Financhill
Sell
47

DOW Quote, Financials, Valuation and Earnings

Last price:
$40.10
Seasonality move :
-0.9%
Day range:
$39.43 - $40.18
52-week range:
$38.85 - $60.69
Dividend yield:
7.01%
P/E ratio:
26.65x
P/S ratio:
0.65x
P/B ratio:
1.53x
Volume:
6.5M
Avg. volume:
8M
1-year change:
-27.27%
Market cap:
$28B
Revenue:
$44.6B
EPS (TTM):
$1.50
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $43B $38.5B $55B $56.9B $44.6B
Revenue Growth (YoY) -13.41% -10.27% 42.62% 3.52% -21.58%
 
Cost of Revenues $36.7B $33.3B $44.2B $48.3B $39.7B
Gross Profit $6.3B $5.2B $10.8B $8.6B $4.9B
Gross Profit Margin 14.65% 13.48% 19.61% 15.05% 10.94%
 
R&D Expenses $765M $768M $857M $851M $829M
Selling, General & Admin $1.6B $1.5B $1.6B $1.7B $1.6B
Other Inc / (Exp) -$3.9B $304M $934M $877M -$927M
Operating Expenses $2.8B $2.6B $2.9B $2.9B $2.8B
Operating Income $3.5B $2.6B $7.9B $5.7B $2.1B
 
Net Interest Expenses $852M $789M $676M $489M $517M
EBT. Incl. Unusual Items -$1.2B $2.1B $8.1B $6.1B $656M
Earnings of Discontinued Ops. $445M -- -- -- --
Income Tax Expense $470M $777M $1.7B $1.5B -$4M
Net Income to Company -$1.3B $1.3B $6.4B $4.6B $660M
 
Minority Interest in Earnings -$87M -$69M -$94M -$58M -$71M
Net Income to Common Excl Extra Items -$1.4B $1.2B $6.3B $4.6B $589M
 
Basic EPS (Cont. Ops) -$1.84 $1.64 $8.44 $6.32 $0.82
Diluted EPS (Cont. Ops) -$1.84 $1.64 $8.38 $6.28 $0.82
Weighted Average Basic Share $742.5M $740.5M $743.6M $721M $705.7M
Weighted Average Diluted Share $742.5M $742.3M $749M $725.6M $709M
 
EBITDA $2.6B $5.8B $11.7B $9.5B $4B
EBIT -$314M $2.9B $8.9B $6.8B $1.4B
 
Revenue (Reported) $43B $38.5B $55B $56.9B $44.6B
Operating Income (Reported) $3.5B $2.6B $7.9B $5.7B $2.1B
Operating Income (Adjusted) -$314M $2.9B $8.9B $6.8B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.7B $14.8B $14.1B $10.7B $10.9B
Revenue Growth (YoY) -9.77% 52.77% -4.87% -23.98% 1.39%
 
Cost of Revenues $8.4B $11.6B $12.4B $9.6B $9.8B
Gross Profit $1.3B $3.2B $1.7B $1.1B $1.1B
Gross Profit Margin 13.81% 21.74% 12.29% 10.61% 9.84%
 
R&D Expenses $193M $210M $191M $197M $208M
Selling, General & Admin $372M $403M $356M $380M $396M
Other Inc / (Exp) -$438M -$101M $11M $85M $97M
Operating Expenses $665M $713M $630M $658M $680M
Operating Income $676M $2.5B $1.1B $480M $390M
 
Net Interest Expenses $196M $164M $114M $148M $163M
EBT. Incl. Unusual Items $42M $2.2B $1B $417M $324M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $542M $241M $90M $84M
Net Income to Company -$1M $1.7B $760M $327M $240M
 
Minority Interest in Earnings -$24M -$23M -$21M -$25M -$26M
Net Income to Common Excl Extra Items -$25M $1.7B $739M $302M $214M
 
Basic EPS (Cont. Ops) -$0.04 $2.25 $1.03 $0.43 $0.30
Diluted EPS (Cont. Ops) -$0.04 $2.23 $1.02 $0.42 $0.30
Weighted Average Basic Share $740.5M $744.5M $714.3M $704M $702.3M
Weighted Average Diluted Share $740.5M $750M $718.1M $707.5M $703.6M
 
EBITDA $968M $3.2B $1.8B $1.3B $1.3B
EBIT $244M $2.4B $1.2B $609M $523M
 
Revenue (Reported) $9.7B $14.8B $14.1B $10.7B $10.9B
Operating Income (Reported) $676M $2.5B $1.1B $480M $390M
Operating Income (Adjusted) $244M $2.4B $1.2B $609M $523M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38B $51.3B $59.4B $45.9B $43.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.9B $41.5B $49.5B $40.8B $38.5B
Gross Profit $5.1B $9.8B $9.9B $5.1B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $727M $846M $851M $841M $821M
Selling, General & Admin $1.4B $1.6B $1.7B $1.6B $1.6B
Other Inc / (Exp) -$3.7B $1.7B $847M $1M -$236M
Operating Expenses $2.5B $2.9B $2.9B $2.8B $2.8B
Operating Income $2.6B $6.9B $7B $2.3B $1.9B
 
Net Interest Expenses $789M $725M $532M $470M $606M
EBT. Incl. Unusual Items -$1.9B $7.8B $7.3B $1.9B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $329M $1.9B $1.6B $471M -$112M
Net Income to Company -$2.3B $5.9B $5.8B $1.4B $1.1B
 
Minority Interest in Earnings -$64M -$87M -$49M -$95M -$77M
Net Income to Common Excl Extra Items -$2.3B $5.8B $5.7B $1.3B $1.1B
 
Basic EPS (Cont. Ops) -$3.17 $7.76 $7.77 $1.84 $1.50
Diluted EPS (Cont. Ops) -$3.17 $7.71 $7.71 $1.82 $1.50
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.8B $11.5B $10.8B $5.2B $4.6B
EBIT -$1.1B $8.6B $8B $2.6B $1.8B
 
Revenue (Reported) $38B $51.3B $59.4B $45.9B $43.2B
Operating Income (Reported) $2.6B $6.9B $7B $2.3B $1.9B
Operating Income (Adjusted) -$1.1B $8.6B $8B $2.6B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.8B $40.6B $45B $34B $32.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.2B $32.4B $37.7B $30.1B $28.9B
Gross Profit $3.6B $8.2B $7.4B $3.9B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $554M $632M $626M $616M $608M
Selling, General & Admin $1.1B $1.2B $1.3B $1.2B $1.2B
Other Inc / (Exp) -$863M $504M $417M -$459M $232M
Operating Expenses $1.9B $2.1B $2.2B $2.1B $2.1B
Operating Income $1.7B $6B $5.2B $1.8B $1.6B
 
Net Interest Expenses $590M $526M $382M $363M $452M
EBT. Incl. Unusual Items $255M $6B $5.2B $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $215M $1.4B $1.2B $253M $145M
Net Income to Company $40M $4.6B $4B $755M $1.2B
 
Minority Interest in Earnings -$51M -$69M -$24M -$61M -$67M
Net Income to Common Excl Extra Items -$11M $4.6B $4B $694M $1.2B
 
Basic EPS (Cont. Ops) -$0.03 $6.10 $5.43 $0.98 $1.65
Diluted EPS (Cont. Ops) -$0.03 $6.06 $5.39 $0.97 $1.65
Weighted Average Basic Share $2.2B $2.2B $2.2B $2.1B $2.1B
Weighted Average Diluted Share $2.2B $2.3B $2.2B $2.1B $2.1B
 
EBITDA $3B $8.8B $7.8B $3.5B $4.1B
EBIT $872M $6.6B $5.7B $1.6B $2B
 
Revenue (Reported) $27.8B $40.6B $45B $34B $32.6B
Operating Income (Reported) $1.7B $6B $5.2B $1.8B $1.6B
Operating Income (Adjusted) $872M $6.6B $5.7B $1.6B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.4B $5.1B $3B $3.9B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.8B $5.1B $6.8B $5.6B $4.7B
Inventory $6.2B $5.7B $7.4B $7B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $679M $889M $934M $1.8B $1.9B
Total Current Assets $16.8B $19.1B $20.8B $20.5B $17.6B
 
Property Plant And Equipment $23.1B $22.1B $22B $21.7B $22.4B
Long-Term Investments $4B $4.1B $5.2B $4.4B $4B
Goodwill $8.8B $8.9B $8.8B $8.6B $8.6B
Other Intangibles $3.8B $3.4B $2.9B $2.4B $2.1B
Other Long-Term Assets $818M $1.2B $1.5B $1.4B $1.3B
Total Assets $60.5B $61.5B $63B $60.6B $58B
 
Accounts Payable $3.9B $3.8B $5.6B $4.9B $4.5B
Accrued Expenses $2.8B $3.8B $3.5B $2.8B $2.7B
Current Portion Of Long-Term Debt $435M $460M $231M $362M $117M
Current Portion Of Capital Lease Obligations $421M $416M $314M $287M $329M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.7B $11.1B $13.2B $11.3B $10B
 
Long-Term Debt $16B $16B $13.4B $13.9B $14B
Capital Leases -- -- -- -- --
Total Liabilities $46.4B $48.5B $44.3B $39.4B $38.9B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$10.2B -$10.9B -$9B -$7.1B -$7.7B
Common Equity $13.5B $12.4B $18.2B $20.7B $18.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $553M $570M $574M $529M $501M
Total Equity $14.1B $13B $18.7B $21.2B $19.1B
 
Total Liabilities and Equity $60.5B $61.5B $63B $60.6B $58B
Cash and Short Terms $2.4B $5.1B $3B $3.9B $3B
Total Debt $17B $16.6B $13.8B $14.6B $14.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.5B $2.9B $2.2B $3.1B $2.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7B $6.8B $6.4B $5.3B $5.4B
Inventory $5.6B $7.1B $7.6B $6.2B $6.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $559M $962M $1.5B $1.6B $1B
Total Current Assets $17.8B $20.4B $19.8B $18.3B $18B
 
Property Plant And Equipment $22.2B $21.4B $21.3B $21.8B $23.4B
Long-Term Investments $3.5B $5B $4.5B $4.2B $4.2B
Goodwill $8.9B $8.8B $8.5B $8.6B $8.7B
Other Intangibles $3.4B $3B $2.5B $2.1B $1.8B
Other Long-Term Assets $1.2B $1.4B $1.4B $1.4B $1.3B
Total Assets $59.9B $61.7B $59.6B $58.3B $59.4B
 
Accounts Payable $3.4B $4.6B $5B $4.3B $5.1B
Accrued Expenses $3.4B $3.7B $3.3B $2.9B $2.8B
Current Portion Of Long-Term Debt $347M $291M $364M $110M $296M
Current Portion Of Capital Lease Obligations $405M $413M $277M $325M $316M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.2B $12.8B $12.3B $10.2B $10.8B
 
Long-Term Debt $16.7B $14B $12.9B $14.6B $16.2B
Capital Leases -- -- -- -- --
Total Liabilities $47B $44.7B $40.9B $38.2B $40.5B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$9.9B -$9.7B -$9.6B -$7.3B -$7.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $578M $589M $512M $513M $530M
Total Equity $12.9B $17B $18.6B $20.1B $18.8B
 
Total Liabilities and Equity $59.9B $61.7B $59.6B $58.3B $59.4B
Cash and Short Terms $4.5B $2.9B $2.2B $3.1B $2.9B
Total Debt $17.4B $14.6B $13.5B $14.9B $16.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.3B $1.3B $6.4B $4.6B $660M
Depreciation & Amoritzation $2.9B $2.9B $2.8B $2.8B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.3B $171M -$2.1B $1.2B $1.2B
Change in Inventories $668M $515M -$1.8B $347M $844M
Cash From Operations $5.9B $6.2B $7B $7.5B $5.2B
 
Capital Expenditures $2B $1.4B $2.3B $2.1B $2.5B
Cash Acquisitions -$638M -$333M -- -$137M $58M
Cash From Investing -$2.2B -$841M -$2.9B -$3B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.1B -$2.1B -$2B -$2B
Special Dividend Paid
Long-Term Debt Issued $2.6B $4.8B $253M $1.9B $104M
Long-Term Debt Repaid -$5.6B -$5.2B -$2.9B -$1B -$695M
Repurchase of Common Stock -$500M -$125M -$1B -$2.3B -$625M
Other Financing Activities $1.4B -$264M -$622M -$142M -$115M
Cash From Financing -$4.1B -$2.8B -$6.1B -$3.4B -$3.1B
 
Beginning Cash (CF) $2.8B $2.4B $5.1B $3B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$357M $2.6B -$2B $1.1B -$847M
Ending Cash (CF) $2.4B $5.1B $3B $3.9B $3B
 
Levered Free Cash Flow $4B $4.8B $4.7B $5.4B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1M $1.7B $760M $327M $240M
Depreciation & Amoritzation $724M $725M $668M $657M $741M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$357M -$319M $1.1B $209M -$333M
Change in Inventories $158M -$224M $654M $276M -$293M
Cash From Operations $1.8B $2.7B $1.9B $1.7B $800M
 
Capital Expenditures $419M $415M $508M $648M $857M
Cash Acquisitions -$44M -- -$36M -$2M -$21M
Cash From Investing -$82M -$767M -$576M -$1B -$691M
 
Dividends Paid (Ex Special Dividend) -$518M -$518M -$493M -$492M -$490M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $99M -$75M $21M $95M
Long-Term Debt Repaid -$2.3B -$1.2B -$30M $98M -$108M
Repurchase of Common Stock -- -$400M -$800M -$125M -$94M
Other Financing Activities -$76M -$448M -$21M -$7M $3M
Cash From Financing -$930M -$2.5B -$1.4B -$497M -$594M
 
Beginning Cash (CF) $3.7B $3.5B $2.4B $2.9B $3.3B
Foreign Exchange Rate Adjustment $70M -$45M -$99M -$32M $87M
Additions / Reductions $755M -$520M -$53M $149M -$485M
Ending Cash (CF) $4.5B $2.9B $2.2B $3.1B $2.9B
 
Levered Free Cash Flow $1.3B $2.3B $1.4B $1B -$57M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3B $5.9B $5.8B $1.4B $1.1B
Depreciation & Amoritzation $2.9B $2.9B $2.8B $2.6B $2.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $598M -$2.4B $413M $1.2B -$22M
Change in Inventories $772M -$1.6B -$520M $1.4B -$609M
Cash From Operations $6.5B $6.1B $8B $5.6B $3.8B
 
Capital Expenditures $1.7B $1.4B $2.5B $2.5B $3.1B
Cash Acquisitions -$585M -$53M -$58M -$20M -$26M
Cash From Investing -$1.2B -$1.8B -$2.7B -$3.5B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.1B -$2B -$2B -$2B
Special Dividend Paid
Long-Term Debt Issued $5.1B $262M $168M $1.8B $1.6B
Long-Term Debt Repaid -$6.1B -$3.2B -$1.2B -$526M -$509M
Repurchase of Common Stock -$219M -$600M -$2.6B -$625M -$619M
Other Financing Activities -$511M -$626M -$124M -$143M -$102M
Cash From Financing -$3.6B -$5.9B -$5.6B -$1.3B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$1.6B -$356M $889M -$216M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.9B $4.6B $5.5B $3.1B $691M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $40M $4.6B $4B $755M $1.2B
Depreciation & Amoritzation $2.1B $2.2B $2.1B $2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $339M -$2.2B $323M $365M -$818M
Change in Inventories $587M -$1.5B -$254M $777M -$676M
Cash From Operations $4.6B $4.4B $5.4B $3.5B $2.1B
 
Capital Expenditures $1.1B $1.1B $1.3B $1.7B $2.3B
Cash Acquisitions -$280M -- -$58M $59M -$25M
Cash From Investing -$616M -$1.5B -$1.3B -$1.8B -$1.5B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.6B -$1.5B -$1.5B -$1.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8B $239M $154M $76M $1.6B
Long-Term Debt Repaid -$4.8B -$2.7B -$971M -$477M -$291M
Repurchase of Common Stock -$125M -$600M -$2.2B -$500M -$494M
Other Financing Activities -$220M -$582M -$84M -$85M -$72M
Cash From Financing -$1.8B -$5B -$4.5B -$2.4B -$723M
 
Beginning Cash (CF) $9.7B $12.7B $8.5B $10.2B $10.1B
Foreign Exchange Rate Adjustment $4M -$57M -$261M -$130M $18M
Additions / Reductions $2.2B -$2.1B -$455M -$710M -$79M
Ending Cash (CF) $11.9B $10.5B $7.7B $9.3B $9.9B
 
Levered Free Cash Flow $3.5B $3.3B $4.1B $1.8B -$194M

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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,…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
53
Is MSFT Stock a Buy?

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

Alerts

Buy
52
TSLL alert for Dec 24

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
73
PSIX alert for Dec 24

Power Solutions International [PSIX] is up 27.42% over the past day.

Sell
31
SOXL alert for Dec 24

Direxion Daily Semiconductor Bull 3X Shares [SOXL] is up 11.87% over the past day.

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

Show me the best stock