Financhill
Sell
32

D Quote, Financials, Valuation and Earnings

Last price:
$53.29
Seasonality move :
0.28%
Day range:
$52.95 - $53.82
52-week range:
$43.53 - $61.97
Dividend yield:
4.98%
P/E ratio:
18.83x
P/S ratio:
3.08x
P/B ratio:
1.72x
Volume:
8.7M
Avg. volume:
4.9M
1-year change:
13.73%
Market cap:
$45.1B
Revenue:
$14.4B
EPS (TTM):
$2.85
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $14.4B $14.2B $11.4B $13.9B $14.4B
Revenue Growth (YoY) 28.59% -1.59% -19.43% 22.06% 3.27%
 
Cost of Revenues $8.3B $6.9B $6B $7.6B $7.4B
Gross Profit $6.1B $7.3B $5.4B $6.4B $7B
Gross Profit Margin 42.21% 51.52% 47.4% 45.75% 48.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$557M -$1.3B $530M -$1.7B $712M
Operating Expenses $3.2B $3.2B $2.8B $3.1B $3.3B
Operating Income $2.9B $4.1B $2.6B $3.3B $3.7B
 
Net Interest Expenses $1.5B $1.4B $1.3B $1B $1.7B
EBT. Incl. Unusual Items $869M $1.4B $1.9B $540M $2.7B
Earnings of Discontinued Ops. $716M -$1.9B $1.4B $894M -$163M
Income Tax Expense $209M $83M -$181M $113M $575M
Net Income to Company $1.4B -$550M $3.4B $1.3B $2B
 
Minority Interest in Earnings -$18M $149M -$20M -- --
Net Income to Common Excl Extra Items $1.4B -$401M $3.4B $1.3B $2B
 
Basic EPS (Cont. Ops) $1.66 -$0.56 $4.12 $1.49 $2.29
Diluted EPS (Cont. Ops) $1.62 -$0.57 $4.12 $1.49 $2.29
Weighted Average Basic Share $808.8M $831M $807.8M $823.9M $836.4M
Weighted Average Diluted Share $808.9M $831M $808.5M $824.8M $836.5M
 
EBITDA $5.9B $6.9B $5.4B $6.4B $6.8B
EBIT $2.9B $4.1B $2.6B $3.3B $3.7B
 
Revenue (Reported) $14.4B $14.2B $11.4B $13.9B $14.4B
Operating Income (Reported) $2.9B $4.1B $2.6B $3.3B $3.7B
Operating Income (Adjusted) $2.9B $4.1B $2.6B $3.3B $3.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $3.2B $4B $3.8B $3.9B
Revenue Growth (YoY) -4.63% -11.95% 24.78% -3.86% 3.44%
 
Cost of Revenues $1.6B $1.7B $2.2B $2B $1.9B
Gross Profit $2B $1.5B $1.8B $1.9B $2.1B
Gross Profit Margin 54.78% 45.97% 45.17% 48.79% 52.6%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$870M $427M $68M $55M $213M
Operating Expenses $798M $844M $802M $829M $733M
Operating Income $1.2B $616M $988M $1B $1.3B
 
Net Interest Expenses $306M $407M $360M $192M $403M
EBT. Incl. Unusual Items $2M $636M $696M $893M $1.2B
Earnings of Discontinued Ops. $19M $65M $152M -$541M -$13M
Income Tax Expense -$110M $35M $70M $195M $183M
Net Income to Company $131M $666M $632M $157M $954M
 
Minority Interest in Earnings $225M -$12M -- -- --
Net Income to Common Excl Extra Items $356M $654M $778M $157M $954M
 
Basic EPS (Cont. Ops) $0.41 $0.79 $0.91 $0.16 $1.12
Diluted EPS (Cont. Ops) $0.41 $0.79 $0.91 $0.16 $1.12
Weighted Average Basic Share $833.8M $808.7M $832.6M $836.8M $839M
Weighted Average Diluted Share $833.8M $810M $833.2M $836.8M $839.3M
 
EBITDA $1.9B $1.3B $2.4B $1.8B $2B
EBIT $1.2B $616M $988M $1B $1.3B
 
Revenue (Reported) $3.6B $3.2B $4B $3.8B $3.9B
Operating Income (Reported) $1.2B $616M $988M $1B $1.3B
Operating Income (Adjusted) $1.2B $616M $988M $1B $1.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $14.5B $13.6B $13.2B $14.7B $14.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7.1B $7.1B $7.2B $7.6B $7.4B
Gross Profit $7.4B $6.5B $5.9B $7.1B $7.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.5B $1.1B -$1.2B $2M $982M
Operating Expenses $3.2B $3.3B $3B $3.2B $3.2B
Operating Income $4.2B $3.2B $3B $3.9B $4B
 
Net Interest Expenses $1.5B $1.2B $858M $1.4B $2.1B
EBT. Incl. Unusual Items $1.3B $3.1B $885M $2.5B $2.9B
Earnings of Discontinued Ops. -$1.6B -$6M $1.4B $27M $111M
Income Tax Expense -$75M $406M -$192M $521M $518M
Net Income to Company -$230M $2.7B $2.5B $2B $2.5B
 
Minority Interest in Earnings $156M -$30M $2M -- --
Net Income to Common Excl Extra Items -$74M $2.6B $2.5B $2B $2.5B
 
Basic EPS (Cont. Ops) -$0.03 $3.20 $2.83 $1.93 $2.88
Diluted EPS (Cont. Ops) -$0.14 $3.17 $2.79 $1.91 $2.85
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $7.2B $5.9B $6.6B $7.3B $6.9B
EBIT $4.2B $3.2B $3B $4.2B $4.1B
 
Revenue (Reported) $14.5B $13.6B $13.2B $14.7B $14.6B
Operating Income (Reported) $4.2B $3.2B $3B $3.9B $4B
Operating Income (Adjusted) $4.2B $3.2B $3B $4.2B $4.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.7B $10.1B $11.8B $10.9B $11.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.1B $5.3B $6.5B $5.6B $5.6B
Gross Profit $5.6B $4.8B $5.3B $5.2B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.6B $755M -$1B $533M $803M
Operating Expenses $2.4B $2.5B $2.7B $2.4B $2.3B
Operating Income $3.2B $2.3B $2.7B $2.8B $3.1B
 
Net Interest Expenses $1.1B $978M $581M $1.1B $1.4B
EBT. Incl. Unusual Items $390M $2.1B $1.1B $2.3B $2.4B
Earnings of Discontinued Ops. -$1.8B $119M $170M -$92M $182M
Income Tax Expense -$123M $200M $189M $469M $412M
Net Income to Company -$1.2B $2B $1B $1.7B $2.2B
 
Minority Interest in Earnings $157M -$22M -- -- --
Net Income to Common Excl Extra Items -$1.1B $1.9B $1B $1.7B $2.2B
 
Basic EPS (Cont. Ops) -$1.34 $2.35 $1.17 $1.98 $2.55
Diluted EPS (Cont. Ops) -$1.45 $2.35 $1.16 $1.98 $2.55
Weighted Average Basic Share $2.5B $2.4B $2.5B $2.5B $2.5B
Weighted Average Diluted Share $2.5B $2.4B $2.5B $2.5B $2.5B
 
EBITDA $5.3B $4.3B $5.5B $5.5B $5.3B
EBIT $3.2B $2.3B $2.7B $3.1B $3.3B
 
Revenue (Reported) $10.7B $10.1B $11.8B $10.9B $11.1B
Operating Income (Reported) $3.2B $2.3B $2.7B $2.8B $3.1B
Operating Income (Adjusted) $3.2B $2.3B $2.7B $3.1B $3.3B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $135M $172M $283M $119M $184M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.1B $2.3B $2.2B $2.2B $2.3B
Inventory $1.6B $1.6B $1.6B $1.5B $1.7B
Prepaid Expenses $296M $309M $328M $294M $246M
Other Current Assets $1.1B $847M $1.6B $2.1B $1.5B
Total Current Assets $6.1B $6.9B $7.3B $9.9B $25.4B
 
Property Plant And Equipment $57.2B $57.8B $59.8B $52.3B $58.8B
Long-Term Investments $7.9B $10.2B $11.3B $6.6B $7.5B
Goodwill $7.4B $7.4B $7.4B $4.1B $4.1B
Other Intangibles $685M $765M $784M $813M $945M
Other Long-Term Assets $15.2B $2B $1.6B $20.3B $1.5B
Total Assets $103.8B $95.9B $99.6B $104.8B $109B
 
Accounts Payable $1B $944M $1.2B $1.2B $921M
Accrued Expenses $1.3B $1.1B $1.2B $909M $1.1B
Current Portion Of Long-Term Debt $3.3B $3.1B $3.2B $6.8B $11B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3.6B $5.7B $3.2B $4.6B $11.5B
Total Current Liabilities $9.9B $10.8B $8.7B $13.5B $24.5B
 
Long-Term Debt $29B $34B $37.4B $34.4B $33.1B
Capital Leases -- -- -- -- --
Total Liabilities $69.8B $69.4B $72.3B $77.1B $81.5B
 
Common Stock $26.2B $23.6B $23.4B $25.4B $25.5B
Other Common Equity Adj -$1.8B -$1.7B -$1.5B -$1.6B -$1.5B
Common Equity $29.6B $23.7B $25.5B $25.9B $25.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $344M -- -- --
Total Equity $34B $26.5B $27.3B $27.7B $27.5B
 
Total Liabilities and Equity $103.8B $95.9B $99.6B $104.8B $109B
Cash and Short Terms $135M $172M $283M $119M $184M
Total Debt $32.3B $37B $40.6B $41.1B $44.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $413M $180M $163M $137M $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $1.9B $2.2B $2.3B $2.1B
Inventory $1.6B $1.6B $1.8B $1.6B $1.7B
Prepaid Expenses $632M $426M -- -- --
Other Current Assets $895M $1.4B $2.7B $1.9B $1.6B
Total Current Assets $19.8B $9.3B $8.7B $24.7B $8B
 
Property Plant And Equipment $56.8B $58.4B $62.9B $56.2B $65.4B
Long-Term Investments $6.9B $10.8B $8.9B $7B $8.5B
Goodwill $7.4B $7.4B $7.3B $4.1B $4.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $4.2B $4.7B $5B $5.7B $5.4B
Total Assets $104.5B $99.8B $103.5B $105.9B $99.8B
 
Accounts Payable $738M $851M $1.1B $756M $937M
Accrued Expenses $1.1B $1.2B $1.2B $1.2B $1.4B
Current Portion Of Long-Term Debt $5.3B $6.7B $5.8B $4.7B $5.9B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.2B $4.5B $4B $10.9B $2.6B
Total Current Liabilities $17.6B $13.2B $12.2B $21.6B $10.8B
 
Long-Term Debt $33.1B $34.8B $38.2B $33.1B $37.1B
Capital Leases -- -- -- -- --
Total Liabilities $76.5B $72.6B $75B $77.9B $72.3B
 
Common Stock $24.3B $24B $25.3B $25.5B $25.2B
Other Common Equity Adj -$2B -$1.6B -$1.4B -$1.6B -$1.7B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -$1.6B -- --
Minority Interest, Total $1.7B $326M -- -- --
Total Equity $28.1B $27.2B $28.6B $28B $27.5B
 
Total Liabilities and Equity $104.5B $99.8B $103.5B $105.9B $99.8B
Cash and Short Terms $413M $180M $163M $137M $1.8B
Total Debt $38.4B $41.5B $44B $41.9B $43B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.4B -$550M $3.4B $1.3B $2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$105M -$292M -$183M -$985M $147M
Change in Inventories -$90M $39M -$74M -$216M -$198M
Cash From Operations $5.2B $5.2B $4B $3.7B $6.6B
 
Capital Expenditures $5B $6B $6B $7.6B $10.2B
Cash Acquisitions -$550M $3.1B $400M $536M $3.2B
Cash From Investing -$4.6B -$2.9B -$6.2B -$6.7B -$7.2B
 
Dividends Paid (Ex Special Dividend) -$3B -$2.9B -$2B -$2.2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $7.8B $7.9B $10B $7B $10.5B
Long-Term Debt Repaid -$12.2B -$4B -$6.1B -$1.8B -$7.5B
Repurchase of Common Stock -- -$3.1B -- -$1.6B --
Other Financing Activities $1.8B -$446M -$371M -$204M -$186M
Cash From Financing -$704M -$2.3B $2.4B $3B $595M
 
Beginning Cash (CF) $391M $269M $247M $408M $341M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$122M -$22M $161M -$67M -$40M
Ending Cash (CF) $269M $247M $408M $341M $301M
 
Levered Free Cash Flow $224M -$793M -$1.9B -$3.9B -$3.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $131M $666M $632M $157M $954M
Depreciation & Amoritzation -- -- -$937M -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$123M -$130M $246M -$74M $152M
Change in Inventories $22M -$55M -$228M -$47M -$23M
Cash From Operations $1.7B $1.3B $2B $2B $1.5B
 
Capital Expenditures $1.5B $1.5B $3.1B $2.3B $3B
Cash Acquisitions -$111M -$74M $587M $3.3B -$7.3B
Cash From Investing -$1.5B -$2.8B -$2.3B $923M -$1B
 
Dividends Paid (Ex Special Dividend) -$785M -$510M -$1.7B -$559M -$559M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $4B $2.8B $1.6B $1.6B
Long-Term Debt Repaid $189M -$2B -$1.5B -$4B $94M
Repurchase of Common Stock -$2.4B -- -$1.6B -- --
Other Financing Activities -$101M -$66M -$106M -$36M -$28M
Cash From Financing -$332M $1.5B $236M -$3B $1.2B
 
Beginning Cash (CF) $742M $304M $58M $315M $207M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$184M -$37M -$100M -$68M $1.7B
Ending Cash (CF) $558M $267M $340M $247M $1.9B
 
Levered Free Cash Flow $180M -$183M -$1.2B -$324M -$1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$230M $2.7B $2.5B $2B $2.5B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$222M -$322M -$446M -$413M $10M
Change in Inventories $45M -$35M -$235M -$158M -$97M
Cash From Operations $6.3B $4B $3.2B $6.2B $5.8B
 
Capital Expenditures $6B $5.8B $7.1B $9.5B $11.8B
Cash Acquisitions -$695M $2.5B $2B $3.2B -$126M
Cash From Investing -$6.3B -$4.7B -$4.2B -$6.3B -$2.8B
 
Dividends Paid (Ex Special Dividend) -$3.1B -$2B -$2.2B -$2.2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $9B $7.1B $7.4B $9.3B $12.2B
Long-Term Debt Repaid -$6.7B -$3.8B -$4.9B -$7B -$10.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $1.7B -$348M -$278M -$179M -$198M
Cash From Financing $135M $420M $1.1B $10M -$1.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $118M -$291M $73M -$93M $1.7B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $323M -$1.8B -$3.9B -$3.3B -$6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.2B $2B $1B $1.7B $2.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $237M $207M -$56M $516M $379M
Change in Inventories $29M -$45M -$206M -$148M -$47M
Cash From Operations $4.8B $3.5B $2.7B $5.2B $4.4B
 
Capital Expenditures $4.4B $4.1B $5.3B $7.2B $8.7B
Cash Acquisitions -$515M -$1.1B $549M $3.2B -$90M
Cash From Investing -$4.9B -$6.6B -$4.5B -$4.1B $293M
 
Dividends Paid (Ex Special Dividend) -$2.4B -$1.5B -$1.7B -$1.7B -$1.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.4B $7.7B $5.1B $7.4B $9.2B
Long-Term Debt Repaid -$3.2B -$2.9B -$1.7B -$6.9B -$10.1B
Repurchase of Common Stock -$2.4B -- -$1.6B -- -$440M
Other Financing Activities -$346M -$248M -$155M -$130M -$142M
Cash From Financing $339M $3.1B $1.8B -$1.2B -$3.1B
 
Beginning Cash (CF) $2.3B $1.1B $1.1B $2.6B $844M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $289M $20M -$68M -$94M $1.6B
Ending Cash (CF) $2.6B $1.1B $992M $2.5B $2.4B
 
Levered Free Cash Flow $401M -$607M -$2.6B -$2B -$4.3B

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.79% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.8% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.31% over the past day.

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

Show me the best stock