Financhill
Sell
41

SPG Quote, Financials, Valuation and Earnings

Last price:
$162.73
Seasonality move :
0.88%
Day range:
$159.35 - $161.91
52-week range:
$136.34 - $190.14
Dividend yield:
5.17%
P/E ratio:
25.71x
P/S ratio:
8.79x
P/B ratio:
20.55x
Volume:
1.4M
Avg. volume:
1.5M
1-year change:
6.57%
Market cap:
$52.7B
Revenue:
$6B
EPS (TTM):
$6.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $5.1B $5.3B $5.7B $6B
Revenue Growth (YoY) -19.94% 11.05% 3.41% 6.94% 5.39%
 
Cost of Revenues $887.2M $971.1M $1B $1B $1B
Gross Profit $3.7B $4.1B $4.3B $4.6B $4.9B
Gross Profit Margin 80.75% 81.02% 81.08% 81.83% 82.5%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121.2M $144.6M $142.8M $165.9M $189.3M
Other Inc / (Exp) $85.3M $1.1B $713.6M $746.5M $565.3M
Operating Expenses $1.7B $1.7B $1.7B $1.8B $1.8B
Operating Income $2B $2.4B $2.6B $2.8B $3.1B
 
Net Interest Expenses $784.4M $795.7M $761.3M $854.6M $905.8M
EBT. Incl. Unusual Items $1.3B $2.7B $2.5B $2.7B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.6M $157.2M $83.5M $81.9M $23.3M
Net Income to Company $1.3B $2.6B $2.5B $2.6B $2.7B
 
Minority Interest in Earnings -$164.8M -$319.1M -$312.9M -$333.9M -$358.1M
Net Income to Common Excl Extra Items $1.1B $2.2B $2.1B $2.3B $2.4B
 
Basic EPS (Cont. Ops) $3.59 $6.84 $6.52 $6.98 $7.26
Diluted EPS (Cont. Ops) $3.59 $6.84 $6.52 $6.98 $7.26
Weighted Average Basic Share $308.7M $328.6M $327.8M $326.8M $326.1M
Weighted Average Diluted Share $308.7M $328.6M $327.8M $326.8M $326.1M
 
EBITDA $3.4B $4.8B $4.6B $4.9B $5B
EBIT $2.1B $3.5B $3.3B $3.6B $3.7B
 
Revenue (Reported) $4.6B $5.1B $5.3B $5.7B $6B
Operating Income (Reported) $2B $2.4B $2.6B $2.8B $3.1B
Operating Income (Adjusted) $2.1B $3.5B $3.3B $3.6B $3.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.3B $1.4B $1.4B $1.5B
Revenue Growth (YoY) -8.38% 4.51% 4.24% 6.79% 2.11%
 
Cost of Revenues $224M $237.7M $245.1M $261.1M $274.4M
Gross Profit $1B $1.1B $1.1B $1.2B $1.2B
Gross Profit Margin 81.94% 81.66% 81.86% 81.9% 81.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.1M $33.1M $33.3M $37.2M $46.9M
Other Inc / (Exp) $102M $51.6M $42.5M $384.2M -$30.4M
Operating Expenses $411.4M $437.9M $443M $446.4M $471M
Operating Income $604.6M $620.4M $662.7M $735.2M $727.6M
 
Net Interest Expenses $202M $185.2M $199.4M $230.6M $227M
EBT. Incl. Unusual Items $504.6M $486.9M $505.8M $888.8M $470.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.9M -$1.4M -$13.5M $47.6M -$7.6M
Net Income to Company $510.5M $488.3M $519.3M $841.2M $477.9M
 
Minority Interest in Earnings -$63.8M -$60.8M -$66.6M -$108.6M -$63.3M
Net Income to Common Excl Extra Items $446.7M $427.5M $452.7M $732.5M $414.5M
 
Basic EPS (Cont. Ops) $1.36 $1.30 $1.38 $2.25 $1.27
Diluted EPS (Cont. Ops) $1.36 $1.30 $1.38 $2.25 $1.27
Weighted Average Basic Share $328.5M $328.6M $327M $325.9M $326.3M
Weighted Average Diluted Share $328.5M $328.6M $327M $325.9M $326.3M
 
EBITDA $1B $996.2M $1B $1.4B $1.1B
EBIT $706.6M $672M $705.2M $1.1B $697.2M
 
Revenue (Reported) $1.2B $1.3B $1.4B $1.4B $1.5B
Operating Income (Reported) $604.6M $620.4M $662.7M $735.2M $727.6M
Operating Income (Adjusted) $706.6M $672M $705.2M $1.1B $697.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.5B $5.2B $5.3B $5.8B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $863.5M $984.7M $1B $1B $1B
Gross Profit $3.6B $4.2B $4.3B $4.7B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $116.8M $141.7M $142.9M $169.8M $199M
Other Inc / (Exp) $154.9M $1.1B $704.5M $1.1B $150.7M
Operating Expenses $1.7B $1.8B $1.7B $1.8B $1.9B
Operating Income $1.9B $2.4B $2.6B $2.9B $3.1B
 
Net Interest Expenses $798.8M $778.9M $775.5M $885.8M $902.2M
EBT. Incl. Unusual Items $1.3B $2.7B $2.6B $3.1B $2.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.8M $161.7M $71.5M $142.9M -$32M
Net Income to Company $1.3B $2.5B $2.5B $2.9B $2.4B
 
Minority Interest in Earnings -$161.6M -$316.2M -$318.6M -$375.9M -$312.8M
Net Income to Common Excl Extra Items $1.1B $2.2B $2.2B $2.6B $2.1B
 
Basic EPS (Cont. Ops) $3.53 $6.78 $6.60 $7.85 $6.28
Diluted EPS (Cont. Ops) $3.53 $6.78 $6.60 $7.85 $6.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.4B $4.8B $4.6B $5.3B $4.6B
EBIT $2.1B $3.5B $3.3B $4B $3.2B
 
Revenue (Reported) $4.5B $5.2B $5.3B $5.8B $6B
Operating Income (Reported) $1.9B $2.4B $2.6B $2.9B $3.1B
Operating Income (Adjusted) $2.1B $3.5B $3.3B $4B $3.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.3B $1.4B $1.4B $1.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $224M $237.7M $245.1M $261.1M $274.4M
Gross Profit $1B $1.1B $1.1B $1.2B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $36.1M $33.1M $33.3M $37.2M $46.9M
Other Inc / (Exp) $102M $51.6M $42.5M $384.2M -$30.4M
Operating Expenses $411.4M $437.9M $443M $446.4M $471M
Operating Income $604.6M $620.4M $662.7M $735.2M $727.6M
 
Net Interest Expenses $202M $185.2M $199.4M $230.6M $227M
EBT. Incl. Unusual Items $504.6M $486.9M $505.8M $888.8M $470.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.9M -$1.4M -$13.5M $47.6M -$7.6M
Net Income to Company $510.5M $488.3M $519.3M $841.2M $477.9M
 
Minority Interest in Earnings -$63.8M -$60.8M -$66.6M -$108.6M -$63.3M
Net Income to Common Excl Extra Items $446.7M $427.5M $452.7M $732.5M $414.5M
 
Basic EPS (Cont. Ops) $1.36 $1.30 $1.38 $2.25 $1.27
Diluted EPS (Cont. Ops) $1.36 $1.30 $1.38 $2.25 $1.27
Weighted Average Basic Share $328.5M $328.6M $327M $325.9M $326.3M
Weighted Average Diluted Share $328.5M $328.6M $327M $325.9M $326.3M
 
EBITDA $1B $996.2M $1B $1.4B $1.1B
EBIT $706.6M $672M $705.2M $1.1B $697.2M
 
Revenue (Reported) $1.2B $1.3B $1.4B $1.4B $1.5B
Operating Income (Reported) $604.6M $620.4M $662.7M $735.2M $727.6M
Operating Income (Adjusted) $706.6M $672M $705.2M $1.1B $697.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $533.9M $621.6M $1.2B $1.4B
Short Term Investments -- -- -- $1B --
Accounts Receivable, Net $1.2B $919.7M $823.5M $826.1M $796.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.7B $2.3B $2.1B $3.6B $2.8B
 
Property Plant And Equipment $512.9M $504.1M $496.9M $484.1M $519.6M
Long-Term Investments $8.2B $8.5B $8.5B $8.5B $7.8B
Goodwill $20.1M $20.1M $20.1M $20.1M $20.1M
Other Intangibles $35M $33.3M $17.8M $8.7M $2.7M
Other Long-Term Assets -- -- -- -- $1.4B
Total Assets $34.8B $33.8B $33B $34.3B $32.4B
 
Accounts Payable $1.3B $1.4B $1.5B $1.7B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4B $3.5B $3.2B $3.5B $3.4B
 
Long-Term Debt $26B $24.8B $24.9B $26B $24.2B
Capital Leases -- -- -- -- --
Total Liabilities $31.1B $29.4B $29.2B $30.6B $28.8B
 
Common Stock $42.1M $41.8M $41.5M $41.1M $40.8M
Other Common Equity Adj -$188.7M -$185.2M -$164.9M -$172.8M -$193M
Common Equity $3B $3.3B $3.1B $3B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $618.8M $1B $685.4M $664.8M $657.5M
Total Equity $3.7B $4.4B $3.8B $3.7B $3.6B
 
Total Liabilities and Equity $34.8B $33.8B $33B $34.3B $32.4B
Cash and Short Terms $1B $533.9M $621.6M $2.2B $1.4B
Total Debt $26.7B $25.3B $24.9B $26B $24.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $935.8M $514.9M $1.2B $1.3B $1.4B
Short Term Investments -- -- -- $1.3B --
Accounts Receivable, Net $1B $819.8M $779.7M $793.4M $779.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $1.7B $1.9B $3.3B $2.2B
 
Property Plant And Equipment $510.6M $501.9M $494.6M $524.9M $517.5M
Long-Term Investments $7.6B $8B $8B $7.2B $7B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.1B $1.1B $1.1B $1.1B $1.3B
Total Assets $34.4B $33.5B $33.3B $33.7B $32.5B
 
Accounts Payable $1.2B $1.2B $1.4B $1.5B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $3B $3.1B $3.3B $3.2B
 
Long-Term Debt $26.2B $25.2B $25.6B $25.5B $24.8B
Capital Leases -- -- -- -- --
Total Liabilities $30.4B $29.2B $29.6B $29.9B $29.2B
 
Common Stock $42M $41.7M $41.4M $41.1M $40.7M
Other Common Equity Adj -$183.9M -$170.1M -$160.9M -$165.8M -$219.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $963.3M $1B $673.8M $656M $662M
Total Equity $4B $4.3B $3.7B $3.8B $3.3B
 
Total Liabilities and Equity $34.4B $33.5B $33.3B $33.7B $32.5B
Cash and Short Terms $935.8M $514.9M $1.2B $2.6B $1.4B
Total Debt $26.2B $25.2B $25.6B $25.5B $24.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $2.6B $2.5B $2.6B $2.7B
Depreciation & Amoritzation $1.4B $1.3B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$415.9M $265.4M $63.4M -$11.8M $36.2M
Change in Inventories -- -- -- -- --
Cash From Operations $2.3B $3.6B $3.8B $3.9B $3.8B
 
Capital Expenditures $484.1M $527.9M $650M $793.3M $755.6M
Cash Acquisitions -$3.8B -$314M -$439.2M -$149.8M -$168.8M
Cash From Investing -$4B -$552.8M -$626.6M -$1.4B $1.4B
 
Dividends Paid (Ex Special Dividend) -$1.7B -$2.7B -$2.6B -$2.8B -$3B
Special Dividend Paid
Long-Term Debt Issued $15.2B $9.3B $3.4B $3.6B $1.1B
Long-Term Debt Repaid -$13B -$10.1B -$3.7B -$2.7B -$3B
Repurchase of Common Stock -$169.5M -$4.9M -$189.4M -$162.7M -$60.7M
Other Financing Activities -$8.1M -$379.3M $1.9M -$32.1M -$11.2M
Cash From Financing $2B -$3.6B -$3.1B -$2B -$5B
 
Beginning Cash (CF) $669.4M $1B $533.9M $621.6M $1.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $342.2M -$477.7M $87.7M $547.4M $231.4M
Ending Cash (CF) $1B $533.9M $621.6M $1.2B $1.4B
 
Levered Free Cash Flow $1.8B $3.1B $3.1B $3.1B $3.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $705.9M $569.5M $557.5M $569.4M --
Depreciation & Amoritzation $333M $315.3M $339.1M $332.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $55.3M -$27.8M $36.6M -$3.8M --
Change in Inventories -- -- -- -- --
Cash From Operations $1B $1.1B $1.1B $1.1B --
 
Capital Expenditures $113.9M $154.7M $221.2M $188.4M --
Cash Acquisitions -$108.1M -$125.2M -$4.9M -$6.9M --
Cash From Investing -$194.5M -$126.7M -$153.2M -$105.2M --
 
Dividends Paid (Ex Special Dividend) -$489.5M -$640M -$694.1M -$751.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5B $92.9M $196.9M $2.2M --
Long-Term Debt Repaid -$1.5B -$260.7M -$785.2M -$218.9M --
Repurchase of Common Stock -$2.4M -$148.8M -$11.1M -$6.4M --
Other Financing Activities $14.2M $8.8M -$704K -$439K --
Cash From Financing -$452.5M -$947.9M -$1.3B -$974.6M --
 
Beginning Cash (CF) $935.8M $514.9M $1.2B $1.3B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $355M $26.3M -$318M -$16.7M --
Ending Cash (CF) $1.3B $541.2M $837.5M $1.2B --
 
Levered Free Cash Flow $888.1M $946.2M $908.3M $874.8M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.3B $2.5B $2.5B $2.9B $2.4B
Depreciation & Amoritzation $1.3B $1.3B $1.3B $1.3B $1.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$257M $151.6M -$834K -$7.2M $40.8M
Change in Inventories -- -- -- -- --
Cash From Operations $2.5B $3.6B $3.8B $3.9B $3.9B
 
Capital Expenditures $385.7M $567.8M $661.4M $790.2M $822.8M
Cash Acquisitions -$3.7B -$362.6M -$353.1M -$139.3M -$539M
Cash From Investing -$3.9B -$514.6M -$686.4M -$510.1M $337.1M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$2.8B -$2.6B -$2.9B -$3.1B
Special Dividend Paid
Long-Term Debt Issued $12.4B $8.1B $2.4B $2.3B $1.9B
Long-Term Debt Repaid -$13.8B -$8.7B -$2.1B -$2.5B -$2.8B
Repurchase of Common Stock -$930K -$8.7M -$190.9M -$202.4M -$23.4M
Other Financing Activities -$353.5M -$25.7M -$754K -$37.9M -$5.7M
Cash From Financing -$1.3B -$3.5B -$2.5B -$3.3B -$4.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8B -$420.9M $640.5M $95.7M $128.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.1B $3B $3.1B $3.1B $3B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.2B $1.1B $1.1B $1.4B $477.9M
Depreciation & Amoritzation $664.8M $639.5M $661.4M $657.4M $355.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $259M $62.1M $62.4M $26.6M $35.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $1.9B $2B $1.8B $827.2M
 
Capital Expenditures $228.7M $309.3M $387.3M $351.3M $230.2M
Cash Acquisitions -$183.8M -$249.6M -$43.3M -$34.9M -$398.2M
Cash From Investing -$332.6M -$226.6M -$313M $588.2M -$377.9M
 
Dividends Paid (Ex Special Dividend) -$977.8M -$1.3B -$1.4B -$1.5B -$793.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.1B $2.5B $1.6B $70.1M $857.1M
Long-Term Debt Repaid -$5.3B -$2.8B -$1.7B -$888.8M -$526.1M
Repurchase of Common Stock -$2.5M -$152.8M -$16.7M -$51.6M -$8M
Other Financing Activities -$335.8M $12.4M $230K -$5.3M $694K
Cash From Financing -$1.3B -$1.7B -$1.4B -$2.4B -$469.7M
 
Beginning Cash (CF) $1.9B $1B $1.8B $2.4B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $279.2M $7.3M $215.8M $65.4M -$20.3M
Ending Cash (CF) $2.2B $1.1B $2B $2.5B $1.4B
 
Levered Free Cash Flow $1.6B $1.6B $1.6B $1.5B $597M

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