Sotera Health logo

Sotera Health

SHC | NASDAQ
Chart Builder DCF Calculator
$18.74
+$0.04 (+0.21%)
Sep 22, 2026, 9:48 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
190.07M 117.8M 77.95M 55.42M 24.01M 24.8M 44.38M 70.53M 39.89M 54.64M 51.16M -307.02M -268.27M -261.37M -233.57M 122.15M 124.5M 136.7M 117.12M 37.74M 10.92M -24.44M
Depreciation & Amortization
155.91M 126.72M 136.71M 143.73M 157.92M 162.73M 162.36M 164.26M 159.89M 159.55M 158.66M 153.67M 151.59M 149.04M 145.55M 147.24M 148.77M 149.29M 150.9M 149.16M 147.63M 145.2M
Stock-Based Compensation
51.52M 38.03M 30.88M 31.45M 33.29M 35.36M 36.78M 36.84M 35.42M 33.61M 32.24M 30.29M 26.53M 23.96M 21.21M 18.34M 17.27M 14.96M 13.87M 17.46M 14.81M 12.71M
Other Working Capital
-111.59M -12.7M 18.09M 35.81M 59.32M 22.08M -33.45M -8.88M -23.27M -429.41M -366.26M 40.66M 36.78M 411.03M 406.24M -29.34M -28.51M 2.46M 3.4M -3.7M -8.6M -5.61M
Other Non-Cash Items
-5.99M -25.11M 13.6M 1.62M 8.69M 51.33M 12M 23.06M 173.54M 155.2M 158.43M 166.64M 13.19M 16.66M 9.49M -5.9M 4.78M -4.21M 15.96M 64.21M 52.35M 57.49M
Deferred Income Tax
43.08M 20.26M 22K -9.37M -7.57M -3.2M 9.43M 2.06M -153.35M -146.6M -144.93M -236.21M -84.06M -81.36M -73.96M 5.31M 3.2M 5.55M -3.72M -15.05M -11.62M -20.31M
Change in Working Capital
-112.97M -16.59M 28.04M 16.96M 47.91M -2.88M -42.63M -17.03M -29.42M -428.3M -403.29M 33.71M 28.02M 414.93M 409.23M -44.74M -42.96M -26.93M -12.59M -16.47M -11.94M 405K
Operating Cash Flow
321.62M 261.11M 287.2M 239.81M 264.26M 268.14M 222.31M 279.72M 225.97M -171.9M -147.73M -158.93M -133M 261.87M 277.96M 242.39M 255.55M 275.35M 281.55M 237.04M 202.15M 171.05M
Capital Expenditures
-225.65M -164.27M -138.02M -153.19M -153.41M -164.1M -179.07M -178.03M -193.65M -204.87M -214.98M -221.89M -208.87M -191.83M -182.38M -151.91M -129.02M -116.77M -102.16M -80.77M -74.86M -61.46M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 450K 450K 450K 450K -31.02M -30.79M -31.39M -56.97M -24.86M -131.37M -130.76M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
8.06M 3.88M 2.87M 2.87M 74K 74K 74K 74K 74K 74K 69K -383K -386K 1K 32K 500K -251K -638K -701K -717K n/a n/a
Investing Cash Flow
-217.59M -160.39M -135.14M -150.32M -153.33M -164.02M -179M -177.95M -193.58M -204.79M -214.91M -221.82M -208.81M -191.38M -181.9M -182.42M -160.05M -148.8M -159.83M -106.34M -206.23M -192.22M
Debt Repayment
-85.67M -85.89M -86.1M -86.32M -11.32M -7.55M -11.76M -9.24M -10.49M -10.49M 297.5M 498.75M 500M 500M 200M n/a -100M -100M -100M -1.22B -1.02B -1.08B
Common Stock Repurchased
n/a -54K -54K -4.48M -4.48M -4.43M -4.43M -4.09M -4.09M -4.09M -4.09M n/a n/a n/a n/a -1.43M -1.43M -1.43M -1.43M n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-27.8M -19.28M -14.38M -8.11M -6.57M -32.89M -32.53M -32.63M -34.03M -5.32M -27.45M -29.75M -27.95M -27.87M -2.24M -1.83M -4.85M -12.52M -15.85M 1.09B 1.09B 1.1B
Financial Cash Flow
-113.48M -105.23M -100.53M -98.91M -22.37M -44.86M -48.71M -45.96M -48.61M -19.9M 265.96M 469M 472.05M 472.13M 197.76M -3.27M -106.28M -113.95M -117.29M -126.03M 67.86M 20.34M
Net Cash Flow
-8.06M 9.86M 67.59M -7.46M 86.51M 43.26M -22.79M 55.95M -22.73M -397.36M -94.64M 87.57M 129.87M 538.73M 289.37M 50.04M -15.61M 13.43M 4.47M 6.47M 69.87M 2.83M
Free Cash Flow
95.97M 96.84M 149.18M 86.62M 110.85M 104.04M 43.24M 101.69M 32.31M -376.77M -362.71M -380.81M -341.87M 70.03M 95.58M 90.48M 126.53M 158.59M 179.38M 156.27M 127.3M 109.59M
Adj. Free Cash Flow
44.45M 58.81M 118.3M 55.17M 77.56M 68.68M 6.47M 64.86M -3.11M -410.38M -394.95M -411.1M -368.4M 46.07M 74.37M 72.14M 109.26M 143.63M 165.51M 138.82M 112.49M 96.88M
Maintenance CapEx
-148.04M -99.69M -83.3M -109.93M -113.98M -122.3M -119.8M -71.56M -94.1M -123.05M -156.13M -202.22M -183.38M -154.93M -126.41M -85.2M -63.68M -38.99M -25.07M -4.22M -10.76M -10.76M
Growth CapEx
-77.61M -64.58M -54.72M -43.25M -39.43M -41.8M -59.27M -106.47M -99.55M -81.81M -58.84M -19.66M -25.49M -36.9M -55.97M -66.7M -65.34M -77.77M -77.1M -76.54M -64.1M -50.7M
Owner Earnings
173.58M 161.42M 203.9M 129.87M 150.28M 145.84M 102.51M 208.16M 131.87M -294.96M -303.86M -361.15M -316.38M 106.93M 151.56M 157.18M 191.87M 236.36M 256.48M 232.81M 191.39M 160.29M

© 2026 bestshares.com. All rights reserved.