Financhill
Buy
79

SCBFY Quote, Financials, Valuation and Earnings

Last price:
$35.89
Seasonality move :
-4.06%
Day range:
$35.02 - $35.33
52-week range:
$17.31 - $35.62
Dividend yield:
2.09%
P/E ratio:
11.98x
P/S ratio:
2.25x
P/B ratio:
0.78x
Volume:
37K
Avg. volume:
46.8K
1-year change:
83.58%
Market cap:
$40.7B
Revenue:
$19.8B
EPS (TTM):
$2.95
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.9B $14.6B $16.2B $17.7B $19.8B
Revenue Growth (YoY) -2.7% -1.9% 10.57% 9.52% 11.83%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.5B $1.6B $1.7B $2.4B
Other Inc / (Exp) $827M $219M $214M $1.4B $1.9B
Operating Expenses $10B $10B $10.7B $11.5B $12.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.6B $3.3B $4.3B $5.1B $6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $862M $1B $1.4B $1.6B $2B
Net Income to Company $1.6B $3.3B $4.3B $5.1B $6B
 
Minority Interest in Earnings -$27M $2M $46M $7M $8M
Net Income to Common Excl Extra Items $724M $2.3B $2.9B $3.5B $4.1B
 
Basic EPS (Cont. Ops) $0.21 $1.23 $1.72 $2.17 $2.83
Diluted EPS (Cont. Ops) $0.21 $1.21 $1.69 $2.12 $2.75
Weighted Average Basic Share $1.6B $1.6B $1.5B $1.4B $1.3B
Weighted Average Diluted Share $1.6B $1.6B $1.5B $1.4B $1.3B
 
EBITDA -- -- -- -- --
EBIT $7.1B $6.8B $11.9B $24.6B $27.5B
 
Revenue (Reported) $14.9B $14.6B $16.2B $17.7B $19.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $7.1B $6.8B $11.9B $24.6B $27.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $4.3B $4.5B $5.1B $5.4B
Revenue Growth (YoY) -9.14% 8.96% 5.13% 13.7% 4.85%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $320M $355M $390M $551M $551M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5B $2.6B $2.8B $2.8B $2.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $1.5B $1.8B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $314M $313M $464M $519M $511M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7M -$3M -$3M $8M -$2M
Net Income to Common Excl Extra Items $1.1B $1.2B $1.3B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $0.65 $0.69 $0.81 $0.93 $1.13
Diluted EPS (Cont. Ops) $0.64 $0.68 $0.80 $0.91 $1.10
Weighted Average Basic Share $1.6B $1.5B $1.4B $1.3B $1.2B
Weighted Average Diluted Share $1.6B $1.5B $1.5B $1.3B $1.2B
 
EBITDA -- -- -- -- --
EBIT $2.3B $2.4B $6.1B $7.5B $6.8B
 
Revenue (Reported) $3.9B $4.3B $4.5B $5.1B $5.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $2.4B $6.1B $7.5B $6.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.5B $15B $16.4B $18.3B $20.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.6B $1.6B $1.9B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.2B $10.2B $10.8B $11.6B $12.1B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $2.1B $3.4B $4.6B $5.2B $6.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $807M $1B $1.5B $1.7B $2B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$27M $6M $46M $18M -$2M
Net Income to Common Excl Extra Items $1.3B $2.4B $3.1B $3.5B $4.2B
 
Basic EPS (Cont. Ops) $0.56 $1.27 $1.84 $2.29 $3.03
Diluted EPS (Cont. Ops) $0.55 $1.24 $1.80 $2.23 $2.95
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $6.5B $6.9B $15.6B $25.9B $26.9B
 
Revenue (Reported) $14.5B $15B $16.4B $18.3B $20.1B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.5B $6.9B $15.6B $25.9B $26.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $4.3B $4.5B $5.1B $5.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $320M $355M $390M $551M $551M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.5B $2.6B $2.8B $2.8B $2.9B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.4B $1.5B $1.8B $1.9B $2.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $314M $313M $464M $519M $511M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$7M -$3M -$3M $8M -$2M
Net Income to Common Excl Extra Items $1.1B $1.2B $1.3B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $0.65 $0.69 $0.81 $0.93 $1.13
Diluted EPS (Cont. Ops) $0.64 $0.68 $0.80 $0.91 $1.10
Weighted Average Basic Share $1.6B $1.5B $1.4B $1.3B $1.2B
Weighted Average Diluted Share $1.6B $1.5B $1.5B $1.3B $1.2B
 
EBITDA -- -- -- -- --
EBIT $2.3B $2.4B $6.1B $7.5B $6.8B
 
Revenue (Reported) $3.9B $4.3B $4.5B $5.1B $5.4B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $2.4B $6.1B $7.5B $6.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $66.7B $72.7B $58.3B $69.9B $63.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.1B $2.2B $3.1B $3B $3.2B
Other Current Assets -- -- -- -- --
Total Current Assets $202.5B $208.1B $190.1B $205.7B $235B
 
Property Plant And Equipment $6.5B $5.6B $5.5B $2.3B $2.4B
Long-Term Investments $278.4B $279.3B $293.1B $291B $327.1B
Goodwill $2.6B $2.6B $2.5B $2.4B $2.4B
Other Intangibles $2.4B $2.9B $3.4B $3.8B $3.4B
Other Long-Term Assets -- -- -- -- --
Total Assets $789.1B $827.8B $819.9B $822.8B $849.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $660M $348M $583M $811M $726M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $738.3B $775.2B $769.9B $772.5B $798.4B
 
Common Stock $1.6B $1.5B $1.4B $1.3B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $50.4B $52.3B $49.7B $50B $50.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $325M $371M $350M $396M $394M
Total Equity $50.7B $52.6B $50B $50.4B $51.3B
 
Total Liabilities and Equity $789.1B $827.8B $819.9B $822.8B $849.7B
Cash and Short Terms $66.7B $72.7B $58.3B $69.9B $63.4B
Total Debt $86.5B $92B $91.7B $93B $96.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $72.2B $69.6B $72.2B $61.9B $70.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2B $2.2B $3.4B $3.1B $3B
Other Current Assets -- -- -- -- --
Total Current Assets $134.7B $134.7B $124.1B $112.3B $130.2B
 
Property Plant And Equipment $6.1B $5.5B $2.3B $2.3B $2.4B
Long-Term Investments $325.2B $360.2B $331.7B $371.2B $405.2B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $804.9B $839.1B $820.7B $812.5B $874.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $538M $414M $726M $1.1B $925M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $752.6B $787.3B $770.7B $761.7B $822B
 
Common Stock $7B $7B $6.9B $6.8B $6.7B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $352M $409M $374M $405M $409M
Total Equity $52.3B $51.8B $50B $50.8B $52.5B
 
Total Liabilities and Equity $804.9B $839.1B $820.7B $812.5B $874.4B
Cash and Short Terms $72.2B $69.6B $72.2B $61.9B $70.4B
Total Debt $77.9B $79.1B $77.3B $71.9B $79.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.6B $3.3B $4.3B $5.1B $6B
Depreciation & Amoritzation $1.3B $1.2B $1.2B $1.1B $1.1B
Stock-Based Compensation $132M $167M $199M $219M $334M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $21.2B $12.2B $28.7B -$5.6B -$20.5B
 
Capital Expenditures $1.3B $1.3B $1.9B $1.3B $1.4B
Cash Acquisitions $1B -$35M -$26M $3.6B $62M
Cash From Investing -$4.5B -$9B -$22.6B $15.8B $11.5B
 
Dividends Paid (Ex Special Dividend) -- -$374M -$393M -$568M -$780M
Special Dividend Paid
Long-Term Debt Issued $12.4B $12.1B $12.7B $15.3B $11B
Long-Term Debt Repaid -$6.8B -$10.5B -$9.7B -$8.6B -$12.7B
Repurchase of Common Stock -$340M -$748M -$1.5B -$2.2B -$2.7B
Other Financing Activities -$2B $1.8B $329M -$884M -$498M
Cash From Financing $2.4B $265M -$772M $587M -$6.6B
 
Beginning Cash (CF) $77.5B $97.9B $94.9B $97.6B $107.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $19.1B $3.5B $5.4B $10.8B -$15.7B
Ending Cash (CF) $97.9B $99.6B $97.6B $107.6B $89.9B
 
Levered Free Cash Flow $20B $10.9B $26.8B -$6.8B -$21.9B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $1.6B $2.6B $2.8B $3.3B $3.5B
Depreciation & Amoritzation -- $596M $592M $561M $516M
Stock-Based Compensation -- $99M $122M $112M $172M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.1B $970M $5B $22.3B -$16.7B
 
Capital Expenditures $1.1B $601M $1B $718M $550M
Cash Acquisitions $1B -$4M -$4M $3M $37M
Cash From Investing -$1.2B $2.5B -$10.7B $9.6B $5.1B
 
Dividends Paid (Ex Special Dividend) -- -$282M -$274M -$401M -$551M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.8B $9.5B $7.3B $7.1B $7.7B
Long-Term Debt Repaid -$3.9B -$5.4B -$4.7B -$4.7B -$8.2B
Repurchase of Common Stock -$340M -$340M -$754M -$736M -$1B
Other Financing Activities -$1B $1.3B -$908M -$930M $1B
Cash From Financing $1.5B $3.6B -$533M -$928M -$2.1B
 
Beginning Cash (CF) $77.5B $97.9B $99.6B $97.6B $107.6B
Foreign Exchange Rate Adjustment -$445M -$769M -$2.6B -$1.5B -$1.7B
Additions / Reductions $6.4B $7.1B -$6.2B $31B -$13.7B
Ending Cash (CF) $83.4B $104.2B $90.8B $127.1B $92.2B
 
Levered Free Cash Flow $5B $369M $3.9B $21.6B -$17.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $99M $122M $112M $172M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $1.1B $601M $1B $718M $550M
Cash Acquisitions $1B -$4M -$4M $3M $37M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -$282M -$274M -$401M -$551M
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 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $2.6B $2.8B $3.3B $3.5B --
Depreciation & Amoritzation $596M $592M $561M $516M --
Stock-Based Compensation $99M $122M $112M $172M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $970M $5B $22.3B -$16.7B --
 
Capital Expenditures $601M $1B $718M $550M --
Cash Acquisitions -$4M -$4M $3M $37M --
Cash From Investing $2.5B -$10.7B $9.6B $5.1B --
 
Dividends Paid (Ex Special Dividend) -$282M -$274M -$401M -$551M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $9.5B $7.3B $7.1B $7.7B --
Long-Term Debt Repaid -$5.4B -$4.7B -$4.7B -$8.2B --
Repurchase of Common Stock -$340M -$754M -$736M -$1B --
Other Financing Activities $1.3B -$908M -$930M $1B --
Cash From Financing $3.6B -$533M -$928M -$2.1B --
 
Beginning Cash (CF) $97.9B $99.6B $97.6B $107.6B --
Foreign Exchange Rate Adjustment -$769M -$2.6B -$1.5B -$1.7B --
Additions / Reductions $7.1B -$6.2B $31B -$13.7B --
Ending Cash (CF) $104.2B $90.8B $127.1B $92.2B --
 
Levered Free Cash Flow $369M $3.9B $21.6B -$17.3B --

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
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
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
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock