Financhill
Sell
33

DANOY Quote, Financials, Valuation and Earnings

Last price:
$13.50
Seasonality move :
1.98%
Day range:
$13.22 - $13.45
52-week range:
$12.01 - $14.72
Dividend yield:
3.4%
P/E ratio:
40.12x
P/S ratio:
1.46x
P/B ratio:
2.39x
Volume:
444.3K
Avg. volume:
423.4K
1-year change:
0.91%
Market cap:
$42.8B
Revenue:
$29.9B
EPS (TTM):
$0.33
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $28.3B $27B $28.7B $29.2B $29.9B
Revenue Growth (YoY) -2.75% -4.71% 6.5% 1.54% 2.5%
 
Cost of Revenues $14.4B $14B $15.1B $15.7B $15.7B
Gross Profit $13.9B $13B $13.6B $13.4B $14.2B
Gross Profit Margin 49.07% 48.07% 47.45% 46.05% 47.37%
 
R&D Expenses $392.9M $368.9M $399.9M $357.5M $430.9M
Selling, General & Admin $9.1B $8.7B $9.3B $9.4B $9.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.6B $9.1B $9.7B $10B $10.4B
Operating Income $4.3B $3.8B $3.9B $3.4B $3.8B
 
Net Interest Expenses $414.2M $354M $310M $326.9M $386.5M
EBT. Incl. Unusual Items $3.2B $2.8B $2.4B $1.9B $1.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $887.8M $870.2M $696.9M $820.5M $831.4M
Net Income to Company $2.3B $2.3B $2.4B $1.1B $1B
 
Minority Interest in Earnings -$110.8M -$84.5M -$79.3M -$67.5M -$77.9M
Net Income to Common Excl Extra Items $2.2B $2.2B $2.3B $1B $953.8M
 
Basic EPS (Cont. Ops) $0.66 $0.68 $0.70 $0.31 $0.29
Diluted EPS (Cont. Ops) $0.66 $0.68 $0.70 $0.31 $0.29
Weighted Average Basic Share $3.2B $3.2B $3.2B $3.2B $3.2B
Weighted Average Diluted Share $3.2B $3.2B $3.2B $3.2B $3.2B
 
EBITDA $5.2B $4.9B $4.2B $4.2B $4.1B
EBIT $3.7B $3.3B $2.7B $2.3B $2.4B
 
Revenue (Reported) $28.3B $27B $28.7B $29.2B $29.9B
Operating Income (Reported) $4.3B $3.8B $3.9B $3.4B $3.8B
Operating Income (Adjusted) $3.7B $3.3B $2.7B $2.3B $2.4B
Period Ending 2002-06-30 2003-06-30 2004-06-30 2005-06-30 2006-06-30
Revenue $3.3B $3.8B $4.2B $4B $4.5B
Revenue Growth (YoY) -7.97% 4.01% 23.95% 23.02% 38.17%
 
Cost of Revenues $1.6B -- $1.9B $2.1B $2.3B
Gross Profit $1.7B -- $2.3B $2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.4M -- $38.5M $41.6M $39.4M
Selling, General & Admin $1.3B -- $1.6B $1.3B $1.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.3B -- $1.8B $1.4B $1.6B
Operating Income $366M $3.8B $519.4M $538.4M $611.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$178.9M -- $465.1M $485.4M $603.4M
Earnings of Discontinued Ops. -- -- -- $14.6M $98.4M
Income Tax Expense $110.3M -- $155M $137.2M $154.5M
Net Income to Company -$579.2M -- $525.3M $434.5M $885.5M
 
Minority Interest in Earnings -$47.3M -- -$53.3M -$61.3M -$65M
Net Income to Common Excl Extra Items -$289.1M $228.4M $262.6M $217.2M $442.9M
 
Basic EPS (Cont. Ops) -$0.10 $0.09 $0.20 $0.09 $0.18
Diluted EPS (Cont. Ops) -$0.10 $0.09 $0.20 $0.09 $0.18
Weighted Average Basic Share $2.8B $2.6B $2.6B $2.5B $2.4B
Weighted Average Diluted Share $2.8B $2.6B $2.6B $2.5B $2.5B
 
EBITDA $366M $3.8B $519.4M $538.4M $611.3M
EBIT $366M $3.8B $519.4M $538.4M $611.3M
 
Revenue (Reported) $3.3B $3.8B $4.2B $4B $4.5B
Operating Income (Reported) $366M $3.8B $519.4M $538.4M $611.3M
Operating Income (Adjusted) $366M $3.8B $519.4M $538.4M $611.3M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $27.4B $27.9B $28.4B $30.1B $29.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14B $14.6B $15.1B $16.1B $15.1B
Gross Profit $13.4B $13.3B $13.3B $14B $14.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $374.4M $398M $361.8M $382.2M $457.7M
Selling, General & Admin $8.9B $9.1B $9.1B $9.8B $9.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.5B $10.2B $8.8B $10.4B $10.3B
Operating Income $3.9B $3.1B $4.5B $3.6B $3.9B
 
Net Interest Expenses $394.3M $322.4M $302.4M $343.9M $388.7M
EBT. Incl. Unusual Items $3.2B $2.2B $2.8B $2.3B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $932.3M $720.6M $824.8M $878.9M $800.1M
Net Income to Company $2.2B $2.5B $1.8B $1.5B $1.2B
 
Minority Interest in Earnings -$96.1M -$87.5M -$72.6M -$66.9M -$80.8M
Net Income to Common Excl Extra Items $2.1B $2.4B $1.8B $1.4B $1.1B
 
Basic EPS (Cont. Ops) $0.64 $0.74 $0.54 $0.44 $0.34
Diluted EPS (Cont. Ops) $0.64 $0.74 $0.54 $0.44 $0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $5.1B $4.3B $4.6B $4.5B $4.4B
EBIT $3.6B $2.6B $3.1B $2.7B $2.6B
 
Revenue (Reported) $27.4B $27.9B $28.4B $30.1B $29.3B
Operating Income (Reported) $3.9B $3.1B $4.5B $3.6B $3.9B
Operating Income (Adjusted) $3.6B $2.6B $3.1B $2.7B $2.6B
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- -- -- --
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -- -- -- --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -- -- --
 
Basic EPS (Cont. Ops) -- -- -- -- --
Diluted EPS (Cont. Ops) -- -- -- -- --
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT -- -- -- -- --
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $721.4M $729.4M $746.1M $1.1B $2.6B
Short Term Investments $4.1B $4.5B $5.9B $3.9B $4B
Accounts Receivable, Net $3.3B $3.2B $3.2B $3.5B $3.2B
Inventory $2.2B $2.3B $2.2B $2.8B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1B $1.2B $1.1B $1.3B $1.4B
Total Current Assets $11.3B $13.1B $13.7B $13B $14.3B
 
Property Plant And Equipment $7.7B $8.1B $7.7B $7.2B $7.1B
Long-Term Investments -- -- -- -- --
Goodwill $20.3B $20.9B $20.2B $19.2B $19.2B
Other Intangibles $7.5B $7.4B $7B $6.8B $6.4B
Other Long-Term Assets -- $3.7M -$1.1M -$2.1M --
Total Assets $50.8B $52.6B $51.4B $48.6B $49.2B
 
Accounts Payable $4.4B $4.3B $4.5B $5.3B $5.3B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $240.8M $273.1M $243.4M $217.7M $212.2M
Other Current Liabilities $281.2M $405.9M $352.1M -$66.5M $444.4M
Total Current Liabilities $12.6B $12.7B $12.5B $13B $15.3B
 
Long-Term Debt $13.6B $14.2B $13.2B $10.8B $10.8B
Capital Leases -- -- -- -- --
Total Liabilities $31.3B $32.6B $31.8B $29.3B $31.2B
 
Common Stock $192.7M $211.6M $194.7M $181.2M $186.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $19.3B $19.9B $19.6B $19.2B $17.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $153.5M $114.4M $115.5M $74M $50.8M
Total Equity $19.5B $20B $19.7B $19.3B $17.9B
 
Total Liabilities and Equity $50.8B $52.6B $51.4B $48.6B $49.2B
Cash and Short Terms $4.8B $5.3B $6.6B $5B $6.6B
Total Debt $17.8B $18.5B $17.2B $14.2B $16.3B
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $864.9M $718.8M $1B $2B $2.2B
Short Term Investments $5.7B $6.8B $3.3B $3.7B $4.5B
Accounts Receivable, Net $3B $3.7B $3.8B $3.5B $3.5B
Inventory $2.4B $2.3B $2.6B $3B $2.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.3B $1.3B $1.3B $1.5B $1.4B
Total Current Assets $13.5B $15.5B $12.4B $13.8B $14.3B
 
Property Plant And Equipment $7.4B $8B $7.4B $7.2B $6.8B
Long-Term Investments -- -- -- -- --
Goodwill $20B $20.8B $19.8B $19.2B $19B
Other Intangibles $7.3B $7.1B $6.8B $6.8B $6.3B
Other Long-Term Assets -$1.1M $1.2M $1M $1.1M $1.1M
Total Assets $52.5B $54.3B $48.9B $49.4B $48.7B
 
Accounts Payable $4.4B $4.7B $5.1B $5.5B $5.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $272.2M $255.9M $229.8M $227.1M $210.1M
Other Current Liabilities $3B $3.4B $3.6B $3.9B $3.7B
Total Current Liabilities $13.5B $14.1B $12.4B $15.2B $15.6B
 
Long-Term Debt $15.4B $14.1B $11.6B $11B $10.1B
Capital Leases -- -- -- -- --
Total Liabilities $34B $34.4B $29.5B $31.4B $30.6B
 
Common Stock $193.4M $204.7M $176.5M $183.7M $182.2M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $127.1M $117.8M $128.5M $36.9M $59M
Total Equity $18.5B $19.9B $19.4B $18B $18B
 
Total Liabilities and Equity $52.5B $54.3B $48.9B $49.4B $48.7B
Cash and Short Terms $6.6B $7.5B $4.3B $5.7B $6.7B
Total Debt $19.2B $19.2B $14.8B $16.2B $15.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.3B $2.3B $2.4B $1.1B $1B
Depreciation & Amoritzation $1.6B $1.7B $1.5B $2B $1.7B
Stock-Based Compensation $33.6M $18.3M $14.2M $26.4M $66M
Change in Accounts Receivable -$300M $67.4M -$273.3M -$447.1M $80.1M
Change in Inventories -$199.3M -$98.2M -$95.8M -$703.4M $44.4M
Cash From Operations $3.9B $3.4B $4.1B $3.1B $3.7B
 
Capital Expenditures $1.1B $1.1B $1.2B $920.7M $917M
Cash Acquisitions -$60.5M $415.7M $1.8B $111.8M $16.2M
Cash From Investing -$1.1B -$696.6M $663.8M -$789.9M -$902.9M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.6B -$1.5B -$1.3B -$1.4B
Special Dividend Paid
Long-Term Debt Issued -- $1.8B $2.6B $632.8M $1.7B
Long-Term Debt Repaid -$2.1B -$2.3B -$2.9B -$1.8B -$2.8B
Repurchase of Common Stock -- -- -$947.7M -- --
Other Financing Activities $479.1M -$221.6M -$1.8B $1.5B -$367M
Cash From Financing -$2.7B -$2.7B -$4.8B -$2B -$2.2B
 
Beginning Cash (CF) $939.3M $735.5M $701.6M $695M $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.3M -$3.4M $9.5M $296.3M $596.5M
Ending Cash (CF) $721M $677.2M $779.7M $1.1B $2.6B
 
Levered Free Cash Flow $2.8B $2.3B $2.9B $2.2B $2.8B
Period Ending 2002-06-30 2003-06-30 2004-06-30 2005-06-30 2006-06-30
Net Income to Stockholders -$579.2M -- $525.3M $434.5M $885.5M
Depreciation & Amoritzation $332.7M -- $335.7M $291M $257.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$359.6M -- -$395.9M -$433.5M -$358.5M
Change in Inventories -$25.9M -- -$54.3M -$24.9M -$45.3M
Cash From Operations $623.7M -- $984.4M $896M $1.1B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- $70.4M
Cash From Investing $470.8M -- $88.9M -$172.6M -$49.1M
 
Dividends Paid (Ex Special Dividend) -$358.6M -- -$532.2M -$592.5M -$740.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$280.8M -- -$253.8M -$663.2M -$408.8M
Other Financing Activities -$12M -- $17.8M $71.7M $559.7M
Cash From Financing -$1.1B -- -$1B -$622.6M -$880.4M
 
Beginning Cash (CF) $655.2M -- $543.1M $585.2M $724.5M
Foreign Exchange Rate Adjustment -$30.6M -- $20.7M $10.4M -$27.7M
Additions / Reductions -$34.3M -- $23.7M $100.8M $174.8M
Ending Cash (CF) $591.2M -- $587.5M $695.4M $871.6M
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $2.2B $2.5B $1.8B $1.5B $1.2B
Depreciation & Amoritzation $1.4B $1.7B $1.5B $1.8B $1.8B
Stock-Based Compensation $28.7M $19.3M $15.8M $67.1M $56M
Change in Accounts Receivable $242.2M -$552M -$384.4M $196.7M -$286.4M
Change in Inventories -$327M $182.7M -$470.4M -$513M $205.7M
Cash From Operations $3.7B $3.6B $3.4B $3.6B $3.8B
 
Capital Expenditures $1.1B $1.2B $1.1B $905.5M $921.8M
Cash Acquisitions -$123.6M $2.2B $108M $247M $342.4M
Cash From Investing -$1.2B $1.1B -$901.3M -$657.4M -$481.4M
 
Dividends Paid (Ex Special Dividend) -- -$1.5B -$1.3B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued -- $1.2B $1.4B $1.5B $1.6B
Long-Term Debt Repaid -$1.9B -$1.8B -$3.4B -$1.6B -$3.1B
Repurchase of Common Stock -- -- -$916.1M -- --
Other Financing Activities -$1.1B -$787.6M $2.7B -$448.4M -$1.1B
Cash From Financing -$2.3B -$4.9B -$2.3B -$2.5B -$3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $61M -$230.3M $224.8M $416.2M $145.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.6B $2.5B $2.3B $2.7B $2.9B
Period Ending 2021-01-08 2022-01-08 2023-01-08 2024-01-08
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.25% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 10.89% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 3.89% over the past day.

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

Show me the best stock