SWK
$67.72
-$0.86(-1.25%)
63
Overall
85
Value
41
Tech
--
Quality
Market Cap
$11.13B
Volume
3.40M
52W Range
-- - --
Target Price
$83.75
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 | $11.2B | $11.4B | $13.0B | $14.0B | $14.4B | $13.1B | $15.3B | $16.9B | $15.8B | $15.4B | ||
| Total Revenue | $11.2B | $11.4B | $13.0B | $14.0B | $14.4B | $13.1B | $15.3B | $16.9B | $15.8B | $15.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $7.1B | $7.1B | $8.2B | $9.1B | $9.6B | $8.7B | $10.2B | $12.7B | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $4.1B | $4.3B | $4.8B | $4.9B | $4.8B | $4.4B | $5.1B | $4.3B | $3.9B | $15.4B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $2.5B | $2.6B | $3.0B | $3.2B | $3.0B | $2.6B | $3.2B | $3.4B | $3.3B | $3.3B | ||
| Research & Development | $188.0M | $204.4M | $252.3M | $275.8M | $255.2M | $200.0M | $276.3M | $357.4M | $362.0M | $328.8M | ||
| Research Expense | $188.0M | $204.4M | $252.3M | $275.8M | $255.2M | $200.0M | $276.3M | $357.4M | -- | -- | ||
| Selling, General & Administrative | $2.5B | $2.6B | $3.0B | $3.2B | $3.0B | $2.6B | $3.2B | $3.4B | $3.3B | $3.3B | ||
| Selling & Marketing Expenses | $2.5B | $2.6B | $3.0B | $3.1B | $3.0B | $2.6B | $3.2B | $3.4B | $3.3B | $3.3B | ||
| General & Administrative Expenses | $27.3M | $21.9M | $16.3M | $28.0M | $33.0M | $29.0M | $3.9M | $14.3M | $8.7M | $22.2M | ||
| Salaries & Wages | $67.9M | $81.2M | $12.2M | -- | $88.8M | $109.1M | $118.3M | $90.7M | -- | -- | ||
| Depreciation & Amortization | $451.7M | $449.8M | $504.0M | $549.3M | $607.8M | $823.6M | $827.9M | $814.0M | $817.8M | $752.7M | ||
| Amortization | -- | -- | -- | -- | -- | -- | $203.1M | $202.5M | -- | -- | ||
| Other Operating Expenses | -- | -- | -- | -- | $151.6M | $155.4M | $126.3M | $147.1M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $8.7B | $8.8B | $10.0B | $10.8B | $11.4B | $10.4B | $12.1B | $13.6B | $12.5B | $12.0B | ||
| EBITDA | $2.0B | $2.0B | $2.1B | $1.6B | $2.2B | $2.0B | $2.3B | $948.6M | $1.1B | $1.3B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $402.4M | $391.4M | $491.8M | $564.9M | $533.4M | $222.6M | $185.4M | $338.5M | $879.5M | $498.6M | ||
| Intinc | $15.2M | $23.2M | $40.1M | $68.7M | $53.9M | $17.5M | $9.8M | $54.7M | $186.9M | $179.1M | ||
| Net Non-Operating Interest Income/Expense | $-387.2M | $-368.2M | $-451.7M | $-496.2M | $-479.5M | $-422.9M | $-365.1M | $283.8M | $-692.6M | $-768.3M | ||
| Gain on Sale of Securities | -- | -- | -- | -- | -- | -- | -- | $4.0M | -- | -- | ||
| Other Income/Expense | $-47.3M | $-26.1M | $-264.1M | $800.0K | $12.1M | $51.3M | $-18.4M | $-592.4M | $10.8M | $-28.6M | ||
| Other Special Charges | $47.3M | $26.1M | $76.3M | $89.3M | $-17.9M | $-46.9M | $210.1M | $222.5M | -- | -- | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $47.6M | $49.0M | $51.5M | $160.3M | $154.1M | $73.8M | $14.5M | $140.8M | $39.4M | $99.9M | ||
| Special Income Charges | $47.6M | $49.0M | $51.5M | $160.3M | $154.1M | $73.8M | $14.5M | $309.2M | $314.2M | $172.3M | ||
| Impairment of Capital Assets | $9.8M | $10.7M | -- | -- | -- | -- | -- | $168.4M | $274.8M | $72.4M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.6B | $1.6B | $2.0B | $1.6B | $1.7B | $1.4B | $1.8B | $376.4M | $503.8M | $739.7M | ||
| Pre-Tax Income | $1.2B | $1.2B | $1.5B | $1.0B | $1.1B | $1.2B | $1.6B | $37.9M | $-375.7M | $241.1M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $248.6M | $261.2M | $300.9M | $416.3M | $160.8M | $43.0M | $55.1M | $-132.4M | $-94.0M | $-45.2M | ||
| NET INCOME | ||||||||||||
| Net Income | $883.7M | $965.3M | $1.2B | $605.2M | $955.8M | $1.2B | $1.7B | $1.1B | $-310.5M | $294.3M | ||
| Net Income (Continuing Operations) | $883.7M | $965.3M | $1.2B | $605.2M | $955.8M | $1.2B | $1.7B | $170.3M | $-281.7M | $286.3M | ||
| Net Income (Discontinued Operations) | $883.7M | $965.3M | $1.2B | $605.2M | $955.8M | $1.2B | $1.7B | $1.1B | $-310.5M | $294.3M | ||
| Net Income (Common Stockholders) | $8.0B | $8.1B | $9.4B | $9.7B | $955.8M | $1.2B | $1.7B | $1.1B | $-281.7M | $286.3M | ||
| Normalized Income | $805.4M | $846.0M | $780.5M | $1.4B | $1.4B | $1.3B | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $9.6B | $9.8B | $11.2B | $12.3B | $12.7B | $11.3B | $13.4B | $16.0B | $3.3B | $3.3B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $148.2M | $146.0M | $149.6M | $148.9M | $148.4M | $154.2M | $158.8M | $148.2M | $149.8M | $150.5M | ||
| Average Shares Outstanding (Diluted) | $152.7M | $148.2M | $152.4M | $151.6M | $150.6M | $155.9M | $165.0M | $156.6M | $149.8M | $150.5M | ||
| Shares Outstanding | $152.3M | $152.6M | $154.1M | $151.4M | $154.0M | $160.9M | $163.4M | $153.0M | $153.8M | $154.4M | ||
| Basic EPS | $11.92 | $6.61 | $8.19 | $4.06 | $6.44 | $7.85 | $10.55 | $7.13 | $-2.07 | $1.96 | ||
| Basic EPS (Continuing Operations) | $12.06 | $6.61 | $8.19 | $4.06 | $6.44 | $7.85 | $9.99 | $1.11 | $-1.88 | $1.9 | ||
| Diluted EPS | $5.79 | $6.51 | $8.04 | $3.99 | $6.35 | $7.77 | $10.16 | $6.76 | $-2.07 | $1.95 | ||
| Diluted EPS (Continuing Operations) | $5.92 | $6.51 | $8.04 | $3.99 | $6.35 | $7.77 | $9.62 | $1.06 | $-1.88 | $1.89 | ||
| Dividend Per Share | $2.14 | $2.26 | $2.42 | $2.58 | $2.7 | $2.78 | $2.98 | $3.18 | $3.22 | $3.26 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | $24.1M | $14.2M | $5.8M | -- | -- | ||
| Acquisition Expense | -- | -- | $156.0M | $450.0M | $363.0M | $326.0M | $194.0M | $642.0M | -- | -- | ||
| Basic Discontinuous Operations | $-0.14 | -- | -- | -- | -- | -- | $0.56 | $6.02 | $-0.19 | $0.05 | ||
| Diluted Discontinuous Operations | $-0.13 | -- | -- | -- | -- | -- | $0.54 | $5.7 | $-0.19 | $0.05 | ||
| Earnings from equity interest | -- | -- | -- | -- | $-11.2M | $9.1M | $19.0M | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | $-11.2M | $9.1M | $19.0M | -- | -- | -- | ||
| Gain On Sale Of Business | -- | -- | $264.1M | $-800.0K | $17.0M | $-13.5M | $-600.0K | $-8.4M | $-10.8M | -- | ||
| Gains Loss On Disposal Of Discontinued Operations | $-20.1M | -- | -- | -- | -- | $48.8M | $136.7M | $892.4M | $-28.8M | $8.0M | ||
| Minority Interests | $1.6M | $400.0K | $400.0K | $-600.0K | $-2.2M | $-900.0K | $1.7M | $-200.0K | -- | -- | ||
| Net Income Discontinuous Operations | $-20.1M | -- | -- | -- | -- | $48.8M | $136.7M | $892.4M | $-28.8M | $8.0M | ||
| Other Gand A | $27.3M | $21.9M | $16.3M | $28.0M | $33.0M | $29.0M | $3.9M | $14.3M | $8.7M | $22.2M | ||
| Other Taxes | $14.3M | $34.2M | $4.2M | $91.5M | $91.1M | $19.0M | $17.2M | $37.8M | -- | -- | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | -- | -- | $24.1M | $14.2M | $5.8M | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | $24.1M | $14.2M | $5.8M | -- | -- | ||
| Rent And Landing Fees | -- | -- | -- | $177.6M | $177.6M | -- | -- | -- | -- | -- | ||
| Othspecchg | -- | -- | -- | -- | -- | $-113.7M | $-62.0M | $-39.8M | -- | -- | ||
| Restruct | $47.6M | $49.0M | $51.5M | $160.3M | $154.1M | $73.8M | $14.5M | $140.8M | $39.4M | $99.9M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | SWK | $67.72 | -1.3% | 3.40M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |