Financhill
Sell
44

DAR Quote, Financials, Valuation and Earnings

Last price:
$36.31
Seasonality move :
1.72%
Day range:
$33.77 - $37.09
52-week range:
$32.55 - $48.39
Dividend yield:
0%
P/E ratio:
22.41x
P/S ratio:
0.99x
P/B ratio:
1.27x
Volume:
3.4M
Avg. volume:
2.3M
1-year change:
-21.55%
Market cap:
$5.8B
Revenue:
$6.8B
EPS (TTM):
$1.62
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.4B $3.6B $4.7B $6.5B $6.8B
Revenue Growth (YoY) -0.7% 6.18% 32.74% 37.77% 3.92%
 
Cost of Revenues $2.6B $2.7B $3.5B $5B $5.1B
Gross Profit $774.8M $883.1M $1.2B $1.5B $1.6B
Gross Profit Margin 23.03% 24.72% 26.2% 23.42% 24.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $358.5M $378.5M $391.5M $436.6M $542.5M
Other Inc / (Exp) $368.3M $271.9M $349.4M $321M $378.7M
Operating Expenses $684M $728.7M $707.9M $831.3M $1B
Operating Income $90.8M $154.4M $534.1M $698.3M $600.5M
 
Net Interest Expenses $78.7M $72.7M $62.1M $125.6M $259.2M
EBT. Incl. Unusual Items $380.4M $353.6M $821.4M $893.7M $720M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $59.5M $53.3M $164.1M $146.6M $59.6M
Net Income to Company $321M $300.3M $657.3M $747.1M $660.4M
 
Minority Interest in Earnings -$8.4M -$3.5M -$6.4M -$9.4M -$12.7M
Net Income to Common Excl Extra Items $312.6M $296.8M $650.9M $737.7M $647.7M
 
Basic EPS (Cont. Ops) $1.90 $1.83 $4.01 $4.58 $4.05
Diluted EPS (Cont. Ops) $1.86 $1.78 $3.90 $4.49 $3.99
Weighted Average Basic Share $164.6M $162.6M $162.5M $161M $159.9M
Weighted Average Diluted Share $168.4M $167.2M $167.1M $164.1M $162.4M
 
EBITDA $784.6M $776.5M $1.2B $1.4B $1.5B
EBIT $459.1M $426.3M $883.5M $1B $979.2M
 
Revenue (Reported) $3.4B $3.6B $4.7B $6.5B $6.8B
Operating Income (Reported) $90.8M $154.4M $534.1M $698.3M $600.5M
Operating Income (Adjusted) $459.1M $426.3M $883.5M $1B $979.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $850.6M $1.2B $1.7B $1.6B $1.4B
Revenue Growth (YoY) 1.01% 39.43% 47.36% -7% -12.51%
 
Cost of Revenues $638.4M $859.6M $1.4B $1.2B $1.1B
Gross Profit $212.2M $326.3M $376.4M $386.5M $313.6M
Gross Profit Margin 24.95% 27.52% 21.54% 23.78% 22.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $90M $97.3M $105.1M $137.7M $115.7M
Other Inc / (Exp) $88.7M $55M $101M $60.2M -$5.8M
Operating Expenses $175.7M $175.1M $210.1M $263.7M $239.3M
Operating Income $36.5M $151.2M $166.3M $122.8M $74.3M
 
Net Interest Expenses $18.8M $15.4M $39.8M $70.3M $66.8M
EBT. Incl. Unusual Items $106.4M $190.8M $227.5M $112.7M $1.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.8M $42.6M $35.2M -$15.4M -$17.5M
Net Income to Company $101.6M $148.2M $192.3M $128.1M $19.1M
 
Minority Interest in Earnings -$480K -$1.4M -$1.2M -$3.1M -$2.2M
Net Income to Common Excl Extra Items $101.1M $146.8M $191.1M $125M $16.9M
 
Basic EPS (Cont. Ops) $0.62 $0.91 $1.19 $0.78 $0.11
Diluted EPS (Cont. Ops) $0.61 $0.88 $1.17 $0.77 $0.11
Weighted Average Basic Share $162.3M $162.2M $160.6M $159.7M $159.2M
Weighted Average Diluted Share $167M $166.8M $163.6M $162.4M $161M
 
EBITDA $210.9M $284.1M $372.3M $309M $192M
EBIT $125.2M $206.3M $267.3M $183M $68.5M
 
Revenue (Reported) $850.6M $1.2B $1.7B $1.6B $1.4B
Operating Income (Reported) $36.5M $151.2M $166.3M $122.8M $74.3M
Operating Income (Adjusted) $125.2M $206.3M $267.3M $183M $68.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.4B $4.5B $6.1B $6.9B $5.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $3.3B $4.6B $5.3B $4.5B
Gross Profit $853.4M $1.2B $1.5B $1.6B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $385.3M $395.9M $412.6M $531.6M $517.2M
Other Inc / (Exp) $522.8M $304.9M $295.1M $475.3M $181.5M
Operating Expenses $725.5M $728M $770.8M $1B $1B
Operating Income $127.9M $441.5M $691.2M $584.3M $349.7M
 
Net Interest Expenses $74.4M $64M $94.4M $236.9M $267.4M
EBT. Incl. Unusual Items $576.3M $682.4M $891.9M $822.7M $263.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78.6M $136.6M $146.4M $90.3M -$5.5M
Net Income to Company $497.6M $545.8M $745.5M $732.4M $269.3M
 
Minority Interest in Earnings -$3M -$5.9M -$8.6M -$12.6M -$7.8M
Net Income to Common Excl Extra Items $494.7M $539.9M $736.9M $719.8M $261.5M
 
Basic EPS (Cont. Ops) $3.02 $3.33 $4.57 $4.50 $1.64
Diluted EPS (Cont. Ops) $2.95 $3.22 $4.48 $4.42 $1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $990.8M $1.1B $1.3B $1.5B $1B
EBIT $650.7M $746.4M $986.3M $1.1B $531.2M
 
Revenue (Reported) $3.4B $4.5B $6.1B $6.9B $5.9B
Operating Income (Reported) $127.9M $441.5M $691.2M $584.3M $349.7M
Operating Income (Adjusted) $650.7M $746.4M $986.3M $1.1B $531.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.6B $3.4B $4.8B $5.2B $4.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.5B $3.6B $4B $3.4B
Gross Profit $634.5M $920.8M $1.1B $1.2B $944.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $276.4M $293.8M $314.9M $409.9M $384.6M
Other Inc / (Exp) $248.7M $281.7M $227.3M $381.6M $184.4M
Operating Expenses $530.1M $529.4M $592.2M $774M $760.3M
Operating Income $104.4M $391.5M $548.6M $434.6M $183.8M
 
Net Interest Expenses $55.8M $47.1M $79.4M $190.8M $198.9M
EBT. Incl. Unusual Items $297.2M $626M $696.5M $625.5M $169.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43.1M $126.3M $108.6M $52.3M -$12.8M
Net Income to Company $254.2M $499.7M $587.9M $573.1M $182.1M
 
Minority Interest in Earnings -$2.1M -$4.5M -$6.7M -$9.9M -$5.1M
Net Income to Common Excl Extra Items $252.1M $495.2M $581.1M $563.2M $177M
 
Basic EPS (Cont. Ops) $1.54 $3.05 $3.61 $3.52 $1.11
Diluted EPS (Cont. Ops) $1.51 $2.95 $3.54 $3.46 $1.10
Weighted Average Basic Share $487.9M $488.1M $483.6M $479.7M $478.8M
Weighted Average Diluted Share $500.9M $502.1M $493M $487.6M $484.6M
 
EBITDA $606.8M $908.7M $1.1B $1.2B $743.9M
EBIT $353.1M $673.1M $775.9M $816.2M $368.2M
 
Revenue (Reported) $2.6B $3.4B $4.8B $5.2B $4.3B
Operating Income (Reported) $104.4M $391.5M $548.6M $434.6M $183.8M
Operating Income (Adjusted) $353.1M $673.1M $775.9M $816.2M $368.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $72.9M $81.6M $68.9M $127M $126.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $406.3M $405.4M $469.1M $676.6M $798.3M
Inventory $363M $405.9M $457.5M $673.6M $758.7M
Prepaid Expenses $46.6M $47.8M $53.7M $85.7M $105.7M
Other Current Assets $25M $42.3M $38.6M $56.3M $42.6M
Total Current Assets $917.3M $987M $1.1B $1.6B $1.9B
 
Property Plant And Equipment $1.9B $2B $2B $2.6B $3.1B
Long-Term Investments $689.4M $804.7M $1.3B $1.9B $2.3B
Goodwill $1.2B $1.3B $1.2B $2B $2.5B
Other Intangibles $526.4M $473.7M $397.8M $865.1M $1.1B
Other Long-Term Assets $47.4M $60.7M $66.8M $136.3M $235M
Total Assets $5.3B $5.6B $6.1B $9.2B $11.1B
 
Accounts Payable $239.3M $255.3M $307.1M $472.5M $425.6M
Accrued Expenses $136.1M $148.9M $227.5M $287M $284.6M
Current Portion Of Long-Term Debt $91M $27.5M $24.4M $69.8M $60.7M
Current Portion Of Capital Lease Obligations $37.8M $39.5M $38.2M $49.2M $55.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $688.3M $675.3M $752.7M $1.1B $998.1M
 
Long-Term Debt $1.6B $1.5B $1.4B $3.3B $4.4B
Capital Leases -- -- -- -- --
Total Liabilities $2.7B $2.7B $2.8B $5.3B $6.4B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.7M
Other Common Equity Adj -$321.8M -$252.4M -$321.7M -$383.9M -$198.3M
Common Equity $2.6B $2.9B $3.3B $3.8B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $77.5M $62.3M $66.8M $87.5M $88.3M
Total Equity $2.6B $3B $3.3B $3.9B $4.7B
 
Total Liabilities and Equity $5.3B $5.6B $6.1B $9.2B $11.1B
Cash and Short Terms $72.9M $81.6M $68.9M $127M $126.5M
Total Debt $1.6B $1.5B $1.5B $3.4B $4.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $65.8M $67.2M $126M $119M $114.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $373.6M $479.6M $669.8M $735.6M $576.6M
Inventory $406.8M $476.3M $642M $822.8M $617.8M
Prepaid Expenses $52.4M $63.6M $80.3M $101.6M $84.6M
Other Current Assets $28.5M $13.7M $26.3M $38.1M $23.6M
Total Current Assets $931.2M $1.1B $1.6B $1.8B $1.5B
 
Property Plant And Equipment $1.9B $2B $2.5B $3B $3.1B
Long-Term Investments $742.9M $1.1B $1.8B $2.2B $2.3B
Goodwill $1.2B $1.2B $1.9B $2.4B $2.5B
Other Intangibles $474.8M $417.4M $873.6M $1.1B $977.4M
Other Long-Term Assets $45.6M $53.9M $122.7M $238.1M $222.1M
Total Assets $5.4B $5.9B $8.8B $10.8B $10.6B
 
Accounts Payable $207M $272.8M $398.2M $394.7M $331.7M
Accrued Expenses $183.9M $219.4M $353.4M $348.9M $397M
Current Portion Of Long-Term Debt $26.2M $55.1M $63.7M $73.9M $114.3M
Current Portion Of Capital Lease Obligations $41M $40.2M $44M $52.4M $59.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $623.6M $756.2M $1B $1B $1.1B
 
Long-Term Debt $1.4B $1.3B $3.2B $4.3B $4.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $2.7B $5.1B $6.3B $5.9B
 
Common Stock $1.7M $1.7M $1.7M $1.7M $1.8M
Other Common Equity Adj -$325.6M -$309.4M $28.8M -$332.4M -$417.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $61.3M $63.7M $88.7M $86.3M $82.9M
Total Equity $2.8B $3.3B $3.7B $4.5B $4.6B
 
Total Liabilities and Equity $5.4B $5.9B $8.8B $10.8B $10.6B
Cash and Short Terms $65.8M $67.2M $126M $119M $114.8M
Total Debt $1.5B $1.4B $3.3B $4.4B $4.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $321M $300.3M $657.3M $747.1M $660.4M
Depreciation & Amoritzation $325.5M $350.2M $316.4M $394.7M $502M
Stock-Based Compensation $21M $23.2M $21.8M $25M $33.2M
Change in Accounts Receivable -$26.1M $22.4M -$80M -$56.5M -$10.8M
Change in Inventories -$39.1M -$18.7M -$72.9M -$130.2M $49.6M
Cash From Operations $362.6M $624.7M $704.4M $813.7M $899.3M
 
Capital Expenditures $363.1M $283.9M $274.4M $392.8M $557M
Cash Acquisitions -$3.4M -$29.8M -$195.5M -$2B -$1.2B
Cash From Investing -$338.1M -$310.6M -$490.3M -$2.4B -$1.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1B $530.3M $664.4M $3.8B $3.5B
Long-Term Debt Repaid -$1B -$751M -$661.4M -$2B -$2.5B
Repurchase of Common Stock -$19.3M -$55M -$167.7M -$125.5M -$52.9M
Other Financing Activities -$18M -$31.2M -$56.7M -$68.3M -$30.2M
Cash From Financing -$54.9M -$307M -$221.4M $1.7B $876.3M
 
Beginning Cash (CF) $107.4M $73M $81.7M $69.1M $150.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.3M $7M -$7.2M $75.8M $100.1M
Ending Cash (CF) $73M $81.7M $69.1M $150.2M $264.5M
 
Levered Free Cash Flow -$528K $340.7M $430M $420.9M $342.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $101.6M $148.2M $192.3M $128.1M $19.1M
Depreciation & Amoritzation $85.7M $77.8M $105M $126M $123.6M
Stock-Based Compensation $3.6M $4.4M $5.5M $9M $1.2M
Change in Accounts Receivable $10M -$50.9M $1.6M $1.3M $13.3M
Change in Inventories -$8.6M -$57.5M -$45.8M -$393K $28.6M
Cash From Operations $206.8M $154.1M $277.4M $276.6M $274.5M
 
Capital Expenditures $61.7M $65.6M $105.6M $146.3M $67.4M
Cash Acquisitions -- -$25M -$524.6M -$14.1M $175K
Cash From Investing -$61.5M -$89.8M -$598M -$158.3M -$64.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $22.9M $103M $1.2B $550.8M $219.4M
Long-Term Debt Repaid -$170.3M -$146.8M -$821.5M -$663.2M -$413M
Repurchase of Common Stock -- -$22.3M -$37.2M -- --
Other Financing Activities -$12.1M -$3.1M -$10.3M -$5.5M -$7.4M
Cash From Financing -$159.5M -$69.2M $325.3M -$117.9M -$201M
 
Beginning Cash (CF) $76.3M $77.9M $146.8M $244.1M $265.6M
Foreign Exchange Rate Adjustment $3.9M -$5.6M -$4.2M $9M -$13.1M
Additions / Reductions -$14.2M -$5M $4.8M $388K $8.5M
Ending Cash (CF) $66M $67.4M $147.4M $253.5M $260.9M
 
Levered Free Cash Flow $145M $88.5M $171.8M $130.3M $207.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $497.6M $545.8M $745.5M $732.4M $269.3M
Depreciation & Amoritzation $340.2M $332M $358.1M $481.5M $513.6M
Stock-Based Compensation $21.7M $22.4M $22.3M $33.2M $30.9M
Change in Accounts Receivable -$10.4M -$99.5M -$39.6M $14.6M $189.4M
Change in Inventories -$48.7M -$72.2M -$116.4M -$11.9M $224.1M
Cash From Operations $570.4M $606.3M $890.8M $857.6M $901.9M
 
Capital Expenditures $303.5M $287.3M $339.7M $517.6M $434.1M
Cash Acquisitions -- -$61.3M -$2.2B -$1.2B -$206.7M
Cash From Investing -$290.5M -$343M -$2.5B -$1.7B -$621.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $602.8M $462.3M $4B $3B $2.1B
Long-Term Debt Repaid -$764.7M -$570.4M -$2B -$2B -$2.3B
Repurchase of Common Stock -$62.6M -$97.9M -$172.8M -$75.4M -$29.2M
Other Financing Activities -$30M -$53.7M -$74.4M -$27.4M -$20.9M
Cash From Financing -$282.2M -$259.6M $1.7B $897.9M -$259.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M $3.7M $99.1M $55M $21.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $266.8M $319M $551.1M $340M $467.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $254.2M $499.7M $587.9M $573.1M $182.1M
Depreciation & Amoritzation $253.7M $235.6M $277.3M $364.1M $375.7M
Stock-Based Compensation $19.2M $18.4M $18.9M $27M $24.8M
Change in Accounts Receivable $36.1M -$85.8M -$45.5M $25.7M $225.9M
Change in Inventories -$44M -$97.5M -$141M -$22.7M $151.8M
Cash From Operations $470.4M $452M $638.4M $682.3M $684.9M
 
Capital Expenditures $188.6M $192M $257.3M $382.1M $259.1M
Cash Acquisitions -- -$31.5M -$2B -$1.2B -$206.7M
Cash From Investing -$187.3M -$219.7M -$2.2B -$1.5B -$452.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $415.1M $347.1M $3.6B $2.8B $1.4B
Long-Term Debt Repaid -$620.8M -$440.2M -$1.8B -$1.8B -$1.6B
Repurchase of Common Stock -$55M -$97.9M -$103.1M -$52.9M -$29.2M
Other Financing Activities -$26.7M -$49.1M -$66.8M -$25.9M -$16.7M
Cash From Financing -$287.5M -$240.1M $1.7B $902.2M -$233.2M
 
Beginning Cash (CF) $225.8M $231M $315.5M $656.1M $822.7M
Foreign Exchange Rate Adjustment -$2.7M -$6.6M -$20.3M $25.6M -$2.6M
Additions / Reductions -$4.4M -$7.8M $98.6M $77.8M -$949K
Ending Cash (CF) $218.7M $216.7M $393.8M $759.5M $819.2M
 
Levered Free Cash Flow $281.8M $260M $381.1M $300.2M $425.7M

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

GET BETTER TRADE IDEAS

Popular

4 Top Dividend Stocks to Buy Now
4 Top Dividend Stocks to Buy Now

If you’re looking for steady income, dividend stocks are a…

Will Uber Stock Recover?
Will Uber Stock Recover?

Shares of Uber Technologies (NYSE:UBER) have had a rough few…

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.6T
P/E Ratio: 39x

Sell
47
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 114x

Sell
39
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
87
CEG alert for Jan 11

Constellation Energy [CEG] is up 25.15% over the past day.

Sell
1
MCY alert for Jan 11

Mercury General [MCY] is down 19.87% over the past day.

Buy
84
ATZAF alert for Jan 11

Aritzia [ATZAF] is up 17.63% over the past day.

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

Show me the best stock