Financhill
Sell
15

DD Quote, Financials, Valuation and Earnings

Last price:
$55.13
Seasonality move :
2.68%
Day range:
$54.32 - $60.35
52-week range:
$54.32 - $90.06
Dividend yield:
2.68%
P/E ratio:
34.60x
P/S ratio:
1.96x
P/B ratio:
1.03x
Volume:
7.6M
Avg. volume:
3M
1-year change:
-23.5%
Market cap:
$24.2B
Revenue:
$12.4B
EPS (TTM):
$1.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.3B $12.6B $13B $12.1B $12.4B
Revenue Growth (YoY) -7.11% -12.36% 3.59% -7.29% 2.64%
 
Cost of Revenues $9.5B $8B $8.4B $7.8B $7.9B
Gross Profit $4.8B $4.6B $4.6B $4.2B $4.5B
Gross Profit Margin 33.69% 36.57% 35.45% 35.08% 36.39%
 
R&D Expenses $625M $557M $536M $508M $531M
Selling, General & Admin $1.7B $1.6B $1.5B $1.4B $1.6B
Other Inc / (Exp) -$3.4B $87M -$132M -$972M -$344M
Operating Expenses $3B $2.7B $2.6B $2.5B $2.7B
Operating Income $1.8B $1.9B $2B $1.7B $1.8B
 
Net Interest Expenses $660M $513M $442M $241M $293M
EBT. Incl. Unusual Items -$2.2B $1.4B $1.4B $504M $1.2B
Earnings of Discontinued Ops. -$517M $5.3B $4.9B -$71M -$40M
Income Tax Expense $160M $237M $387M -$29M $414M
Net Income to Company -$2.9B $1.2B $1.1B $533M $778M
 
Minority Interest in Earnings -$28M -$48M -$49M -$39M -$35M
Net Income to Common Excl Extra Items -$3B $6.5B $5.9B $423M $703M
 
Basic EPS (Cont. Ops) -$4.01 $11.92 $11.77 $0.94 $1.68
Diluted EPS (Cont. Ops) -$4.01 $11.89 $11.75 $0.94 $1.67
Weighted Average Basic Share $735.5M $542.7M $498.5M $449.9M $419.2M
Weighted Average Diluted Share $735.5M $544.2M $499.4M $451.2M $420.6M
 
EBITDA $1.5B $3.1B $3.1B $2B $2.8B
EBIT -$1.6B $2B $1.9B $900M $1.6B
 
Revenue (Reported) $14.3B $12.6B $13B $12.1B $12.4B
Operating Income (Reported) $1.8B $1.9B $2B $1.7B $1.8B
Operating Income (Adjusted) -$1.6B $2B $1.9B $900M $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $3.2B $3.1B $2.9B $3.1B
Revenue Growth (YoY) -- -13.44% -4.38% -6.64% 6.69%
 
Cost of Revenues $2.5B $2.1B $2B $1.9B $2B
Gross Profit $1.3B $1.1B $1.1B $1B $1.1B
Gross Profit Margin 34.03% 34.72% 34.02% 35.54% 36.38%
 
R&D Expenses $159M $148M $123M $128M $138M
Selling, General & Admin $402M $401M $337M $350M $363M
Other Inc / (Exp) -$12M -$57M -$180M -$938M -$369M
Operating Expenses $730M $705M $603M $630M $647M
Operating Income $546M $422M $453M $400M $478M
 
Net Interest Expenses $151M $133M $80M $78M $66M
EBT. Incl. Unusual Items $383M $232M $193M -$616M $43M
Earnings of Discontinued Ops. -$217M $59M $4.1B $286M -$45M
Income Tax Expense -$64M $65M $88M -$316M $104M
Net Income to Company $230M -$5.1B $105M -$300M -$61M
 
Minority Interest in Earnings -$8M -$22M -$12M -$8M -$12M
Net Income to Common Excl Extra Items $222M $204M $4.2B -$22M -$118M
 
Basic EPS (Cont. Ops) $0.30 $0.29 $8.71 -$0.05 -$0.28
Diluted EPS (Cont. Ops) $0.30 $0.29 $8.69 -$0.05 -$0.28
Weighted Average Basic Share $734.6M $515.7M $477.2M $430.1M $418.3M
Weighted Average Diluted Share $734.6M $517.5M $477.2M $431.4M $420M
 
EBITDA $1.3B $523M $589M -$221M $426M
EBIT $538M $367M $315M -$515M $127M
 
Revenue (Reported) $3.8B $3.2B $3.1B $2.9B $3.1B
Operating Income (Reported) $546M $422M $453M $400M $478M
Operating Income (Adjusted) $538M $367M $315M -$515M $127M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.3B $12.6B $13B $12.1B $12.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5B $8B $8.4B $7.8B $7.9B
Gross Profit $4.8B $4.6B $4.6B $4.2B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $625M $557M $536M $508M $531M
Selling, General & Admin $1.7B $1.6B $1.5B $1.4B $1.5B
Other Inc / (Exp) -$3.4B $87M -$132M -$970M -$347M
Operating Expenses $3B $2.7B $2.6B $2.5B $2.7B
Operating Income $1.8B $1.9B $2B $1.7B $1.8B
 
Net Interest Expenses $660M $513M $442M $241M $293M
EBT. Incl. Unusual Items -$2.2B $1.4B $1.4B $504M $1.2B
Earnings of Discontinued Ops. -$517M $5.3B $4.9B -$71M -$40M
Income Tax Expense $160M $237M $387M -$29M $414M
Net Income to Company -$2.9B $1.2B $1.1B $533M $778M
 
Minority Interest in Earnings -$28M -$48M -$49M -$39M -$35M
Net Income to Common Excl Extra Items -$3B $6.5B $5.9B $423M $703M
 
Basic EPS (Cont. Ops) -$4.01 $10.87 $11.95 $0.93 $1.69
Diluted EPS (Cont. Ops) -$4.01 $10.84 $11.92 $0.92 $1.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $3.2B $3.1B $2B $2.8B
EBIT -$1.6B $2B $1.9B $900M $1.6B
 
Revenue (Reported) $14.3B $12.6B $13B $12.1B $12.4B
Operating Income (Reported) $1.8B $1.9B $2B $1.7B $1.8B
Operating Income (Adjusted) -$1.6B $2B $1.9B $900M $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.6B $13B $12.1B $12.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8B $8.4B $7.8B $7.9B --
Gross Profit $4.6B $4.6B $4.2B $4.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $557M $536M $508M $531M --
Selling, General & Admin $1.6B $1.5B $1.4B $1.5B --
Other Inc / (Exp) $87M -$132M -$970M -$347M --
Operating Expenses $2.7B $2.6B $2.5B $2.7B --
Operating Income $1.9B $2B $1.7B $1.8B --
 
Net Interest Expenses $513M $442M $241M $293M --
EBT. Incl. Unusual Items $1.4B $1.4B $504M $1.2B --
Earnings of Discontinued Ops. $5.3B $4.9B -$71M -$40M --
Income Tax Expense $237M $387M -$29M $414M --
Net Income to Company $1.2B $1.1B $533M $778M --
 
Minority Interest in Earnings -$48M -$49M -$39M -$35M --
Net Income to Common Excl Extra Items $6.5B $5.9B $423M $703M --
 
Basic EPS (Cont. Ops) $10.87 $11.95 $0.93 $1.69 --
Diluted EPS (Cont. Ops) $10.84 $11.92 $0.92 $1.67 --
Weighted Average Basic Share $2.2B $2B $1.8B $1.7B --
Weighted Average Diluted Share $2.2B $2B $1.8B $1.7B --
 
EBITDA $3.2B $3.1B $2B $2.8B --
EBIT $2B $1.9B $900M $1.6B --
 
Revenue (Reported) $12.6B $13B $12.1B $12.4B --
Operating Income (Reported) $1.9B $2B $1.7B $1.8B --
Operating Income (Adjusted) $2B $1.9B $900M $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $2B $3.7B $2.4B $1.9B
Short Term Investments -- -- $1.3B -- --
Accounts Receivable, Net $1.9B $1.6B $1.6B $1.5B $1.5B
Inventory $2.4B $2.1B $2.3B $2.1B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $181M $177M $161M $194M $179M
Total Current Assets $29B $14.3B $11.3B $7.5B $6.4B
 
Property Plant And Equipment $6.9B $5.8B $5.7B $5.9B $5.8B
Long-Term Investments $1B $919M $733M $1.1B $1.1B
Goodwill $18.7B $17B $16.7B $16.7B $16.6B
Other Intangibles $8.1B $6.2B $5.5B $5.8B $5.4B
Other Long-Term Assets $7B $1.4B $1.4B $1.2B $1.2B
Total Assets $70.9B $45.7B $41.4B $38.6B $36.6B
 
Accounts Payable $2.2B $2.1B $2.1B $1.7B $1.7B
Accrued Expenses $1.1B $1B $951M $1.3B $1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M -- -- -- --
Other Current Liabilities $8.8B $1.4B $146M -- --
Total Current Liabilities $12.2B $4.9B $3.7B $3.1B $4.8B
 
Long-Term Debt $15.6B $10.6B $7.8B $7.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $31.8B $18.7B $14.3B $13.8B $12.8B
 
Common Stock $7M $5M $5M $4M $4M
Other Common Equity Adj $44M $41M -$791M -$910M -$1.5B
Common Equity $38.5B $26.4B $26.6B $24.3B $23.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $566M $617M $448M $446M $443M
Total Equity $39.1B $27.1B $27B $24.7B $23.8B
 
Total Liabilities and Equity $70.9B $45.7B $41.4B $38.6B $36.6B
Cash and Short Terms $2.5B $2B $5B $2.4B $1.9B
Total Debt $15.6B $10.8B $8.1B $7.8B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $2B $3.7B $2.4B $1.9B
Short Term Investments -- -- $1.3B -- --
Accounts Receivable, Net $1.9B $1.6B $1.6B $1.5B $1.5B
Inventory $2.4B $2.1B $2.3B $2.1B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $181M $177M $161M $194M $179M
Total Current Assets $29B $14.3B $11.3B $7.5B $6.4B
 
Property Plant And Equipment $6.9B $5.8B $5.7B $5.9B $5.8B
Long-Term Investments $1B $919M $733M $1.1B $1.1B
Goodwill $18.7B $17B $16.7B $16.7B $16.6B
Other Intangibles $8.1B $6.2B $5.5B $5.8B $5.4B
Other Long-Term Assets $7B $1.4B $1.4B $1.2B $1.2B
Total Assets $70.9B $45.7B $41.4B $38.6B $36.6B
 
Accounts Payable $2.2B $2.1B $2.1B $1.7B $1.7B
Accrued Expenses $1.1B $1B $951M $1.3B $1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M -- -- -- --
Other Current Liabilities $8.8B $1.4B $146M -- --
Total Current Liabilities $12.2B $4.9B $3.7B $3.1B $4.8B
 
Long-Term Debt $15.6B $10.6B $7.8B $7.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $31.8B $18.7B $14.3B $13.8B $12.8B
 
Common Stock $7M $5M $5M $4M $4M
Other Common Equity Adj $44M $41M -$791M -$910M -$1.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $566M $617M $448M $446M $443M
Total Equity $39.1B $27.1B $27B $24.7B $23.8B
 
Total Liabilities and Equity $70.9B $45.7B $41.4B $38.6B $36.6B
Cash and Short Terms $2.5B $2B $5B $2.4B $1.9B
Total Debt $15.6B $10.8B $8.1B $7.8B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9B $1.2B $1.1B $533M $778M
Depreciation & Amoritzation $3.1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- $75M $74M $77M
Change in Accounts Receivable $308M -$346M -$79M $202M -$135M
Change in Inventories $570M -$248M -$215M $227M -$7M
Cash From Operations $4.1B $2.3B $1.2B $2.2B $2.3B
 
Capital Expenditures $1.3B $3.1B $662M $2.4B $900M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202M -$2.4B $9B $172M -$849M
 
Dividends Paid (Ex Special Dividend) -$882M -$630M -$652M -$651M -$635M
Special Dividend Paid
Long-Term Debt Issued $8.3B $150M $600M -- --
Long-Term Debt Repaid -$2B -$5B -$3.1B -$300M -$687M
Repurchase of Common Stock -$232M -$2.1B -$4.4B -$2B -$500M
Other Financing Activities -$120M -$81M -$57M -$65M -$75M
Cash From Financing $3.2B -$6.5B -$7.6B -$3B -$1.8B
 
Beginning Cash (CF) $1.6B $8.8B $2.1B $3.8B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1B -$6.6B $1.8B -$932M -$849M
Ending Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
 
Levered Free Cash Flow $2.8B -$853M $587M -$189M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $230M -$5.1B $105M -$300M -$61M
Depreciation & Amoritzation $768M $18M $274M $294M $299M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $175M $53M $153M $102M $38M
Change in Inventories $258M $267M $103M $170M $62M
Cash From Operations $1.3B $621M $185M $646M $564M
 
Capital Expenditures $269M $104M $160M $145M $155M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$237M $326M $9.1B $1.1B -$124M
 
Dividends Paid (Ex Special Dividend) -$220M -$154M -$152M -$156M -$159M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$1.1B -$1.1B -- --
Long-Term Debt Repaid -$2B -- -$2.5B -$300M --
Repurchase of Common Stock -- -$500M -$3.3B -- --
Other Financing Activities -$3M $81M -$1M -$4M -$24M
Cash From Financing -$2.6B -$586M -$7.2B -$630M -$176M
 
Beginning Cash (CF) $10.2B $1.7B $1.9B $1.7B $1.7B
Foreign Exchange Rate Adjustment $63M -$23M $43M $19M -$53M
Additions / Reductions -$1.5B $361M $1.8B $1B $259M
Ending Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
 
Levered Free Cash Flow $1B $517M $25M $501M $409M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9B $1.2B $1.1B $533M $778M
Depreciation & Amoritzation $3.1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $308M -$346M -$79M $202M -$135M
Change in Inventories $570M -$248M -$215M $227M -$7M
Cash From Operations $4.1B $2.3B $1.2B $2.2B $2.3B
 
Capital Expenditures $1.3B $3.1B $662M $2.4B $900M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202M -$2.4B $9B $172M -$849M
 
Dividends Paid (Ex Special Dividend) -$882M -$630M -$652M -$651M -$635M
Special Dividend Paid
Long-Term Debt Issued $8.3B $150M -- -- --
Long-Term Debt Repaid -$2B -$5B -- -- --
Repurchase of Common Stock -$232M -$2.1B -$4.4B -$2B -$500M
Other Financing Activities -$120M -$81M -$57M -$65M -$75M
Cash From Financing $3.2B -$6.5B -$7.6B -$3B -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1B -$6.6B $1.8B -$932M -$849M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B -$853M $587M -$189M $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.1B $533M $778M --
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$346M -$79M $202M -$135M --
Change in Inventories -$248M -$215M $227M -$7M --
Cash From Operations $2.3B $1.2B $2.2B $2.3B --
 
Capital Expenditures $3.1B $662M $2.4B $900M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B $9B $172M -$849M --
 
Dividends Paid (Ex Special Dividend) -$630M -$652M -$651M -$635M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150M $600M -- -- --
Long-Term Debt Repaid -$5B -$3.1B -$300M -$687M --
Repurchase of Common Stock -$2.1B -$4.4B -$2B -$500M --
Other Financing Activities -$81M -$57M -$65M -$75M --
Cash From Financing -$6.5B -$7.6B -$3B -$1.8B --
 
Beginning Cash (CF) $18.9B $7.3B $14.2B $8.3B --
Foreign Exchange Rate Adjustment -$72M -$148M -$37M -$62M --
Additions / Reductions -$6.6B $1.8B -$932M -$849M --
Ending Cash (CF) $12.2B $9B $13.2B $7.4B --
 
Levered Free Cash Flow -$853M $587M -$189M $1.4B --

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

GET BETTER TRADE IDEAS

Popular

How Bad Will the Stock Market Get?
How Bad Will the Stock Market Get?

In recent trading days, global stock markets have seen massive…

Is JOBY Stock a Buy, Sell or Hold?
Is JOBY Stock a Buy, Sell or Hold?

Joby Aviation (NYSE:JOBY) got started with the big idea of…

Why Did Tesla Stock Fall So Sharply?
Why Did Tesla Stock Fall So Sharply?

Tesla (TSLA) stock has often gone against the grain. It…

Stock Ideas

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
20
Is AAPL Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 29x

Sell
33
Is NVDA Stock a Buy?

Market Cap: $2.4T
P/E Ratio: 33x

Alerts

Sell
24
FNGA alert for Apr 8

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 1.93% over the past day.

Buy
75
SOXS alert for Apr 8

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 11.22% over the past day.

Buy
82
TECS alert for Apr 8

Direxion Daily Technology Bear 3x Shares [TECS] is up 5.94% over the past day.

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

Show me the best stock