Financhill
Sell
27

SIRI Quote, Financials, Valuation and Earnings

Last price:
$23.40
Seasonality move :
15.28%
Day range:
$23.05 - $23.69
52-week range:
$20.47 - $56.80
Dividend yield:
4.56%
P/E ratio:
10.60x
P/S ratio:
1.09x
P/B ratio:
0.73x
Volume:
2.3M
Avg. volume:
5.8M
1-year change:
-57.22%
Market cap:
$7.9B
Revenue:
$9B
EPS (TTM):
-$4.84
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $7.8B $8B $8.7B $9B $9B
Revenue Growth (YoY) 35.06% 3.16% 8.16% 3.53% -0.56%
 
Cost of Revenues $3.9B $3.9B $4.3B $4.5B $4.6B
Gross Profit $3.9B $4.1B $4.4B $4.5B $4.4B
Gross Profit Margin 50.55% 50.98% 50.63% 50.22% 48.98%
 
R&D Expenses $280M $263M $265M $285M $322M
Selling, General & Admin $1.5B $1.5B $1.6B $1.6B $1.5B
Other Inc / (Exp) -$144M -$1B -$94M -$73M -$87M
Operating Expenses $2.2B $2.2B $2.4B $2.4B $2.4B
Operating Income $1.7B $1.9B $2B $2.1B $2B
 
Net Interest Expenses $390M $394M $415M $422M $423M
EBT. Incl. Unusual Items $1.2B $430M $1.5B $1.6B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $283M $299M $212M $392M $260M
Net Income to Company $914M $131M $1.3B $1.2B $1.3B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $914M $131M $1.3B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $2.00 $0.30 $3.20 $3.10 $3.30
Diluted EPS (Cont. Ops) $2.00 $0.30 $3.20 $3.10 $3.20
Weighted Average Basic Share $450.1M $433M $406.2M $391.6M $385.8M
Weighted Average Diluted Share $461.6M $442.9M $414.3M $399M $388.8M
 
EBITDA $2.1B $1.4B $2.5B $2.6B $2.5B
EBIT $1.6B $824M $1.9B $2B $1.9B
 
Revenue (Reported) $7.8B $8B $8.7B $9B $9B
Operating Income (Reported) $1.7B $1.9B $2B $2.1B $2B
Operating Income (Adjusted) $1.6B $824M $1.9B $2B $1.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.2B $2.3B $2.3B $2.2B
Revenue Growth (YoY) 0.7% 8.54% 3.73% -0.4% -4.4%
 
Cost of Revenues $1B $1.1B $1.1B $1.1B $1.1B
Gross Profit $1B $1.1B $1.2B $1.1B $1.1B
Gross Profit Margin 50.37% 51.41% 50.57% 49.63% 48.6%
 
R&D Expenses $64M $68M $70M $72M $68M
Selling, General & Admin $353M $394M $413M $376M $355M
Other Inc / (Exp) -$38M $11M -$72M -$30M -$3.4B
Operating Expenses $542M $597M $617M $593M $568M
Operating Income $478M $533M $536M $534M $487M
 
Net Interest Expenses $96M $111M $107M $134M $124M
EBT. Incl. Unusual Items $344M $433M $357M $370M -$3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72M $90M $110M $79M -$39M
Net Income to Company $272M $343M $247M $217M -$2.9B
 
Minority Interest in Earnings -- -- -- -$57M $502M
Net Income to Common Excl Extra Items $272M $343M $247M $234M -$2.5B
 
Basic EPS (Cont. Ops) $0.60 $0.80 $0.60 $0.69 -$7.24
Diluted EPS (Cont. Ops) $0.60 $0.80 $0.60 $0.67 -$7.24
Weighted Average Basic Share $432.6M $404.4M $390M $337M $339M
Weighted Average Diluted Share $441.5M $411.9M $396.8M $360M $339M
 
EBITDA $579M $698M $614M $703M -$2.7B
EBIT $440M $544M $464M $504M -$2.9B
 
Revenue (Reported) $2B $2.2B $2.3B $2.3B $2.2B
Operating Income (Reported) $478M $533M $536M $534M $487M
Operating Income (Adjusted) $440M $544M $464M $504M -$2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.9B $8.6B $9B $8.9B $8.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $4.2B $4.5B $4.6B $4.5B
Gross Profit $4B $4.4B $4.5B $4.4B $4.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $270M $264M $277M $311M $313M
Selling, General & Admin $1.5B $1.5B $1.7B $1.5B $1.4B
Other Inc / (Exp) -$56M -$1.1B -$81M -$75M -$3.4B
Operating Expenses $2.2B $2.3B $2.5B $2.4B $2.2B
Operating Income $1.8B $2B $2B $2B $2.1B
 
Net Interest Expenses $396M $411M $416M $456M $349M
EBT. Incl. Unusual Items $1.3B $546M $1.5B $1.5B -$1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $282M $228M $361M $301M $191M
Net Income to Company $1.1B $318M $1.2B $1.1B -$1.9B
 
Minority Interest in Earnings -- -- -- -$57M $502M
Net Income to Common Excl Extra Items $1.1B $318M $1.2B $1.1B -$1.2B
 
Basic EPS (Cont. Ops) $2.40 $0.80 $2.90 $2.99 -$4.84
Diluted EPS (Cont. Ops) $2.30 $0.70 $2.90 $2.97 -$4.84
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $2.3B $1.5B $2.5B $2.6B -$747M
EBIT $1.7B $957M $1.9B $2B -$1.3B
 
Revenue (Reported) $7.9B $8.6B $9B $8.9B $8.8B
Operating Income (Reported) $1.8B $2B $2B $2B $2.1B
Operating Income (Adjusted) $1.7B $957M $1.9B $2B -$1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5.9B $6.4B $6.7B $6.7B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9B $3.2B $3.3B $3.4B $3.4B
Gross Profit $3B $3.3B $3.4B $3.3B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $196M $197M $209M $234M $225M
Selling, General & Admin $1B $1.1B $1.2B $1.1B $1B
Other Inc / (Exp) -$54M -$90M -$75M -$77M -$3.4B
Operating Expenses $1.6B $1.7B $1.8B $1.8B $1.7B
Operating Income $1.4B $1.6B $1.5B $1.5B $1.5B
 
Net Interest Expenses $297M $314M $314M $348M $330M
EBT. Incl. Unusual Items $1B $1.2B $1.2B $1.1B -$2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $226M $155M $306M $216M $130M
Net Income to Company $808M $995M $848M $760M -$2.4B
 
Minority Interest in Earnings -- -- -- -$57M $502M
Net Income to Common Excl Extra Items $808M $995M $848M $777M -$1.9B
 
Basic EPS (Cont. Ops) $1.90 $2.40 $2.10 $2.09 -$5.74
Diluted EPS (Cont. Ops) $1.80 $2.30 $2.10 $2.07 -$5.74
Weighted Average Basic Share $1.3B $1.2B $1.2B $1.1B $1.1B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.1B $1.1B
 
EBITDA $1.8B $1.9B $1.9B $1.9B -$1.4B
EBIT $1.3B $1.5B $1.5B $1.4B -$1.9B
 
Revenue (Reported) $5.9B $6.4B $6.7B $6.7B $6.5B
Operating Income (Reported) $1.4B $1.6B $1.5B $1.5B $1.5B
Operating Income (Adjusted) $1.3B $1.5B $1.5B $1.4B -$1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $106M $71M $191M $57M $216M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $532M $559M $626M $574M $616M
Inventory $11M -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $216M $224M $267M $326M $346M
Total Current Assets $1B $967M $1.2B $1B $1.3B
 
Property Plant And Equipment $2.1B $2.1B $1.8B $1.8B $2B
Long-Term Investments $321M $332M $334M $412M $423M
Goodwill $3.8B $3.1B $3.2B $3.2B $3.2B
Other Intangibles $3.5B $3.3B $3.2B $3.1B $2.9B
Other Long-Term Assets $139M $282M $295M $304M $330M
Total Assets $11.1B $10.3B $10.3B $10B $10.4B
 
Accounts Payable $1.2B $1.2B $1.3B $1.2B $1.3B
Accrued Expenses $160M $174M $173M $165M $166M
Current Portion Of Long-Term Debt $2M $1M -- $196M $505M
Current Portion Of Capital Lease Obligations $46M $48M $49M $50M $46M
Other Current Liabilities $4M -- $5M -- $8M
Total Current Liabilities $3.3B $3.2B $3B $3B $3.2B
 
Long-Term Debt $7.8B $8.5B $8.8B $9.3B $8.7B
Capital Leases -- -- -- -- --
Total Liabilities $11.9B $12.6B $12.9B $13.4B $12.9B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj $8M $15M $15M -$4M $3M
Common Equity -$736M -$2.3B -$2.6B -$3.4B -$2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$736M -$2.3B -$2.6B -$3.4B -$2.6B
 
Total Liabilities and Equity $11.1B $10.3B $10.3B $10B $10.4B
Cash and Short Terms $106M $71M $191M $57M $216M
Total Debt $7.8B $8.5B $8.8B $9.5B $9.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $33M $164M $39M $53M $127M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $448M $577M $568M $579M $593M
Inventory $10M $4M -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $204M $216M $335M $329M $338M
Total Current Assets $829M $1B $1B $1B $1.1B
 
Property Plant And Equipment $2B $1.8B $1.8B $2B $2B
Long-Term Investments -- -- -- -- $1.1B
Goodwill $3.9B $3.2B $3.2B $3.2B $12.4B
Other Intangibles $3.4B $3.2B $3.1B $2.9B $10.2B
Other Long-Term Assets $643M $755M $734M $753M $658M
Total Assets $10.7B $10.1B $10.1B $10.1B $27.5B
 
Accounts Payable $1.1B $1.2B $1.2B $1.3B $1.2B
Accrued Expenses $84M $80M $72M $73M $77M
Current Portion Of Long-Term Debt $2M -- $2M $525M --
Current Portion Of Capital Lease Obligations $47M $50M $48M $45M --
Other Current Liabilities $1M -- -- -- $135M
Total Current Liabilities $3B $2.8B $2.8B $3.2B $3.1B
 
Long-Term Debt $7.8B $8.8B $9.8B $8.8B $10.1B
Capital Leases -- -- -- -- --
Total Liabilities $11.6B $12.6B $13.7B $13B $16.6B
 
Common Stock $4M $4M $4M $4M --
Other Common Equity Adj -- $17M -$8M -$3M -$30M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$911M -$2.6B -$3.6B -$2.9B $10.9B
 
Total Liabilities and Equity $10.7B $10.1B $10.1B $10.1B $27.5B
Cash and Short Terms $33M $164M $39M $53M $127M
Total Debt $7.8B $8.8B $9.8B $9.3B $10.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $914M $131M $1.3B $1.2B $1.3B
Depreciation & Amoritzation $524M $562M $583M $585M $599M
Stock-Based Compensation $250M $223M $202M $197M $184M
Change in Accounts Receivable -$137M -$36M -$108M $10M -$114M
Change in Inventories -- -- -- -- --
Cash From Operations $2B $2B $2B $2B $1.9B
 
Capital Expenditures $363M $350M $388M $426M $650M
Cash Acquisitions $294M -$394M -$35M -$138M -$39M
Cash From Investing -$3M -$741M -$200M -$548M -$686M
 
Dividends Paid (Ex Special Dividend) -$226M -$237M -$268M -$1.3B -$383M
Special Dividend Paid
Long-Term Debt Issued $2.7B $1.5B $5.6B $2.8B $1.7B
Long-Term Debt Repaid -$1.7B -$1.5B -$5.4B -$2.2B -$2B
Repurchase of Common Stock -$2.2B -$1.6B -$1.5B -$647M -$274M
Other Financing Activities -$147M -$114M -$125M -$153M -$70M
Cash From Financing -$2B -$1.3B -$1.7B -$1.6B -$1B
 
Beginning Cash (CF) $65M $120M $83M $199M $65M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $55M -$37M $116M -$134M $159M
Ending Cash (CF) $120M $83M $199M $65M $224M
 
Levered Free Cash Flow $1.7B $1.7B $1.6B $1.6B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $272M $343M $247M $217M -$2.9B
Depreciation & Amoritzation $139M $154M $150M $199M $191M
Stock-Based Compensation $58M $51M $51M $64M $63M
Change in Accounts Receivable -$95M -$11M -$13M -$25M -$196M
Change in Inventories $2M -- -- -- --
Cash From Operations $443M $443M $412M $500M $240M
 
Capital Expenditures $81M $80M $83M $188M $216M
Cash Acquisitions -$5M -$5M $1M $31M $210M
Cash From Investing -$79M $140M -$82M -$200M -$235M
 
Dividends Paid (Ex Special Dividend) -$58M -$59M -$86M $140M $154M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$2M $2.5B -- $1.5B $1.1B
Long-Term Debt Repaid -$1.5B -$3.6B -$1M -$2.2B -$1.3B
Repurchase of Common Stock -$471M -$318M -$184M -$75M --
Other Financing Activities -$38M -$64M -$60M $277M -$32M
Cash From Financing -$2.1B -$1.5B -$416M -$329M -$69M
 
Beginning Cash (CF) $1.8B $1.1B $134M $59M $108M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.7B -$960M -$86M -$29M -$64M
Ending Cash (CF) $44M $172M $48M $335M $135M
 
Levered Free Cash Flow $362M $363M $329M $312M $24M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $318M $1.2B $1.1B -$1.9B
Depreciation & Amoritzation $587M $584M $579M $639M $592M
Stock-Based Compensation $223M $207M $196M $205M $187M
Change in Accounts Receivable -$13M -$97M -$64M -$73M -$210M
Change in Inventories -$10M -- -- -- --
Cash From Operations $2B $1.9B $1.9B $2B $1.6B
 
Capital Expenditures $354M $364M $423M $668M $692M
Cash Acquisitions -$122M -$307M -$142M -$1M -$39M
Cash From Investing -$473M -$447M -$565M -$698M -$913M
 
Dividends Paid (Ex Special Dividend) -$234M -$242M -$1.3B -$142M -$386M
Special Dividend Paid
Long-Term Debt Issued $1.9B -- -- $4.9B $1.5B
Long-Term Debt Repaid -$1.5B -$4.2B -$1.2B -$5.5B -$1.4B
Repurchase of Common Stock -$1.1B -$1.9B -$948M -$322M --
Other Financing Activities -$127M -$140M -$131M $216M -$379M
Cash From Financing -$1.6B -$1.4B -$1.5B -$1.3B -$684M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$46M $128M -$124M -$18M $14M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.6B $1.6B $1.5B $1.3B $919M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $808M $995M $848M $760M -$2.4B
Depreciation & Amoritzation $423M $445M $441M $495M $488M
Stock-Based Compensation $165M $149M $143M $151M $154M
Change in Accounts Receivable $39M -$22M $22M -$61M -$157M
Change in Inventories -$2M -- -- -- --
Cash From Operations $1.5B $1.4B $1.3B $1.3B $1.1B
 
Capital Expenditures $230M $244M $279M $521M $563M
Cash Acquisitions -$117M -$30M -$137M -- --
Cash From Investing -$344M -$50M -$415M -$565M -$792M
 
Dividends Paid (Ex Special Dividend) -$175M -$180M -$1.2B -$48M -$51M
Special Dividend Paid -- -- $2.5M -- --
Long-Term Debt Issued $1.5B $4.4B $499M $2.6B $2.5B
Long-Term Debt Repaid -$1.5B -$4.2B -$3M -$3.3B -$2.8B
Repurchase of Common Stock -$870M -$1.2B -$599M -$274M --
Other Financing Activities -$81M -$107M -$113M $256M -$53M
Cash From Financing -$1.2B -$1.2B -$1B -$771M -$450M
 
Beginning Cash (CF) $2B $1.3B $417M $185M $411M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$76M $89M -$151M -$35M -$180M
Ending Cash (CF) $1.9B $1.4B $266M $455M $322M
 
Levered Free Cash Flow $1.2B $1.1B $1B $780M $499M

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

GET BETTER TRADE IDEAS

Popular

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
87
PSIX alert for Dec 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock