Financhill
Sell
44

DD Quote, Financials, Valuation and Earnings

Last price:
$76.77
Seasonality move :
3.46%
Day range:
$76.47 - $77.91
52-week range:
$61.14 - $90.06
Dividend yield:
1.97%
P/E ratio:
40.67x
P/S ratio:
2.69x
P/B ratio:
1.33x
Volume:
4.8M
Avg. volume:
2.1M
1-year change:
5.47%
Market cap:
$32.3B
Revenue:
$12.1B
EPS (TTM):
$1.90
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $15.4B $14.3B $12.6B $13B $12.1B
Revenue Growth (YoY) -31.68% -7.11% -12.36% 3.59% -7.29%
 
Cost of Revenues $10B $9.5B $8B $8.4B $7.8B
Gross Profit $5.4B $4.8B $4.6B $4.6B $4.2B
Gross Profit Margin 35.05% 33.69% 36.57% 35.45% 35.08%
 
R&D Expenses $689M $625M $557M $536M $508M
Selling, General & Admin $2.1B $1.7B $1.6B $1.4B $1.4B
Other Inc / (Exp) -$1.5B -$3.4B $57M -$160M -$963M
Operating Expenses $3.4B $3B $2.7B $2.6B $2.5B
Operating Income $2B $1.8B $1.9B $2.1B $1.7B
 
Net Interest Expenses $611M $660M $513M $442M $241M
EBT. Incl. Unusual Items -$126M -$2.2B $1.4B $1.4B $504M
Earnings of Discontinued Ops. $724M -$517M $5.3B $4.9B -$71M
Income Tax Expense -$2M $160M $237M $387M -$29M
Net Income to Company $600M -$2.9B $1.2B $1.1B $533M
 
Minority Interest in Earnings -$102M -$28M -$48M -$49M -$39M
Net Income to Common Excl Extra Items $498M -$3B $6.5B $5.9B $423M
 
Basic EPS (Cont. Ops) $0.67 -$4.01 $11.92 $11.77 $0.94
Diluted EPS (Cont. Ops) $0.67 -$4.01 $11.89 $11.75 $0.94
Weighted Average Basic Share $746.3M $735.5M $542.7M $498.5M $449.9M
Weighted Average Diluted Share $746.3M $735.5M $544.2M $499.4M $451.2M
 
EBITDA $3.7B $1.5B $3.1B $3.1B $2B
EBIT $541M -$1.6B $2B $1.9B $900M
 
Revenue (Reported) $15.4B $14.3B $12.6B $13B $12.1B
Operating Income (Reported) $2B $1.8B $1.9B $2.1B $1.7B
Operating Income (Adjusted) $541M -$1.6B $2B $1.9B $900M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.6B $3.2B $3.3B $3.1B $3.2B
Revenue Growth (YoY) -33.12% -11.85% 3.69% -7.81% 4.38%
 
Cost of Revenues $2.4B $2B $2.1B $2B $2B
Gross Profit $1.2B $1.2B $1.2B $1.1B $1.2B
Gross Profit Margin 33.4% 36.48% 36.84% 36.1% 37.41%
 
R&D Expenses $140M $137M $129M $128M $134M
Selling, General & Admin $403M $411M $356M $360M $387M
Other Inc / (Exp) -$128M -$8M $30M $15M $135M
Operating Expenses $715M $706M $631M $643M $670M
Operating Income $497M $461M $591M $461M $524M
 
Net Interest Expenses $161M $114M $123M $68M $73M
EBT. Incl. Unusual Items $208M $339M $498M $408M $586M
Earnings of Discontinued Ops. -$158M $145M $17M $37M -$18M
Income Tax Expense $122M $80M $139M $117M $106M
Net Income to Company -$72M $404M $359M $291M $480M
 
Minority Interest in Earnings -$7M -$13M -$9M -$9M -$8M
Net Income to Common Excl Extra Items -$79M $391M $367M $319M $454M
 
Basic EPS (Cont. Ops) -$0.11 $0.75 $0.73 $0.71 $1.09
Diluted EPS (Cont. Ops) -$0.11 $0.75 $0.73 $0.70 $1.08
Weighted Average Basic Share $734.4M $521.5M $499.4M $451.7M $417.9M
Weighted Average Diluted Share $734.9M $523.1M $500.4M $453.4M $419.5M
 
EBITDA $1.2B $824M $909M $804M $979M
EBIT $373M $454M $626M $510M $673M
 
Revenue (Reported) $3.6B $3.2B $3.3B $3.1B $3.2B
Operating Income (Reported) $497M $461M $591M $461M $524M
Operating Income (Adjusted) $373M $454M $626M $510M $673M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.7B $13.1B $13.2B $12.3B $12.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $8.3B $8.5B $8B $7.8B
Gross Profit $3.3B $4.7B $4.7B $4.3B $4.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $431M $568M $561M $503M $521M
Selling, General & Admin $1.3B $1.6B $1.5B $1.4B $1.5B
Other Inc / (Exp) -$2.5B $132M -$39M -$238M -$914M
Operating Expenses $2.2B $2.8B $2.7B $2.5B $2.7B
Operating Income $1.1B $2B $2B $1.8B $1.8B
 
Net Interest Expenses $677M $531M $495M $243M $305M
EBT. Incl. Unusual Items -$2.1B $1.6B $1.5B $1.3B $533M
Earnings of Discontinued Ops. -$793M $5B $782M $3.8B $291M
Income Tax Expense $80M $108M $364M $375M -$6M
Net Income to Company -$3B $6.5B -$4.1B $938M $539M
 
Minority Interest in Earnings -$32M -$34M -$59M -$43M -$31M
Net Income to Common Excl Extra Items -$3B $6.5B $1.8B $4.7B $799M
 
Basic EPS (Cont. Ops) -$4.07 $10.88 $3.53 $9.69 $1.92
Diluted EPS (Cont. Ops) -$4.07 $10.85 $3.52 $9.66 $1.90
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.5B $4B $3B $2.9B $2.1B
EBIT -$1.4B $2.1B $2B $1.7B $916M
 
Revenue (Reported) $9.7B $13.1B $13.2B $12.3B $12.2B
Operating Income (Reported) $1.1B $2B $2B $1.8B $1.8B
Operating Income (Adjusted) -$1.4B $2.1B $2B $1.7B $916M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.6B $9.3B $9.9B $9.2B $9.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $7B $5.9B $6.4B $6B $5.9B
Gross Profit $3.6B $3.5B $3.6B $3.2B $3.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $466M $409M $413M $380M $393M
Selling, General & Admin $1.3B $1.2B $1.1B $1.1B $1.2B
Other Inc / (Exp) -$3.4B $144M $48M -$30M $15M
Operating Expenses $2.3B $2B $2B $1.9B $2B
Operating Income $1.3B $1.4B $1.6B $1.3B $1.4B
 
Net Interest Expenses $509M $380M $362M $163M $227M
EBT. Incl. Unusual Items -$2.6B $1.2B $1.3B $1.1B $1.1B
Earnings of Discontinued Ops. -$300M $5.2B $723M -$357M $5M
Income Tax Expense $224M $172M $299M $287M $310M
Net Income to Company -$3.2B $6.3B $956M $833M $839M
 
Minority Interest in Earnings -$20M -$26M -$37M -$31M -$23M
Net Income to Common Excl Extra Items -$3.2B $6.3B $1.6B $445M $821M
 
Basic EPS (Cont. Ops) -$4.31 $10.58 $3.24 $0.98 $1.97
Diluted EPS (Cont. Ops) -$4.31 $10.55 $3.23 $0.97 $1.95
Weighted Average Basic Share $2.2B $1.7B $1.5B $1.4B $1.3B
Weighted Average Diluted Share $2.2B $1.7B $1.5B $1.4B $1.3B
 
EBITDA $214M $2.7B $2.5B $2.3B $2.3B
EBIT -$2.1B $1.6B $1.6B $1.4B $1.4B
 
Revenue (Reported) $10.6B $9.3B $9.9B $9.2B $9.3B
Operating Income (Reported) $1.3B $1.4B $1.6B $1.3B $1.4B
Operating Income (Adjusted) -$2.1B $1.6B $1.6B $1.4B $1.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $1.5B $2.5B $2B $3.7B $2.4B
Short Term Investments -- -- -- $1.3B --
Accounts Receivable, Net $3B $1.9B $1.6B $1.6B $1.5B
Inventory $4.3B $2.4B $2.1B $2.3B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $338M $181M $177M $161M $194M
Total Current Assets $10B $29B $14.3B $11.3B $7.5B
 
Property Plant And Equipment $10.1B $6.9B $5.8B $5.7B $5.9B
Long-Term Investments $1.3B $1B $919M $733M $1.1B
Goodwill $33.2B $18.7B $17B $16.7B $16.7B
Other Intangibles $13.6B $8.1B $6.2B $5.5B $5.8B
Other Long-Term Assets $1B $7B $1.4B $1.4B $1.2B
Total Assets $69.3B $70.9B $45.7B $41.4B $38.6B
 
Accounts Payable $2.9B $2.2B $2.1B $2.1B $1.7B
Accrued Expenses $1.3B $1.1B $1B $951M $1.3B
Current Portion Of Long-Term Debt $2B -- -- -- --
Current Portion Of Capital Lease Obligations -- $1M -- -- --
Other Current Liabilities -- $8.8B $1.4B $146M --
Total Current Liabilities $8.3B $12.2B $4.9B $3.7B $3.1B
 
Long-Term Debt $13.6B $15.6B $10.6B $7.8B $7.7B
Capital Leases -- -- -- -- --
Total Liabilities $27.8B $31.8B $18.7B $14.3B $13.8B
 
Common Stock $7M $7M $5M $5M $4M
Other Common Equity Adj -$1.4B $44M $41M -$791M -$910M
Common Equity $41B $38.5B $26.4B $26.6B $24.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $569M $566M $617M $448M $446M
Total Equity $41.6B $39.1B $27.1B $27B $24.7B
 
Total Liabilities and Equity $69.3B $70.9B $45.7B $41.4B $38.6B
Cash and Short Terms $1.5B $2.5B $2B $5B $2.4B
Total Debt $17.4B $15.6B $10.8B $8.1B $7.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4B $1.7B $1.8B $1.3B $1.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.6B $2.2B $1.7B $1.6B $2.4B
Inventory $3.9B $2.8B $2.4B $2.3B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $238M $225M $216M $196M $188M
Total Current Assets $12.6B $8.5B $14.4B $7.9B $6.4B
 
Property Plant And Equipment $9.7B $6.9B $5.5B $5.8B $5.8B
Long-Term Investments $975M $1B $779M $751M $1.1B
Goodwill $29.7B $19.7B $16.3B $17.3B $16.9B
Other Intangibles $11.5B $8.6B $5.6B $6B $5.6B
Other Long-Term Assets $7.3B $1.1B $1.5B $1.3B $1.4B
Total Assets $72.1B $46B $44.1B $39.1B $37.5B
 
Accounts Payable $2.7B $2.5B $2.1B $1.7B $1.7B
Accrued Expenses $1.4B $1.3B $990M $1.3B $985M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $127M $142M $1.4B $137M --
Total Current Liabilities $7B $4.2B $6B $3.7B $2.8B
 
Long-Term Debt $21.8B $10.6B $10.6B $7.6B $7.1B
Capital Leases -- -- -- -- --
Total Liabilities $34B $18.8B $18.6B $14.5B $12.8B
 
Common Stock $7M $5M $5M $4M $4M
Other Common Equity Adj -$859M -$182M -$1.6B -$1.1B -$892M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $559M $606M $594M $435M $445M
Total Equity $38.1B $27.2B $25.5B $24.6B $24.7B
 
Total Liabilities and Equity $72.1B $46B $44.1B $39.1B $37.5B
Cash and Short Terms $4B $1.7B $1.8B $1.3B $1.6B
Total Debt $24.2B $10.6B $11.8B $8.1B $7.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $600M -$2.9B $1.2B $1.1B $533M
Depreciation & Amoritzation $3.2B $3.1B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.2B $308M -$346M -$79M $202M
Change in Inventories $387M $570M -$248M -$215M $227M
Cash From Operations $1.4B $4.1B $2.3B $588M $1.9B
 
Capital Expenditures $2.7B $1.3B $3.1B $662M $2.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$202M -$2.4B $8.9B $139M
 
Dividends Paid (Ex Special Dividend) -$1.6B -$882M -$630M -$652M -$651M
Special Dividend Paid
Long-Term Debt Issued $4B $8.3B $150M $600M --
Long-Term Debt Repaid -$6.9B -$2B -$5B -$3.3B -$300M
Repurchase of Common Stock -$2.3B -$232M -$2.1B -$4.4B -$2B
Other Financing Activities -$7.5B -$120M -$81M -$57M -$65M
Cash From Financing -$11.6B $3.2B -$6.5B -$7.7B -$3B
 
Beginning Cash (CF) $14B $1.6B $8.8B $2.1B $3.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.5B $7.1B -$6.6B $1.8B -$932M
Ending Cash (CF) $1.6B $8.8B $2.1B $3.8B $2.8B
 
Levered Free Cash Flow -$1.2B $2.8B -$853M -$74M -$462M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$72M $404M $359M $291M $480M
Depreciation & Amoritzation $780M $370M $283M $294M $306M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $22M -$53M -$54M $14M -$21M
Change in Inventories $324M -$178M -$31M $92M -$24M
Cash From Operations $1.3B $842M $578M $740M $737M
 
Capital Expenditures $203M $2.5B $155M $1.9B $428M
Cash Acquisitions -- -- -- -- --
Cash From Investing $383M -$2.4B -$78M -$1.9B -$423M
 
Dividends Paid (Ex Special Dividend) -$220M -$157M -$165M -$165M -$159M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.3B -- $1.7B -- --
Long-Term Debt Repaid -$2M -- -$600M -- --
Repurchase of Common Stock -- -$500M -$250M -$2B --
Other Financing Activities -$83M -$10M -$14M -$2M -$6M
Cash From Financing $4.8B -$665M $197M -$2B -$140M
 
Beginning Cash (CF) $3.8B $4B $1.5B $5B $1.5B
Foreign Exchange Rate Adjustment $34M -$21M -$113M -$27M $33M
Additions / Reductions $6.4B -$2.2B $518M -$3.2B $144M
Ending Cash (CF) $10.2B $1.7B $1.9B $1.7B $1.7B
 
Levered Free Cash Flow $1.1B -$1.7B $423M -$1.1B $309M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3B $6.5B -$4.1B $938M $539M
Depreciation & Amoritzation $2.9B $1.9B $879M $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $324M -$224M -$179M $253M -$71M
Change in Inventories $360M -$257M -$51M $160M $101M
Cash From Operations $3.4B $3B $1.7B $1.1B $2.1B
 
Capital Expenditures $1.5B $3.3B $606M $2.4B $890M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$471M -$3B $197M $8.1B $333M
 
Dividends Paid (Ex Special Dividend) -$884M -$696M -$654M -$647M -$632M
Special Dividend Paid
Long-Term Debt Issued $8.3B $1.3B -- -- --
Long-Term Debt Repaid -$30M -$7B -- -- --
Repurchase of Common Stock -$521M -$1.6B -$1.6B -$5.3B -$500M
Other Financing Activities -$126M -$165M $25M -$62M -$55M
Cash From Financing $5.2B -$8.5B -$1B -$9.6B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.1B -$8.5B $410M -$174M -$71M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.9B -$338M $1.1B -$1.3B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.2B $6.3B $956M $833M $839M
Depreciation & Amoritzation $2.3B $1.1B $861M $853M $895M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $133M -$399M -$232M $100M -$173M
Change in Inventories $312M -$515M -$318M $57M -$69M
Cash From Operations $2.8B $1.7B $1.1B $1.5B $1.8B
 
Capital Expenditures $995M $3B $502M $2.2B $745M
Cash Acquisitions -- -- -- -- --
Cash From Investing $35M -$2.7B -$129M -$919M -$725M
 
Dividends Paid (Ex Special Dividend) -$662M -$476M -$500M -$495M -$476M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.3B $1.3B $1.7B -- --
Long-Term Debt Repaid -$29M -$5B -$600M -- -$687M
Repurchase of Common Stock -$232M -$1.6B -$1.1B -$2B -$500M
Other Financing Activities -$117M -$162M -$56M -$61M -$51M
Cash From Financing $5.8B -$5.9B -$461M -$2.4B -$1.7B
 
Beginning Cash (CF) $7.1B $17.2B $5.4B $12.4B $6.7B
Foreign Exchange Rate Adjustment $4M -$49M -$191M -$56M -$9M
Additions / Reductions $8.7B -$7B $49M -$2B -$1.1B
Ending Cash (CF) $15.8B $10.1B $5.2B $10.4B $5.5B
 
Levered Free Cash Flow $1.8B -$1.4B $562M -$690M $1B

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 down 2.5% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 3% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.85% over the past day.

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

Show me the best stock