Financhill
Sell
21

SNRE Quote, Financials, Valuation and Earnings

Last price:
$56.39
Seasonality move :
--
Day range:
$55.40 - $55.92
52-week range:
$42.35 - $57.02
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.58x
P/B ratio:
1.10x
Volume:
105.6K
Avg. volume:
172.9K
1-year change:
--
Market cap:
$5.3B
Revenue:
$3.4B
EPS (TTM):
-$5.74
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $3.3B $3.2B $3.4B $3.4B
Revenue Growth (YoY) -- -- -4.19% 6.21% 1.44%
 
Cost of Revenues -- $904.4M $859.4M $929.5M $943.1M
Gross Profit -- $2.4B $2.3B $2.5B $2.5B
Gross Profit Margin -- 72.77% 73% 72.5% 72.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $885.8M $846.5M $870.3M $836.4M
Other Inc / (Exp) -- $166.9M $479.6M $52.1M -$61.8M
Operating Expenses -- $2.4B $2.4B $2.4B $2.4B
Operating Income -- $55.4M -$89.5M $11.8M $119.3M
 
Net Interest Expenses -- $365.9M $355.1M $478.4M $487.6M
EBT. Incl. Unusual Items -- -$143.6M $34.9M -$414.4M -$430.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$68.5M -$53.2M -$66.7M -$19M
Net Income to Company -- -$75.1M $88.1M -$347.7M -$411.2M
 
Minority Interest in Earnings -- -$3.5M -$3.7M -$4.3M -$4.4M
Net Income to Common Excl Extra Items -- -$78.6M $84.4M -$352M -$415.6M
 
Basic EPS (Cont. Ops) -- -$0.81 $0.87 -$3.64 -$5.79
Diluted EPS (Cont. Ops) -- -$0.81 $0.87 -$3.64 -$5.79
Weighted Average Basic Share -- $96.8M $96.8M $96.8M $95.6M
Weighted Average Diluted Share -- $96.8M $96.8M $96.8M $95.6M
 
EBITDA -- $1.5B $1.6B $1.3B $1.3B
EBIT -- $225.5M $389.8M $65.7M $61.7M
 
Revenue (Reported) -- $3.3B $3.2B $3.4B $3.4B
Operating Income (Reported) -- $55.4M -$89.5M $11.8M $119.3M
Operating Income (Adjusted) -- $225.5M $389.8M $65.7M $61.7M
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $3.4B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- $935.5M $932.1M
Gross Profit -- -- -- $2.5B $2.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- $875.4M $831.2M
Other Inc / (Exp) -- -- -- $52.3M -$61.9M
Operating Expenses -- -- -- $2.5B $2.3B
Operating Income -- -- -- $11.8M $118.1M
 
Net Interest Expenses -- -- -- $481.4M $481.3M
EBT. Incl. Unusual Items -- -- -- -$417.2M -$425.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -$67.1M -$19.3M
Net Income to Company -- -- -- -$350.1M -$405.4M
 
Minority Interest in Earnings -- -- -- -$4.4M -$4.4M
Net Income to Common Excl Extra Items -- -- -- -$354.5M -$410.2M
 
Basic EPS (Cont. Ops) -- -- -- -$3.66 -$5.74
Diluted EPS (Cont. Ops) -- -- -- -$3.66 -$5.74
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- $1.3B $1.2B
EBIT -- -- -- $65.9M $49.2M
 
Revenue (Reported) -- -- -- $3.4B $3.4B
Operating Income (Reported) -- -- -- $11.8M $118.1M
Operating Income (Adjusted) -- -- -- $65.9M $49.2M
Period Ending 2022-07-18 2023-07-18 2024-07-18 2025-07-18 2026-07-18
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.5M $6M $2.5M $5.7M $389.4M
Short Term Investments $34.3M -- -- -- --
Accounts Receivable, Net $676.7M $382.2M $367M $413.5M $327.4M
Inventory -- $51.1M $61.5M $59.6M $64.7M
Prepaid Expenses -- $61.7M $108.9M $153.2M $67.3M
Other Current Assets $210.4M $10.3M $8.5M $7.5M $1.7M
Total Current Assets $949.6M $1B $1B $1.2B $1.2B
 
Property Plant And Equipment $4.2B $3.9B $4B $4.3B $4B
Long-Term Investments $380.3M $22.6M $60.3M $66.2M $53.6M
Goodwill $6.9B $6.6B $6.5B $7.2B $6.7B
Other Intangibles $2.9B $2.3B $2B $1.8B $1.2B
Other Long-Term Assets $148.3M $7M $5.2M $12.5M $12.9M
Total Assets $15.4B $14.1B $14.2B $15B $13.4B
 
Accounts Payable $252.6M $267.5M $252M $335M $349.7M
Accrued Expenses -- $531.7M $572.9M $649.2M $498.3M
Current Portion Of Long-Term Debt -- $301.7M $277.8M $369.2M $387.4M
Current Portion Of Capital Lease Obligations $144.2M $158M $186.8M $202.9M $181.6M
Other Current Liabilities $1.2B $191.6M $246.2M $251.1M $234.9M
Total Current Liabilities $1.6B $1.6B $1.6B $2B $1.8B
 
Long-Term Debt -- $7.1B $6B $6.1B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities $11.8B $10.7B $9.9B $10.8B $8.5B
 
Common Stock -- -- -- -- $8M
Other Common Equity Adj -$24.2M -$84M -$133.1M -$287.2M --
Common Equity $3.6B $3.3B $4.3B $4.2B $4.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $22.3M $19.9M $20.8M $26.4M $28.9M
Total Equity $3.6B $3.3B $4.4B $4.3B $4.9B
 
Total Liabilities and Equity $15.4B $14.1B $14.2B $15B $13.4B
Cash and Short Terms $55.9M $6M $2.5M $5.7M $389.4M
Total Debt -- $7.5B $6.3B $6.5B $5.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- $5.7M $389.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $413.5M $327.4M
Inventory -- -- -- $59.6M $64.7M
Prepaid Expenses -- -- -- $153.2M $67.3M
Other Current Assets -- -- -- $7.5M $1.7M
Total Current Assets -- -- -- $1.2B $1.2B
 
Property Plant And Equipment -- -- -- $4.3B $4B
Long-Term Investments -- -- -- $66.2M $53.6M
Goodwill -- -- -- $7.2B $6.7B
Other Intangibles -- -- -- $1.8B $1.2B
Other Long-Term Assets -- -- -- $12.5M $12.9M
Total Assets -- -- -- $15B $13.4B
 
Accounts Payable -- -- -- $335M $349.7M
Accrued Expenses -- -- -- $649.2M $498.3M
Current Portion Of Long-Term Debt -- -- -- $369.2M $387.4M
Current Portion Of Capital Lease Obligations -- -- -- $202.9M $181.6M
Other Current Liabilities -- -- -- $251.1M $234.9M
Total Current Liabilities -- -- -- $2B $1.8B
 
Long-Term Debt -- -- -- $6.1B $4.8B
Capital Leases -- -- -- -- --
Total Liabilities -- -- -- $10.8B $8.5B
 
Common Stock -- -- -- -- $8M
Other Common Equity Adj -- -- -- -$287.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $26.4M $28.9M
Total Equity -- -- -- $4.3B $4.9B
 
Total Liabilities and Equity -- -- -- $15B $13.4B
Cash and Short Terms -- -- -- $5.7M $389.4M
Total Debt -- -- -- $6.5B $5.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$75.1M $88.1M -$347.7M -$411.2M
Depreciation & Amoritzation -- $1.2B $1.2B $1.2B $1.2B
Stock-Based Compensation -- $27.1M $32.2M $25.1M $21.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- $1.4B $1.3B $1.3B $1.5B
 
Capital Expenditures -- $387.1M $437.7M $521.2M $614.8M
Cash Acquisitions -- -- -$37.5M -$94.8M -$681.7K
Cash From Investing -- -$364.6M -$569.3M -$847.1M -$543.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $1.5B $155.4M $302M $412.9M
Long-Term Debt Repaid -- -$1.9B -$1.4B -$450.1M -$1.8B
Repurchase of Common Stock -- -- -- -- -$113.6K
Other Financing Activities -- -$320.5M -$201.7M $128.5M $59.4M
Cash From Financing -- -$1B -$748.6M -$490.1M -$516.3M
 
Beginning Cash (CF) -- $20.6M $5.8M $2.6M $5.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$14.7M -$4.5M $890.9K $393.1M
Ending Cash (CF) -- $6M $2.4M $5.3M $399.7M
 
Levered Free Cash Flow -- $997.1M $875.8M $816.9M $838.5M
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -$350.1M -$405.4M
Depreciation & Amoritzation -- -- -- $1.3B $1.2B
Stock-Based Compensation -- -- -- $25.2M $21.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- $1.3B $1.4B
 
Capital Expenditures -- -- -- $524.8M $608M
Cash Acquisitions -- -- -- -$94.9M -$663.4K
Cash From Investing -- -- -- -$852M -$533.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $304.2M $409.2M
Long-Term Debt Repaid -- -- -- -$452.9M -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- $129.7M $56.5M
Cash From Financing -- -- -- -$492.4M -$511.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $1.3M $394.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $820.4M $830.2M
Period Ending 2022-07-18 2023-07-18 2024-07-18 2025-07-18 2026-07-18
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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
71
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 59x

Buy
51
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
80
SOC alert for Jul 18

Sable Offshore [SOC] is up 11.86% over the past day.

Buy
71
PGY alert for Jul 18

Pagaya Technologies [PGY] is up 5.56% over the past day.

Buy
68
MCRI alert for Jul 18

Monarch Casino & Resort [MCRI] is up 0.31% over the past day.

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

Show me the best stock