SCCO
$138.80
-$1.31(-0.93%)
70
Overall
75
Value
66
Tech
--
Quality
Market Cap
$105.05B
Volume
1.54M
52W Range
-- - --
Target Price
$119.65
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $5.0B | $5.4B | $6.7B | $7.1B | $7.3B | $8.0B | $10.9B | $10.0B | $9.9B | $11.4B | ||
| Total Revenue | $5.0B | $5.4B | $6.7B | $7.1B | $7.3B | $8.0B | $10.9B | $10.0B | $9.9B | $11.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $2.9B | $3.0B | $3.3B | $3.4B | $3.6B | $4.7B | $4.7B | $5.4B | $4.7B | $5.7B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $2.1B | $2.3B | $3.4B | $3.7B | $3.7B | $3.3B | $6.2B | $4.6B | $5.2B | $5.7B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $658.9M | $781.5M | $793.0M | $806.5M | $926.2M | $934.4M | $974.6M | $166.7M | $1.0B | $1.0B | ||
| Selling, General & Administrative | $99.4M | $94.3M | $93.1M | $102.6M | $131.8M | $126.2M | $125.2M | $125.0M | $127.2M | $130.5M | ||
| Selling & Marketing Expenses | $99.4M | $94.3M | $93.1M | $102.6M | $131.8M | $126.2M | $125.2M | $125.0M | $127.2M | $130.5M | ||
| Depreciation & Amortization | $510.7M | $647.1M | $671.1M | $674.3M | $764.4M | $775.6M | $806.0M | $796.3M | $833.6M | $845.9M | ||
| Amortization | $7.1M | $8.0M | -- | $5.4M | $4.5M | $9.2M | $8.7M | $7.3M | -- | -- | ||
| Other Operating Expenses | $13.4M | $17.1M | $17.9M | $11.4M | $114.8M | $14.6M | $23.5M | $28.4M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $1.4B | $1.6B | $2.6B | $2.9B | $2.8B | $3.1B | $6.1B | $4.4B | $4.2B | $5.6B | ||
| EBITDA | $1.9B | $2.3B | $3.3B | $3.6B | $2.2B | $3.9B | $6.9B | $5.4B | $3.2B | $4.2B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-123.2M | -- | -- | -- | -- | $366.6M | $357.1M | $340.1M | $326.7M | -- | ||
| Intinc | $134.1M | $76.7M | $56.9M | $99.8M | $53.4M | $46.0M | $38.0M | $82.0M | $136.2M | $173.8M | ||
| Net Non-Operating Interest Income/Expense | $134.1M | $76.7M | $56.9M | $99.8M | $53.4M | $46.0M | $38.0M | $305.1M | $136.2M | $173.8M | ||
| Gain on Sale of Securities | -- | $400.0K | $100.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $53.5M | $700.0K | $-17.6M | $18.4M | $-3.7M | $21.1M | $4.8M | $117.1M | $-1.4M | $-11.9M | ||
| Other Special Charges | $-70.3M | $-24.6M | $-5.5M | $-30.7M | $-7.0M | $-27.5M | $-18.4M | $117.1M | $3.6M | $5.5M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $6.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | $6.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.4B | $1.6B | $2.7B | $3.0B | $1.5B | $3.1B | $6.1B | $4.6B | $2.4B | $3.3B | ||
| Pre-Tax Income | $1.2B | $1.3B | $2.3B | $2.6B | $2.4B | $2.7B | $5.7B | $4.2B | $4.0B | $5.4B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $464.9M | $-122.5M | $641.7M | $-51.5M | $-21.0M | $1.2B | $2.3B | $1.6B | $-59.1M | $-52.2M | ||
| NET INCOME | ||||||||||||
| Net Income | $736.4M | $776.5M | $728.5M | $1.5B | $1.5B | $1.6B | $3.4B | $2.6B | $2.4B | $3.4B | ||
| Net Income (Continuing Operations) | $736.4M | $776.5M | $728.5M | $1.5B | $1.5B | $1.6B | $3.4B | $2.6B | $2.4B | $3.4B | ||
| Net Income (Discontinued Operations) | $736.4M | $776.5M | $728.5M | $1.5B | $1.5B | $1.6B | $3.4B | $2.6B | $2.4B | $3.4B | ||
| Net Income (Common Stockholders) | $736.4M | $776.5M | $728.5M | $1.5B | $1.5B | $1.6B | $3.4B | $2.6B | $2.4B | $3.4B | ||
| Normalized Income | $773.0M | $1.1B | $1.5B | $2.5B | -- | $2.7B | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $3.6B | $3.8B | $4.0B | $4.2B | $4.5B | $4.9B | $4.9B | $5.6B | $5.7B | $6.7B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $794.7M | $773.6M | $773.0M | $773.0M | $773.1M | $773.1M | $773.1M | $773.1M | $773.1M | $780.4M | ||
| Average Shares Outstanding (Diluted) | $794.7M | $773.6M | $773.0M | $773.0M | $773.1M | $773.1M | $773.1M | $773.1M | $773.1M | $780.4M | ||
| Shares Outstanding | $773.7M | $773.0M | $773.0M | $773.0M | $773.1M | $773.1M | $773.1M | $773.1M | $773.1M | $796.2M | ||
| Basic EPS | $0.93 | $1 | $0.94 | $2 | $1.92 | $2.03 | $4.39 | $3.41 | $3.11 | $4.31 | ||
| Basic EPS (Continuing Operations) | $0.93 | $1 | $0.94 | $2 | $1.92 | $2.03 | $4.39 | $3.41 | $3.14 | $4.34 | ||
| Diluted EPS | $0.93 | $1 | $0.94 | $2 | $1.92 | $2.03 | $4.39 | $3.41 | $3.11 | $4.31 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | -- | $4.39 | $3.41 | $3.14 | $4.34 | ||
| Dividend Per Share | $0.34 | $0.18 | $0.59 | $1.4 | $1.6 | -- | -- | $3.5 | $4 | -- | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | $16.8M | $23.9M | $23.1M | $12.3M | $10.7M | $6.4M | $13.6M | $-3.7M | $-2.2M | $6.4M | ||
| Earnings From Equity Interest Net Of Tax | $16.8M | $23.9M | $23.1M | $12.3M | $10.7M | $6.4M | $13.6M | $-3.7M | $-2.2M | $6.4M | ||
| Exploration Development And Mineral Property Lease Expenses | $48.8M | $40.1M | $28.8M | $29.6M | $30.0M | $32.6M | $43.4M | $41.7M | $55.0M | $60.9M | ||
| Interest Expense Operating | $334.0M | $360.3M | $357.4M | $360.9M | $372.9M | $393.4M | $387.9M | $387.1M | $376.3M | $376.5M | ||
| Minority Interests | $-4.7M | $-2.3M | $-3.9M | $-5.2M | $-6.1M | $-7.4M | $-14.1M | $-9.5M | $-9.5M | $-11.8M | ||
| Net Operating Interest Income Expense | $-334.0M | $-360.3M | $-357.4M | $-360.9M | $-372.9M | $-393.4M | $-387.9M | $-387.1M | $-376.3M | $-376.5M | ||
| Other Taxes | $-80.6M | $96.0M | $89.5M | $-199.5M | $156.1M | $-476.8M | $66.1M | $-56.0M | -- | -- | ||
| Restruct | -- | $6.9M | -- | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SCCO | $138.80 | -0.9% | 1.54M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |