.5B $1.9B $1.7B
Net Income to Company $6B $8.1B $3.2B $3.9B $3.4B
 
Minority Interest in Earnings -$160.9M -$147.5M $490.1M $226.5M -$27.3M
Net Income to Common Excl Extra Items $5.9B $6.2B $2.7B $6.6B $3.4B
 
Basic EPS (Cont. Ops) $5.03 $5.26 $2.07 $5.67 $2.88
Diluted EPS (Cont. Ops) $5.03 $5.26 $2.06 $5.63 $2.85
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.8B $12.2B $6.7B $7.8B $7B
EBIT $8.7B $10.3B $5B $6.3B $5.6B
 
Revenue (Reported) $31.3B $31.9B $31.1B $33.8B $37B
Operating Income (Reported) $7.6B $7.6B $6.4B $6.5B $8.4B
Operating Income (Adjusted) $8.7B $10.3B $5B $6.3B $5.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $31.9B $31.1B $33.8B $37B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.6B $8.5B $9.4B $10B --
Gross Profit $23.3B $22.6B $24.4B $27B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.2B $6.4B $6.8B $7B --
Selling, General & Admin $9.6B $9.7B $11B $11.4B --
Other Inc / (Exp) $4.4B -$970.5M -$388.6M -$3.1B --
Operating Expenses $15.7B $16.2B $17.9B $18.5B --
Operating Income $7.6B $6.4B $6.5B $8.4B --
 
Net Interest Expenses $2.8B $730.9M $392.8M $426.3M --
EBT. Incl. Unusual Items $10B $4.8B $5.8B $5.1B --
Earnings of Discontinued Ops. -- -$1B $2.5B -- --
Income Tax Expense $2B $1.5B $1.9B $1.7B --
Net Income to Company $8.1B $3.2B $3.9B $3.4B --
 
Minority Interest in Earnings -$147.5M $490.1M $226.5M -$27.3M --
Net Income to Common Excl Extra Items $6.2B $2.7B $6.6B $3.4B --
 
Basic EPS (Cont. Ops) $5.26 $2.07 $5.67 $2.88 --
Diluted EPS (Cont. Ops) $5.26 $2.06 $5.63 $2.85 --
Weighted Average Basic Share $4.7B $4.7B $4.7B $4.7B --
Weighted Average Diluted Share $4.7B $4.7B $4.7B $4.7B --
 
EBITDA $12.2B $6.7B $7.8B $7B --
EBIT $10.3B $5B $6.3B $5.6B --
 
Revenue (Reported) $31.9B $31.1B $33.8B $37B --
Operating Income (Reported) $7.6B $6.4B $6.5B $8.4B --
Operating Income (Adjusted) $10.3B $5B $6.3B $5.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.5B $10.1B $9.7B $9B $10B
Short Term Investments $2B $3.1B $914.8M $3.7B $1.7B
Accounts Receivable, Net $7.6B $6.7B $6.2B $6.5B $6.5B
Inventory -- -- -- -- --
Prepaid Expenses -- $665.7M $887.9M $933M $1B
Other Current Assets $1.6B $935.2M $32.2M $48.6M $91.6M
Total Current Assets $18.5B $22.7B $19.9B $22.7B $22.3B
 
Property Plant And Equipment $6.2B $5.6B $5.3B $4.7B $4.7B
Long-Term Investments $4.3B $6.7B $5.7B $5.8B $6.8B
Goodwill $33.9B $35.2B $35.5B $32.1B $32.4B
Other Intangibles $4.7B $4.5B $4.1B $2.8B $2.8B
Other Long-Term Assets $2.1B $2.7B -$1.1M -- $1M
Total Assets $71.9B $80.6B $77.4B $75.5B $77.1B
 
Accounts Payable $1.7B $1.8B $2.3B $2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $678.9M $3.2B $3.3B $1.3B $3.3B
Current Portion Of Capital Lease Obligations $467.4M $460.8M $374.3M $325M $307M
Other Current Liabilities $599M $415.5M $508.3M $348.2M $373.6M
Total Current Liabilities $15.8B $18.3B $18.7B $16.2B $19.9B
 
Long-Term Debt $14.6B $10.5B $7.5B $6.7B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $35.1B $33.6B $31.4B $27.6B $29.5B
 
Common Stock $1.5B $1.4B $1.3B $1.4B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity $36.5B $44B $43.1B $47.7B $47.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $259.5M $3B $2.9B $275.2M $382.9M
Total Equity $36.8B $47B $46B $48B $47.7B
 
Total Liabilities and Equity $71.9B $80.6B $77.4B $75.5B $77.1B
Cash and Short Terms $8.5B $13.2B $10.6B $12.7B $11.7B
Total Debt $16.4B $14.7B $11.7B $7.9B $9.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $6.5B $10.1B $9.7B $9B $10B
Short Term Investments $2B $3.1B $914.8M $3.7B $1.7B
Accounts Receivable, Net $7.6B $6.7B $6.2B $6.5B $6.5B
Inventory -- -- -- -- --
Prepaid Expenses -- $665.7M $887.9M $933M $1B
Other Current Assets $1.6B $935.2M $32.2M $48.6M $91.6M
Total Current Assets $18.5B $22.7B $19.9B $22.7B $22.3B
 
Property Plant And Equipment $6.2B $5.6B $5.3B $4.7B $4.7B
Long-Term Investments $4.3B $6.7B $5.7B $5.8B $6.8B
Goodwill $33.9B $35.2B $35.5B $32.1B $32.4B
Other Intangibles $4.7B $4.5B $4.1B $2.8B $2.8B
Other Long-Term Assets $2.1B $2.7B -$1.1M -- $1M
Total Assets $71.9B $80.6B $77.4B $75.5B $77.1B
 
Accounts Payable $1.7B $1.8B $2.3B $2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $678.9M $3.2B $3.3B $1.3B $3.3B
Current Portion Of Capital Lease Obligations $467.4M $460.8M $374.3M $325M $307M
Other Current Liabilities $599M $415.5M $508.3M $348.2M $373.6M
Total Current Liabilities $15.8B $18.3B $18.7B $16.2B $19.9B
 
Long-Term Debt $14.6B $10.5B $7.5B $6.7B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $35.1B $33.6B $31.4B $27.6B $29.5B
 
Common Stock $1.5B $1.4B $1.3B $1.4B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $259.5M $3B $2.9B $275.2M $382.9M
Total Equity $36.8B $47B $46B $48B $47.7B
 
Total Liabilities and Equity $71.9B $80.6B $77.4B $75.5B $77.1B
Cash and Short Terms $8.5B $13.2B $10.6B $12.7B $11.7B
Total Debt $16.4B $14.7B $11.7B $7.9B $9.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6B $8.1B $3.2B $3.9B $3.4B
Depreciation & Amoritzation $2.1B $1.8B $1.7B $1.5B $1.4B
Stock-Based Compensation $1.2B $1.6B $1.5B $2.4B $2.6B
Change in Accounts Receivable $937.6M $588M $206.7M -$425.5M -$267.3M
Change in Inventories -- -- -- -- --
Cash From Operations $8.2B $7.4B $6B $6.9B $5.6B
 
Capital Expenditures $931.9M $829.4M $924.9M $849.8M $862.6M
Cash Acquisitions -$524.2M -$1.3B -$411.3M -$1.4B -$1.2B
Cash From Investing -$3.4B -$3.6B $703.4M $980.8M -$710M
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.6B -$3B -$2.6B -$2.8B
Special Dividend Paid
Long-Term Debt Issued $2.4B $2B $166.6M $14.1M $3B
Long-Term Debt Repaid -$3.2B -$2.8B -$2B -$4.8B -$1.6B
Repurchase of Common Stock -$1.7B -- -$1.6B -$1B -$2.3B
Other Financing Activities $38.8M -$65.1M -$12.7M -$15.2M -$14.1M
Cash From Financing -$4.6B -$66.3M -$6.7B -$8.4B -$3.7B
 
Beginning Cash (CF) $6.1B $6.3B $9.4B $9.8B $8.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $241M $3.7B -$25.3M -$537M $1.2B
Ending Cash (CF) $6.1B $10.5B $9.5B $8.8B $10.4B
 
Levered Free Cash Flow $7.3B $6.5B $5B $6B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $3.4B $1.8B -$1.2B $1.7B
Depreciation & Amoritzation $490.1M $276.3M $466M $351.9M $348.3M
Stock-Based Compensation -$6.3M -$732.6M $565.2M $577.5M $585.2M
Change in Accounts Receivable -$1.3B -$1.4B -$1.1B -$1.2B -$1.3B
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $1.5B $2.3B $2.1B -$696M
 
Capital Expenditures $169.4M $185.6M $234.8M $202M $281.9M
Cash Acquisitions -$452.9M -$51.7M $272.7M -$1.3B $8.5M
Cash From Investing -$2.2B -$1.7B $629.9M -$2.2B -$31.4M
 
Dividends Paid (Ex Special Dividend) $51M -$9M -$135.3M $14.8M $44.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$38.5M $101.3M $128.3M $14.1M $1.6B
Long-Term Debt Repaid -$1.6B -$129.9M -$623.5M -$740.3M -$1.4B
Repurchase of Common Stock -$836.2M -- -$70.8M -$245.6M -$492.2M
Other Financing Activities $110.2M -$2.2B $440.7K -$41.3M $227K
Cash From Financing -$2.3B $1.1B -$748.5M -$998.5M -$196.7M
 
Beginning Cash (CF) $8.7B $9.4B $7.4B $10.2B $11B
Foreign Exchange Rate Adjustment -$184.8M $188.3M -$497.4M -$280.7M $463.8M
Additions / Reductions -$2.3B $952.5M $2.2B -$1.1B -$925.3M
Ending Cash (CF) $6.1B $10.5B $9.5B $8.8B $10.4B
 
Levered Free Cash Flow $2.1B $1.3B $2.1B $1.9B -$978M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $6B $8.1B $3.2B $3.9B $3.4B
Depreciation & Amoritzation $2.1B $1.8B $1.7B $1.5B $1.4B
Stock-Based Compensation $1.2B $1.6B $1.5B $2.4B $2.6B
Change in Accounts Receivable $937.6M $588M $206.7M -$425.5M -$267.3M
Change in Inventories -- -- -- -- --
Cash From Operations $8.2B $7.4B $6B $6.9B $5.6B
 
Capital Expenditures $931.9M $829.4M $924.9M $849.8M $862.6M
Cash Acquisitions -$524.2M -$1.3B -$411.3M -$1.4B -$1.2B
Cash From Investing -$3.4B -$3.6B $703.4M $980.8M -$710M
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.6B -$3B -$2.6B -$2.8B
Special Dividend Paid
Long-Term Debt Issued $2.4B $2B -- $14.1M $3B
Long-Term Debt Repaid -$3.2B -$2.8B -$2B -$4.8B -$1.6B
Repurchase of Common Stock -$1.7B -- -$1.6B -$1B -$2.3B
Other Financing Activities -- -$65.1M -$12.7M -$15.2M --
Cash From Financing -$4.6B -$66.3M -$6.7B -$8.4B -$3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $241M $3.7B -$25.3M -$537M $1.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.3B $6.5B $5B $6B $4.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8.1B $3.2B $3.9B $3.4B --
Depreciation & Amoritzation $1.8B $1.7B $1.5B $1.4B --
Stock-Based Compensation $1.6B $1.5B $2.4B $2.6B --
Change in Accounts Receivable $588M $206.7M -$425.5M -$267.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $7.4B $6B $6.9B $5.6B --
 
Capital Expenditures $829.4M $924.9M $849.8M $862.6M --
Cash Acquisitions -$1.3B -$411.3M -$1.4B -$1.2B --
Cash From Investing -$3.6B $703.4M $980.8M -$710M --
 
Dividends Paid (Ex Special Dividend) -$2.6B -$3B -$2.6B -$2.8B --
Special Dividend Paid -- $523.6K -- -- --
Long-Term Debt Issued $2B $166.6M $14.1M $3B --
Long-Term Debt Repaid -$2.8B -$2B -$4.8B -$1.6B --
Repurchase of Common Stock -- -$1.6B -$1B -$2.3B --
Other Financing Activities -$65.1M -$12.7M -$15.2M -$14.1M --
Cash From Financing -$66.3M -$6.7B -$8.4B -$3.7B --
 
Beginning Cash (CF) $37.6B $35.3B $45.5B $38.4B --
Foreign Exchange Rate Adjustment $572.7M $141.3M -$420.1M $360.4M --
Additions / Reductions $3.7B -$25.3M -$537M $1.2B --
Ending Cash (CF) $41.7B $34.8B $44.6B $40B --
 
Levered Free Cash Flow $6.5B $5B $6B $4.8B --

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

GET BETTER TRADE IDEAS

Popular

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Why Did Signet Jewelers Stock Go Up So Much?
Why Did Signet Jewelers Stock Go Up So Much?

Signet Jewelers (NYSE:SIG) is the largest diamond retailer in the…

Why Did HealthEquity Stock Fall So Much?
Why Did HealthEquity Stock Fall So Much?

HealthEquity (NASDAQ:HQY) is a fintech company that acts as an…

Stock Ideas

Buy
56
Is AAPL Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 37x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
44
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
69
CNXC alert for Mar 28

Concentrix [CNXC] is down 12.39% over the past day.

Buy
74
SLNO alert for Mar 28

Soleno Therapeutics [SLNO] is up 6.8% over the past day.

Buy
51
CAR alert for Mar 28

Avis Budget Group [CAR] is up 0.71% over the past day.

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

Show me the best stock