Financhill
Sell
27

SIRI Quote, Financials, Valuation and Earnings

Last price:
$23.85
Seasonality move :
-4.88%
Day range:
$23.92 - $24.34
52-week range:
$18.69 - $41.20
Dividend yield:
4.43%
P/E ratio:
10.73x
P/S ratio:
1.00x
P/B ratio:
0.73x
Volume:
2.5M
Avg. volume:
3.2M
1-year change:
-34.5%
Market cap:
$8.2B
Revenue:
$8.7B
EPS (TTM):
-$5.02
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8B $8.7B $9B $9B $8.7B
Revenue Growth (YoY) 3.16% 8.16% 3.53% -0.56% -2.84%
 
Cost of Revenues $3.9B $4.3B $4.5B $4.6B $4.5B
Gross Profit $4.1B $4.4B $4.5B $4.4B $4.2B
Gross Profit Margin 50.98% 50.63% 50.22% 48.98% 48.29%
 
R&D Expenses $263M $265M $285M $322M $296M
Selling, General & Admin $1.5B $1.6B $1.6B $1.5B $1.4B
Other Inc / (Exp) -$1B -$94M $2M -$156M -$3.3B
Operating Expenses $2.2B $2.4B $2.5B $2.5B $2.3B
Operating Income $1.9B $2B $2B $1.9B $1.9B
 
Net Interest Expenses $394M $415M $503M $534M $496M
EBT. Incl. Unusual Items $430M $1.5B $1.5B $1.2B -$1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $299M $212M $368M $222M $210M
Net Income to Company $131M $1.3B $1.1B $988M -$2.1B
 
Minority Interest in Earnings -- -- -$210M -$202M $410M
Net Income to Common Excl Extra Items $131M $1.3B $908M $786M -$1.7B
 
Basic EPS (Cont. Ops) $0.30 $3.20 $2.62 $2.32 -$4.93
Diluted EPS (Cont. Ops) $0.30 $3.20 $2.39 $2.21 -$4.93
Weighted Average Basic Share $433M $406.2M $347M $339M $338M
Weighted Average Diluted Share $442.9M $414.3M $368M $362M $338M
 
EBITDA $1.4B $2.5B $2.6B $2.4B -$747M
EBIT $824M $1.9B $2B $1.7B -$1.4B
 
Revenue (Reported) $8B $8.7B $9B $9B $8.7B
Operating Income (Reported) $1.9B $2B $2B $1.9B $1.9B
Operating Income (Adjusted) $824M $1.9B $2B $1.7B -$1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $2.2B $2.1B $2.2B $2.1B
Revenue Growth (YoY) 5.43% 6.22% -1.92% 0.84% -4.35%
 
Cost of Revenues $1B $1.1B $1.1B $1.1B $1.1B
Gross Profit $1B $1.1B $1B $1B $964M
Gross Profit Margin 50.19% 50.64% 48.04% 47.87% 46.62%
 
R&D Expenses $64M $67M $79M $86M $73M
Selling, General & Admin $338M $395M $371M $353M $312M
Other Inc / (Exp) -$242M $2M -$29M -$3M -$49M
Operating Expenses $534M $597M $586M $594M $529M
Operating Income $499M $510M $444M $441M $435M
 
Net Interest Expenses $100M $103M $107M $129M $117M
EBT. Incl. Unusual Items $157M $409M $308M $309M $269M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$62M $100M $75M $68M $65M
Net Income to Company $219M $309M $233M $241M $204M
 
Minority Interest in Earnings -- -- -- -$42M --
Net Income to Common Excl Extra Items $219M $309M $233M $199M $204M
 
Basic EPS (Cont. Ops) $0.50 $0.80 $0.60 $0.72 $0.60
Diluted EPS (Cont. Ops) $0.50 $0.80 $0.60 $0.63 $0.59
Weighted Average Basic Share $413.7M $394.8M $388.9M $337M $339M
Weighted Average Diluted Share $422.2M $402.4M $393.9M $373M $357M
 
EBITDA $404M $659M $561M $604M $541M
EBIT $257M $512M $415M $438M $386M
 
Revenue (Reported) $2.1B $2.2B $2.1B $2.2B $2.1B
Operating Income (Reported) $499M $510M $444M $441M $435M
Operating Income (Adjusted) $257M $512M $415M $438M $386M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.1B $8.8B $9B $9B $8.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $4.3B $4.5B $4.6B $4.5B
Gross Profit $4.1B $4.5B $4.4B $4.4B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $256M $268M $298M $329M $284M
Selling, General & Admin $1.5B $1.6B $1.6B $1.5B $1.3B
Other Inc / (Exp) -$1.3B $148M -$29M -$161M -$3.4B
Operating Expenses $2.2B $2.4B $2.5B $2.4B $2.2B
Operating Income $1.9B $2B $1.9B $2B $2B
 
Net Interest Expenses $395M $419M $507M $500M $460M
EBT. Incl. Unusual Items $214M $1.8B $1.4B $1.3B -$1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $157M $372M $342M $232M $222M
Net Income to Company $57M $1.4B $1B $996M -$2.1B
 
Minority Interest in Earnings -- -- -- -$155M $502M
Net Income to Common Excl Extra Items $57M $1.4B $832M $915M -$1.6B
 
Basic EPS (Cont. Ops) $0.10 $3.50 $2.80 $3.11 -$4.99
Diluted EPS (Cont. Ops) -- $3.40 $2.80 $3.00 -$5.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.2B $2.8B $2.6B $2.5B -$856M
EBIT $609M $2.2B $1.9B $1.8B -$1.5B
 
Revenue (Reported) $8.1B $8.8B $9B $9B $8.6B
Operating Income (Reported) $1.9B $2B $1.9B $2B $2B
Operating Income (Adjusted) $609M $2.2B $1.9B $1.8B -$1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.1B $2.2B $2.1B $2.2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1.1B $1.1B $1.1B
Gross Profit $1B $1.1B $1B $1B $964M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $64M $67M $79M $86M $73M
Selling, General & Admin $338M $395M $371M $353M $312M
Other Inc / (Exp) -$242M $2M -$29M -$3M -$49M
Operating Expenses $534M $597M $586M $594M $529M
Operating Income $499M $510M $444M $441M $435M
 
Net Interest Expenses $100M $103M $107M $129M $117M
EBT. Incl. Unusual Items $157M $409M $308M $309M $269M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$62M $100M $75M $68M $65M
Net Income to Company $219M $309M $233M $241M $204M
 
Minority Interest in Earnings -- -- -- -$42M --
Net Income to Common Excl Extra Items $219M $309M $233M $199M $204M
 
Basic EPS (Cont. Ops) $0.50 $0.80 $0.60 $0.72 $0.60
Diluted EPS (Cont. Ops) $0.50 $0.80 $0.60 $0.63 $0.59
Weighted Average Basic Share $413.7M $394.8M $388.9M $337M $339M
Weighted Average Diluted Share $422.2M $402.4M $393.9M $373M $357M
 
EBITDA $404M $659M $561M $604M $541M
EBIT $257M $512M $415M $438M $386M
 
Revenue (Reported) $2.1B $2.2B $2.1B $2.2B $2.1B
Operating Income (Reported) $499M $510M $444M $441M $435M
Operating Income (Adjusted) $257M $512M $415M $438M $386M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $71M $191M $57M $306M $162M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $559M $626M $574M $616M $596M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $224M $267M $326M $346M $311M
Total Current Assets $967M $1.2B $1B $1.4B $1.1B
 
Property Plant And Equipment $2.1B $1.8B $1.8B $1.8B $2.1B
Long-Term Investments $332M $334M $412M $715M $1B
Goodwill $3.1B $3.2B $3.2B $15.2B $12.4B
Other Intangibles $3.3B $3.2B $3.1B $10.3B $10.2B
Other Long-Term Assets $282M $295M $304M $670M $641M
Total Assets $10.3B $10.3B $10B $30.1B $27.5B
 
Accounts Payable $1.2B $1.3B $1.2B $1.3B $1.3B
Accrued Expenses $174M $173M $165M $174M $172M
Current Portion Of Long-Term Debt $1M -- $196M $505M --
Current Portion Of Capital Lease Obligations $48M $49M $50M $46M --
Other Current Liabilities -- $5M -- $200M $164M
Total Current Liabilities $3.2B $3B $3B $4B $2.7B
 
Long-Term Debt $8.5B $8.8B $9.3B $10.1B $10.3B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $12.9B $13.4B $17B $16.4B
 
Common Stock $4M $4M $4M -- --
Other Common Equity Adj $15M $15M -$4M $7M -$46M
Common Equity -$2.3B -$2.6B -$3.4B $10.1B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $3B --
Total Equity -$2.3B -$2.6B -$3.4B $13.1B $11.1B
 
Total Liabilities and Equity $10.3B $10.3B $10B $30.1B $27.5B
Cash and Short Terms $71M $191M $57M $306M $162M
Total Debt $8.5B $8.8B $9.5B $11.2B $10.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $59M $76M $53M $71M $127M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $495M $541M $502M $539M $519M
Inventory $8M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $227M $330M $340M $393M $317M
Total Current Assets $905M $1.1B $980M $1.1B $1B
 
Property Plant And Equipment $1.8B $1.8B $1.9B $2.1B $2.2B
Long-Term Investments -- -- -- $1.5B $1B
Goodwill $3.1B $3.2B $3.2B $3.2B $12.4B
Other Intangibles $3.3B $3.2B $3B $2.9B $10.2B
Other Long-Term Assets $747M $757M $751M $235M $627M
Total Assets $10B $10.2B $10B $11.2B $27.4B
 
Accounts Payable $1.1B $1.2B $1.2B $1.2B $1.2B
Accrued Expenses $80M $71M $72M $72M $72M
Current Portion Of Long-Term Debt $1M -- $122M $505M --
Current Portion Of Capital Lease Obligations $48M $52M $48M $46M --
Other Current Liabilities -- $68M $77M $133M $142M
Total Current Liabilities $2.9B $2.8B $2.8B $3.1B $2.5B
 
Long-Term Debt $8.9B $9.8B $9.4B $8.7B $10.4B
Capital Leases -- -- -- -- --
Total Liabilities $12.6B $13.8B $13.3B $13.5B $16.2B
 
Common Stock $4M $4M $4M $4M --
Other Common Equity Adj $20M $23M -$4M -$4M -$44M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$2.6B -$3.6B -$3.3B -$2.4B $11.2B
 
Total Liabilities and Equity $10B $10.2B $10B $11.2B $27.4B
Cash and Short Terms $59M $76M $53M $71M $127M
Total Debt $8.9B $9.8B $9.5B $9.2B $10.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $131M $1.3B $1.1B $988M -$2.1B
Depreciation & Amoritzation $562M $583M $660M $669M $622M
Stock-Based Compensation $223M $202M $209M $203M $200M
Change in Accounts Receivable -$36M -$108M -$28M -$148M -$128M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2B $2B $1.8B $1.7B
 
Capital Expenditures $350M $388M $426M $650M $728M
Cash Acquisitions -$394M -$35M -$136M -- --
Cash From Investing -$741M -$200M -$493M -$696M -$970M
 
Dividends Paid (Ex Special Dividend) -$237M -$268M -$249M -$65M -$143M
Special Dividend Paid
Long-Term Debt Issued $1.5B $5.6B $2.9B $2.7B $3.2B
Long-Term Debt Repaid -$1.5B -$5.4B -$2.6B -$3.8B -$3.9B
Repurchase of Common Stock -$1.6B -$1.5B -$647M -$274M -$6M
Other Financing Activities -$114M -$125M -$1.1B $252M -$58M
Cash From Financing -$1.3B -$1.7B -$1.7B -$1.2B -$916M
 
Beginning Cash (CF) $120M $83M $606M $370M $315M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$37M $116M -$236M -$55M -$145M
Ending Cash (CF) $83M $199M $370M $315M $170M
 
Levered Free Cash Flow $1.7B $1.6B $1.6B $1.2B $1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $433M $292M $310M $341M --
Depreciation & Amoritzation $144M $144M $150M $131M --
Stock-Based Compensation $47M $47M $42M $43M --
Change in Accounts Receivable -$56M -$22M -$89M -$3M --
Change in Inventories -- -- -- -- --
Cash From Operations $636M $533M $451M $558M --
 
Capital Expenditures $86M $99M $128M $173M --
Cash Acquisitions -$26M -$93M -$2M -$210M --
Cash From Investing -$112M -$191M -$130M -$203M --
 
Dividends Paid (Ex Special Dividend) -$60M -$86M -$94M -$188M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $499M $569M $1.1B --
Long-Term Debt Repaid -$650M -$1M -$656M -$1.2B --
Repurchase of Common Stock -$334M -$209M -$137M -- --
Other Financing Activities -$23M -$24M -$5M -$2M --
Cash From Financing $541M -$292M -$323M -$308M --
 
Beginning Cash (CF) $67M $84M $61M $152M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.1B $50M -$2M $47M --
Ending Cash (CF) $1.1B $134M $59M $108M --
 
Levered Free Cash Flow $550M $434M $323M $385M --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $57M $1.4B $1B $996M -$2.1B
Depreciation & Amoritzation $563M $583M $659M $689M $611M
Stock-Based Compensation $219M $196M $209M $206M $202M
Change in Accounts Receivable -$38M -$96M -$32M -$159M -$125M
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $2.1B $2B $1.7B $1.7B
 
Capital Expenditures $366M $407M $534M $619M $743M
Cash Acquisitions -$313M -$81M -$120M $29M --
Cash From Investing -$674M -$264M -$586M -$815M -$851M
 
Dividends Paid (Ex Special Dividend) -$239M -$1.3B $730M $12M -$217M
Special Dividend Paid
Long-Term Debt Issued -- -- $3.4B $2.4B $3.7B
Long-Term Debt Repaid -$1.5B -$5.4B -$3.1B -$3.6B -$4.3B
Repurchase of Common Stock -$1.8B -$1.2B -$503M -$212M -$31M
Other Financing Activities -$99M -$134M -$1.1B $249M -$49M
Cash From Financing -$1.2B -$1.8B -$1.5B -$1.1B -$885M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15M $17M -$125M -$214M -$17M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.5B $1.7B $1.4B $1.1B $976M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $652M $601M $543M $582M $204M
Depreciation & Amoritzation $291M $291M $296M $297M $155M
Stock-Based Compensation $98M $92M $87M $91M $50M
Change in Accounts Receivable -$11M $35M -$36M $39M $45M
Change in Inventories -- -- -- -- --
Cash From Operations $928M $888M $801M $822M $242M
 
Capital Expenditures $164M $196M $333M $347M $189M
Cash Acquisitions -$25M -$138M -$31M -$210M --
Cash From Investing -$190M -$333M -$365M -$557M -$235M
 
Dividends Paid (Ex Special Dividend) -$121M -$1.2B -$188M -$205M -$91M
Special Dividend Paid -- $2.5M -- -- --
Long-Term Debt Issued $2B $499M $1.1B $1.4B $696M
Long-Term Debt Repaid -$651M -$2M -$1.2B -$1.5B -$612M
Repurchase of Common Stock -$856M -$415M -$199M -- -$25M
Other Financing Activities -$43M -$53M -$21M -$21M -$10M
Cash From Financing $311M -$620M -$442M -$381M -$42M
 
Beginning Cash (CF) $150M $283M $126M $467M $170M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1B -$65M -$6M -$116M -$35M
Ending Cash (CF) $1.2B $218M $120M $260M $135M
 
Levered Free Cash Flow $764M $692M $468M $475M $53M

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

GET BETTER TRADE IDEAS

Popular

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

Will Oklo Stock Double?
Will Oklo Stock Double?

Oklo (NYSE: OKLO) is only a year removed from its SPAC‑enabled debut,…

Why a $5 Stock Is Suddenly a Cash Machine
Why a $5 Stock Is Suddenly a Cash Machine

If you stopped tracking Grab Holdings (NASDAQ: GRAB) after its 2021 SPAC…

Stock Ideas

Buy
69
Is NVDA Stock a Buy?

Market Cap: $4T
P/E Ratio: 56x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 34x

Alerts

Buy
77
VBTX alert for Jul 15

Veritex Holdings [VBTX] is down 3.26% over the past day.

Buy
72
MNPR alert for Jul 15

Monopar Therapeutics [MNPR] is down 8.6% over the past day.

Buy
56
NBIS alert for Jul 15

Nebius Group NV [NBIS] is up 2.98% over the past day.

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

Show me the best stock