Financhill
Buy
60

SIEGY Quote, Financials, Valuation and Earnings

Last price:
$99.84
Seasonality move :
-1.29%
Day range:
$100.03 - $100.98
52-week range:
$83.64 - $103.19
Dividend yield:
2.51%
P/E ratio:
17.93x
P/S ratio:
1.92x
P/B ratio:
2.76x
Volume:
158.6K
Avg. volume:
125.5K
1-year change:
14.3%
Market cap:
$158.2B
Revenue:
$82.4B
EPS (TTM):
$5.63
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $61.9B $74.4B $78.1B $80.1B $82.4B
Revenue Growth (YoY) -6.17% 20.19% 4.94% 2.51% 2.89%
 
Cost of Revenues $39.6B $47.2B $50B $48.9B $50B
Gross Profit $22.3B $27.2B $28B $31.1B $32.4B
Gross Profit Margin 35.99% 36.52% 35.91% 38.88% 39.28%
 
R&D Expenses $5.1B $5.8B $6.1B $6.5B $6.8B
Selling, General & Admin $12B $13.4B $13.9B $14.5B $15.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $17.4B $19.5B $20.1B $21.1B $22.1B
Operating Income $4.9B $7.7B $7.9B $10.1B $10.3B
 
Net Interest Expenses -- -- $47.7M -- --
EBT. Incl. Unusual Items $6.2B $9B $7.8B $11.9B $12.2B
Earnings of Discontinued Ops. $49.3M $1.3B -$22.8M $3.2M $92.2M
Income Tax Expense $1.5B $2.2B $3B $2.8B $2.5B
Net Income to Company $4.7B $8B $4.8B $9.1B $9.8B
 
Minority Interest in Earnings -$190.5M -$641.8M -$725.8M -$619M -$749.6M
Net Income to Common Excl Extra Items $4.5B $7.4B $4B $8.5B $9B
 
Basic EPS (Cont. Ops) $2.80 $4.59 $2.52 $5.37 $5.71
Diluted EPS (Cont. Ops) $2.76 $4.54 $2.49 $5.30 $5.63
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $10.5B $13.4B $12.4B $17.1B $17.5B
EBIT $7.1B $9.7B $8.5B $13.4B $14.1B
 
Revenue (Reported) $61.9B $74.4B $78.1B $80.1B $82.4B
Operating Income (Reported) $4.9B $7.7B $7.9B $10.1B $10.3B
Operating Income (Adjusted) $7.1B $9.7B $8.5B $13.4B $14.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $17.9B $20.6B $20.7B $22.4B $22.9B
Revenue Growth (YoY) -1.66% 14.87% 0.75% 8.32% 1.96%
 
Cost of Revenues $11.8B $13.1B $13B $13.6B $14.2B
Gross Profit $6.1B $7.4B $7.7B $8.8B $8.7B
Gross Profit Margin 34.07% 36.16% 37.29% 39.37% 38.09%
 
R&D Expenses $1.4B $1.7B $1.6B $1.8B $1.8B
Selling, General & Admin $3.2B $3.8B $3.7B $4B $4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.5B $5.6B $6.1B $5.7B $5.8B
Operating Income $1.6B $1.8B $1.6B $3.2B $2.9B
 
Net Interest Expenses -- -- $95.7M -- --
EBT. Incl. Unusual Items $1.7B $2.2B $3.9B $3.1B $3.2B
Earnings of Discontinued Ops. $943.7M $70.7M -$2M -$15.2M -$67.1M
Income Tax Expense $445.5M $674.4M $960M $1B $799.6M
Net Income to Company $2.2B $1.5B $3.2B $1.9B $2.3B
 
Minority Interest in Earnings -$141.5M -$192.2M -$213.6M -$200.3M -$236.5M
Net Income to Common Excl Extra Items $2.1B $1.4B $2.7B $1.9B $2.1B
 
Basic EPS (Cont. Ops) $1.29 $0.85 $1.70 $1.18 $1.33
Diluted EPS (Cont. Ops) $1.27 $0.85 $1.68 $1.17 $1.31
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.6B $1.6B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.6B $1.6B
 
EBITDA $2.9B $3.3B $5B $4.4B $4.6B
EBIT $1.9B $2.4B $4.1B $3.5B $3.7B
 
Revenue (Reported) $17.9B $20.6B $20.7B $22.4B $22.9B
Operating Income (Reported) $1.6B $1.8B $1.6B $3.2B $2.9B
Operating Income (Adjusted) $1.9B $2.4B $4.1B $3.5B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $62.6B $74.4B $77.7B $81.6B $83.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $40.2B $47.2B $49.8B $50.1B $51.2B
Gross Profit $22.4B $27.2B $27.9B $31.4B $32.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1B $5.8B $6B $6.6B $6.8B
Selling, General & Admin $12B $13.4B $13.9B $14.7B $15.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.9B $19.5B $20B $21.1B $22.2B
Operating Income $5.5B $7.7B $7.9B $10.3B $10.5B
 
Net Interest Expenses -- -- $2M -- --
EBT. Incl. Unusual Items $6.2B $9B $7.7B $12B $12.3B
Earnings of Discontinued Ops. $64.7M $1.3B -$22.1M $33.3M $96M
Income Tax Expense $1.5B $2.2B $2.9B $2.9B $2.6B
Net Income to Company $4.7B $8B $4.8B $9.1B $9.8B
 
Minority Interest in Earnings -$195.6M -$641.3M -$723.7M -$619M -$751.6M
Net Income to Common Excl Extra Items $4.6B $7.4B $4B $8.5B $9B
 
Basic EPS (Cont. Ops) $2.83 $4.60 $2.50 $5.37 $5.71
Diluted EPS (Cont. Ops) $2.80 $4.54 $2.45 $5.31 $5.63
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.6B $13.4B $12.3B $17.3B $17.7B
EBIT $7.1B $9.7B $8.4B $13.4B $14.2B
 
Revenue (Reported) $62.6B $74.4B $77.7B $81.6B $83.9B
Operating Income (Reported) $5.5B $7.7B $7.9B $10.3B $10.5B
Operating Income (Adjusted) $7.1B $9.7B $8.4B $13.4B $14.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74.4B $77.7B $81.6B $83.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $47.2B $49.8B $50.1B $51.2B --
Gross Profit $27.2B $27.9B $31.4B $32.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.8B $6B $6.6B $6.8B --
Selling, General & Admin $13.4B $13.9B $14.7B $15.4B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $19.5B $20B $21.1B $22.2B --
Operating Income $7.7B $7.9B $10.3B $10.5B --
 
Net Interest Expenses -- $659.2M -- -- --
EBT. Incl. Unusual Items $9B $7.7B $12B $12.3B --
Earnings of Discontinued Ops. $1.3B -$22.1M $33.3M $96M --
Income Tax Expense $2.2B $2.9B $2.9B $2.6B --
Net Income to Company $8B $4.8B $9.1B $9.8B --
 
Minority Interest in Earnings -$641.3M -$723.7M -$619M -$751.6M --
Net Income to Common Excl Extra Items $7.4B $4B $8.5B $9B --
 
Basic EPS (Cont. Ops) $4.60 $2.50 $5.37 $5.71 --
Diluted EPS (Cont. Ops) $4.54 $2.45 $5.31 $5.63 --
Weighted Average Basic Share $6.4B $6.4B $6.3B $6.3B --
Weighted Average Diluted Share $6.5B $6.5B $6.4B $6.4B --
 
EBITDA $13.4B $12.3B $17.3B $17.7B --
EBIT $9.7B $8.4B $13.4B $14.2B --
 
Revenue (Reported) $74.4B $77.7B $81.6B $83.9B --
Operating Income (Reported) $7.7B $7.9B $10.3B $10.5B --
Operating Income (Adjusted) $9.7B $8.4B $13.4B $14.2B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $16.5B $11.1B $10.3B $10.7B $10.2B
Short Term Investments $3.1B $2.9B $2.5B $2.6B $2.6B
Accounts Receivable, Net $14.2B $15.4B $14.4B $16.4B $16.7B
Inventory $8.4B $9.5B $10.1B $11.9B $11.9B
Prepaid Expenses $704.4M $714.5M $872.8M $303.8M $303.8M
Other Current Assets $1.5B $2B $348.9M $2.1B $1.8B
Total Current Assets $62.2B $60.7B $57.8B $64.2B $68.5B
 
Property Plant And Equipment $12B $12.8B $11.5B $12.6B $13.7B
Long-Term Investments -- -- -- -- --
Goodwill $24B $34.4B $33.3B $34.1B $35.1B
Other Intangibles $5.7B $12.6B $12B $11.3B $10.7B
Other Long-Term Assets $2.1B $2.5B $1.5B $1.6B $2.5B
Total Assets $145.5B $161.7B $148.9B $153.6B $165.1B
 
Accounts Payable $9.2B $10.2B $10.1B $10.7B $9.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $801.9M $813.1M $691M $733.5M $809.8M
Other Current Liabilities $1.5B $1.9B $1.7B $2.1B $2.1B
Total Current Liabilities $40.1B $46.4B $42B $47.5B $49B
 
Long-Term Debt $42.1B $44.8B $41B $39B $43.5B
Capital Leases -- -- -- -- --
Total Liabilities $98.7B $104.8B $95B $97.4B $102.3B
 
Common Stock $3B $3B $2.5B $2.5B $2.7B
Other Common Equity Adj -- -- -- -- --
Common Equity $42.7B $51.2B $48.1B $50.6B $57.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4B $5.6B $5.8B $5.6B $5.5B
Total Equity $46.8B $56.8B $53.9B $56.2B $62.8B
 
Total Liabilities and Equity $145.5B $161.7B $148.9B $153.6B $165.1B
Cash and Short Terms $19.6B $14B $12.8B $13.3B $12.8B
Total Debt $49B $53.1B $46.8B $46.2B $50.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $16.5B $11.1B $10.3B $10.7B $10.2B
Short Term Investments $3.1B $2.9B $2.5B $2.6B $2.6B
Accounts Receivable, Net $14.2B $15.4B $14.4B $16.4B $16.7B
Inventory $8.4B $9.5B $10.1B $11.9B $11.9B
Prepaid Expenses $704.4M $714.5M $872.8M $303.8M $303.8M
Other Current Assets $1.5B $2B $348.9M $2.1B $1.8B
Total Current Assets $62.2B $60.7B $57.8B $64.2B $68.5B
 
Property Plant And Equipment $12B $12.8B $11.5B $12.6B $13.7B
Long-Term Investments -- -- -- -- --
Goodwill $24B $34.4B $33.3B $34.1B $35.1B
Other Intangibles $5.7B $12.6B $12B $11.3B $10.7B
Other Long-Term Assets $2.1B $2.5B $1.5B $1.6B $2.5B
Total Assets $145.5B $161.7B $148.9B $153.6B $165.1B
 
Accounts Payable $9.2B $10.2B $10.1B $10.7B $9.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $801.9M $813.1M $691M $733.5M $809.8M
Other Current Liabilities $1.5B $1.9B $1.7B $2.1B $2.1B
Total Current Liabilities $40.1B $46.4B $42B $47.5B $49B
 
Long-Term Debt $42.1B $44.8B $41B $39B $43.5B
Capital Leases -- -- -- -- --
Total Liabilities $98.7B $104.8B $95B $97.4B $102.3B
 
Common Stock $3B $3B $2.5B $2.5B $2.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $4B $5.6B $5.8B $5.6B $5.5B
Total Equity $46.8B $56.8B $53.9B $56.2B $62.8B
 
Total Liabilities and Equity $145.5B $161.7B $148.9B $153.6B $165.1B
Cash and Short Terms $19.6B $14B $12.8B $13.3B $12.8B
Total Debt $49B $53.1B $46.8B $46.2B $50.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.7B $8B $4.8B $9.1B $9.8B
Depreciation & Amoritzation $3.5B $3.7B $3.9B $3.8B $3.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$570.4M -$2.6B -$1.5B -$2.1B -$1.5B
Change in Inventories -$463.9M -$530.6M -$1.6B -$1.4B -$87.9M
Cash From Operations $9.9B $11.9B $11.1B $13.1B $12.7B
 
Capital Expenditures $1.7B $2.1B $2.3B $2.3B $2.3B
Cash Acquisitions -$1.7B -$17.2B -$140M -$41.7M -$382.9M
Cash From Investing -$5.8B -$18.5B -$2.7B -$3.4B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$3.6B -$3.4B -$3.5B -$3.6B -$4B
Special Dividend Paid
Long-Term Debt Issued $11.5B $9.9B $5.4B $2.6B $7.3B
Long-Term Debt Repaid -$5B -$5.1B -$7.2B -$5.6B -$6.6B
Repurchase of Common Stock -$1.7B -$653.7M -$2B -$1.4B -$4.1B
Other Financing Activities -$1.2B -- -- $3.2M -$20.6M
Cash From Financing $3.6B $938.2M -$8.1B -$9.3B -$9.6B
 
Beginning Cash (CF) $13.9B $16.8B $10.4B $11.2B $10.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$5.6B $262.6M $354.9M -$768M
Ending Cash (CF) $15.7B $11.4B $11.4B $10.8B $9.9B
 
Levered Free Cash Flow $8.3B $9.9B $8.8B $10.8B $10.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.1B $1.7B $2.7B --
Depreciation & Amoritzation $846.5M $937.8M $881.4M $841.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$507.9M -$162.4M -$774M -$176.6M --
Change in Inventories -$550.8M -$888.7M -$1B -$824.9M --
Cash From Operations $1.6B $1.7B $532.7M $1.6B --
 
Capital Expenditures $392.3M $448.3M $445.8M $442.6M --
Cash Acquisitions -$2.4M -$678.2M $154.4M -$403.8M --
Cash From Investing -$534.2M -$1.1B -$650.3M -$519.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid $6.1M -- -- -- --
Long-Term Debt Issued -- -- -- $1.3B --
Long-Term Debt Repaid -$213.4M -$1.6B -$211.7M -$214.3M --
Repurchase of Common Stock -$171.7M -$139.5M -$401.9M -$2.7B --
Other Financing Activities -- $1.1M -- -$1.1M --
Cash From Financing -$738M $2.2B $233.1M -$203.5M --
 
Beginning Cash (CF) $16.8B $10.9B $10.7B $10.9B --
Foreign Exchange Rate Adjustment -$257.5M $245.9M -$461.2M -$110.9M --
Additions / Reductions $211M $2.8B $115.5M $848.6M --
Ending Cash (CF) $16.7B $14B $10.4B $11.6B --
 
Levered Free Cash Flow $1.2B $1.3B $86.9M $1.1B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $4.7B $8B $4.8B $9.1B $9.8B
Depreciation & Amoritzation $3.5B $3.7B $3.9B $3.8B $3.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$570.4M -$2.6B -$1.5B -$2.1B -$1.5B
Change in Inventories -$463.9M -$530.6M -$1.6B -$1.4B -$87.9M
Cash From Operations $9.9B $11.9B $11.1B $13.1B $12.7B
 
Capital Expenditures $1.7B $2.1B $2.3B $2.3B $2.3B
Cash Acquisitions -$1.7B -$17.2B -$140M -$41.7M -$382.9M
Cash From Investing -$5.8B -$18.5B -$2.7B -$3.4B -$3.6B
 
Dividends Paid (Ex Special Dividend) -$3.6B -$3.4B -$3.5B -$3.6B -$4B
Special Dividend Paid
Long-Term Debt Issued $11.5B -- -- $2.6B $7.3B
Long-Term Debt Repaid -$5B -$5.1B -$7.2B -$5.6B -$6.6B
Repurchase of Common Stock -$1.7B -$653.7M -$2B -$1.4B -$4.1B
Other Financing Activities -$1.2B -- -- -- -$20.6M
Cash From Financing $3.6B $938.2M -$8.1B -$9.3B -$9.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.4B -$5.6B $262.6M $354.9M -$768M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $8.3B $9.9B $8.8B $10.8B $10.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.8B $2.1B $1.7B $2.7B --
Depreciation & Amoritzation $846.5M $937.8M $881.4M $841.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$507.9M -$162.4M -$774M -$176.6M --
Change in Inventories -$550.8M -$888.7M -$1B -$824.9M --
Cash From Operations $1.6B $1.7B $532.7M $1.6B --
 
Capital Expenditures $392.3M $448.3M $445.8M $442.6M --
Cash Acquisitions -$2.4M -$678.2M $154.4M -$403.8M --
Cash From Investing -$534.2M -$1.1B -$650.3M -$519.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid $6.1M -- -- -- --
Long-Term Debt Issued -- -- -- $1.3B --
Long-Term Debt Repaid -$213.4M -$1.6B -$211.7M -$214.3M --
Repurchase of Common Stock -$171.7M -$139.5M -$401.9M -$2.7B --
Other Financing Activities -- $1.1M -- -$1.1M --
Cash From Financing -$738M $2.2B $233.1M -$203.5M --
 
Beginning Cash (CF) $16.8B $10.9B $10.7B $10.9B --
Foreign Exchange Rate Adjustment -$257.5M $245.9M -$461.2M -$110.9M --
Additions / Reductions $211M $2.8B $115.5M $848.6M --
Ending Cash (CF) $16.7B $14B $10.4B $11.6B --
 
Levered Free Cash Flow $1.2B $1.3B $86.9M $1.1B --

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

GET BETTER TRADE IDEAS

Popular

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…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.07% over the past day.

Sell
47
CEG alert for Jan 10

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

Sell
8
CRNX alert for Jan 10

Crinetics Pharmaceuticals [CRNX] is down 16.31% over the past day.

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

Show me the best stock