Financhill
Sell
45

DD Quote, Financials, Valuation and Earnings

Last price:
$41.46
Seasonality move :
2.41%
Day range:
$40.63 - $41.47
52-week range:
$22.49 - $41.83
Dividend yield:
1.73%
P/E ratio:
40.27x
P/S ratio:
1.38x
P/B ratio:
0.76x
Volume:
14.5M
Avg. volume:
5.6M
1-year change:
28.37%
Market cap:
$17.3B
Revenue:
$12.4B
EPS (TTM):
-$1.84
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) -33.35% -12.36% 3.59% -7.29% 2.64%
 
Cost of Revenues $10B $8.5B $9B $8.4B $8.5B
Gross Profit $4.4B $4B $4B $3.6B $3.9B
Gross Profit Margin 30.44% 32.06% 30.92% 30.1% 31.58%
 
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 $2.3B $2.2B $2B $1.9B $2.1B
Operating Income $2B $1.9B $2B $1.7B $1.8B
 
Net Interest Expenses $672M $525M $492M $396M $366M
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 $6.5B $5.9B $462M $738M
 
Minority Interest in Earnings $28M $48M $49M $39M $35M
Net Income to Common Excl Extra Items -$2.4B $1.2B $1.1B $533M $778M
 
Basic EPS (Cont. Ops) -$4.01 $11.92 $11.77 $0.94 $1.68
Diluted EPS (Cont. Ops) -$4.01 $11.88 $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 $3.4B $3B $3.2B $2.9B $3B
EBIT $2B $1.9B $2B $1.7B $1.8B
 
Revenue (Reported) $14.3B $12.6B $13B $12.1B $12.4B
Operating Income (Reported) $2B $1.9B $2B $1.7B $1.8B
Operating Income (Adjusted) $2B $1.9B $2B $1.7B $1.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.2B $3.3B $3.1B $2.9B $3.1B
Revenue Growth (YoY) -11.85% 3.69% -7.81% -6.41% 7.34%
 
Cost of Revenues $2.2B $2.2B $2.1B $1.9B $2B
Gross Profit $1B $1.1B $949M $991M $1.1B
Gross Profit Margin 31.54% 32.44% 31.03% 34.63% 34.96%
 
R&D Expenses $137M $129M $128M $127M $140M
Selling, General & Admin $411M $356M $360M $387M $387M
Other Inc / (Exp) -$8M $30M $15M $135M --
Operating Expenses $548M $485M $488M $495M $527M
Operating Income $461M $591M $461M $496M $547M
 
Net Interest Expenses $115M $128M $102M $87M $99M
EBT. Incl. Unusual Items $339M $498M $408M $552M $327M
Earnings of Discontinued Ops. $145M $17M $37M $12M -$415M
Income Tax Expense $80M $139M $117M $99M $19M
Net Income to Company $404M $376M $328M $464M -$106M
 
Minority Interest in Earnings $13M $9M $9M $10M $16M
Net Income to Common Excl Extra Items $259M $359M $291M $453M $308M
 
Basic EPS (Cont. Ops) $0.75 $0.73 $0.71 $1.09 -$0.29
Diluted EPS (Cont. Ops) $0.75 $0.73 $0.70 $1.08 -$0.29
Weighted Average Basic Share $521.5M $499.4M $451.7M $417.9M $419M
Weighted Average Diluted Share $523.1M $500.4M $453.4M $419.5M $419M
 
EBITDA $761M $874M $755M $763M $804M
EBIT $461M $591M $461M $496M $547M
 
Revenue (Reported) $3.2B $3.3B $3.1B $2.9B $3.1B
Operating Income (Reported) $461M $591M $461M $496M $547M
Operating Income (Adjusted) $461M $591M $461M $496M $547M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $13.1B $13.2B $12.3B $11.9B $12.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.9B $9.1B $8.6B $8.1B $8.4B
Gross Profit $4.2B $4.1B $3.7B $3.8B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $568M $561M $503M $514M $557M
Selling, General & Admin $1.6B $1.5B $1.4B $1.5B $1.5B
Other Inc / (Exp) $132M -$9M -$214M -$913M --
Operating Expenses $2.2B $2.1B $1.9B $2B $2.1B
Operating Income $2B $2B $1.8B $1.7B $2B
 
Net Interest Expenses $545M $505M $417M $383M $350M
EBT. Incl. Unusual Items $1.6B $1.5B $1.3B $499M $247M
Earnings of Discontinued Ops. $5B $782M $3.7B $321M -$662M
Income Tax Expense $108M $364M $375M -$13M $310M
Net Income to Company $6.5B $1.9B $4.7B $832M -$724M
 
Minority Interest in Earnings $34M $59M $43M $33M $46M
Net Income to Common Excl Extra Items $1.5B $1.1B $938M $512M -$63M
 
Basic EPS (Cont. Ops) $10.87 $3.64 $9.69 $1.91 -$1.84
Diluted EPS (Cont. Ops) $10.85 $3.63 $9.66 $1.90 -$1.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $3.1B $2.9B $2.9B $3.2B
EBIT $2B $2B $1.8B $1.7B $2B
 
Revenue (Reported) $13.1B $13.2B $12.3B $11.9B $12.5B
Operating Income (Reported) $2B $2B $1.8B $1.7B $2B
Operating Income (Adjusted) $2B $2B $1.8B $1.7B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9.3B $9.9B $9.2B $9B $9.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.3B $6.8B $6.4B $6.1B $6.2B
Gross Profit $3.1B $3.1B $2.8B $2.9B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $409M $413M $380M $386M $419M
Selling, General & Admin $1.2B $1.1B $1.1B $1.2B $1.2B
Other Inc / (Exp) $144M $48M -$34M $25M -$1B
Operating Expenses $1.6B $1.5B $1.4B $1.6B $1.6B
Operating Income $1.4B $1.6B $1.3B $1.3B $1.6B
 
Net Interest Expenses $390M $370M $295M $282M $266M
EBT. Incl. Unusual Items $1.2B $1.3B $1.1B $1.1B $204M
Earnings of Discontinued Ops. $5.2B $723M -$357M $35M -$617M
Income Tax Expense $172M $299M $287M $303M $206M
Net Income to Company $6.3B $1.7B $476M $846M -$618M
 
Minority Interest in Earnings $26M $37M $31M $25M $34M
Net Income to Common Excl Extra Items $1B $956M $833M $812M -$2M
 
Basic EPS (Cont. Ops) $10.57 $3.25 $0.98 $1.96 -$1.56
Diluted EPS (Cont. Ops) $10.54 $3.24 $0.98 $1.95 -$1.56
Weighted Average Basic Share $1.7B $1.5B $1.4B $1.3B $1.3B
Weighted Average Diluted Share $1.7B $1.5B $1.4B $1.3B $1.3B
 
EBITDA $2.3B $2.4B $2.2B $2.2B $2.4B
EBIT $1.4B $1.6B $1.3B $1.3B $1.6B
 
Revenue (Reported) $9.3B $9.9B $9.2B $9B $9.4B
Operating Income (Reported) $1.4B $1.6B $1.3B $1.3B $1.6B
Operating Income (Adjusted) $1.4B $1.6B $1.3B $1.3B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $2B $5B $2.8B $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 $7.3B $6.2B $6.2B $6.4B $6.2B
Long-Term Investments $7.3B $1B $985M $1.2B $1.3B
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 $15.9B $11B $8.1B $8.2B $5.6B
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 $2.6B $2B $5B $2.8B $1.9B
Total Debt $15.9B $11.1B $8.4B $8.2B $7.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.7B $1.8B $1.7B $1.7B $3.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $1.7B $1.6B $1.7B $1.7B
Inventory $2.8B $2.4B $2.3B $2.2B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $225M $216M $196M $188M --
Total Current Assets $8.5B $14.4B $7.9B $6.4B $10B
 
Property Plant And Equipment $7.3B $5.9B $6.2B $6.2B $5.5B
Long-Term Investments $1.1B $1.1B $885M $1.3B $946M
Goodwill $19.7B $16.3B $17.3B $16.9B --
Other Intangibles $8.6B $5.6B $6B $5.6B --
Other Long-Term Assets $1.1B $1.5B $1.3B $1.4B --
Total Assets $46B $44.1B $39.1B $37.5B $38B
 
Accounts Payable $2.5B $2.1B $1.7B $1.7B $1.7B
Accrued Expenses $1.3B $990M $1.3B $985M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $142M $1.4B $137M -- --
Total Current Liabilities $4.2B $6B $3.7B $2.8B $5B
 
Long-Term Debt $11B $10.9B $8.1B $7.5B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $18.8B $18.6B $14.5B $12.8B $14.7B
 
Common Stock $5M $5M $4M $4M $4M
Other Common Equity Adj -$182M -$1.6B -$1.1B -$892M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $606M $594M $435M $445M $447M
Total Equity $27.2B $25.5B $24.6B $24.7B $23.3B
 
Total Liabilities and Equity $46B $44.1B $39.1B $37.5B $38B
Cash and Short Terms $1.7B $1.8B $1.7B $1.7B $3.8B
Total Debt $11B $10.9B $8.1B $7.5B $7.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9B $6.5B $5.9B $462M $738M
Depreciation & Amoritzation $1.4B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- $75M $74M $77M
Change in Accounts Receivable $308M -$255M -$191M $202M -$135M
Change in Inventories $570M -$537M -$569M $227M -$7M
Cash From Operations $4.1B $2.3B $588M $2.2B $1.8B
 
Capital Expenditures $1.2B $891M $743M $619M $579M
Cash Acquisitions $70M $2.3B -$5M $1.8B $321M
Cash From Investing -$202M -$2.4B $8.9B $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 -$7.7B -$3B -$1.8B
 
Beginning Cash (CF) $2.6B $2B $3.7B $2.8B $1.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.2B -$6.7B $1.7B -$663M -$911M
Ending Cash (CF) $9.8B -$4.8B $5.2B $2.1B $883M
 
Levered Free Cash Flow $2.9B $1.4B -$155M $1.6B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $404M $376M $328M $464M -$106M
Depreciation & Amoritzation $300M $283M $294M $188M $183M
Stock-Based Compensation -- -- -- -$44M $12M
Change in Accounts Receivable -$53M -$59M $14M $4M -$98M
Change in Inventories -$178M -$151M $92M -$39M $23M
Cash From Operations $842M $419M $671M $707M $650M
 
Capital Expenditures $208M $172M $119M $67M $118M
Cash Acquisitions $2.3B -- $1.8B $312M $61M
Cash From Investing -$2.4B -$95M -$1.9B -$423M -$221M
 
Dividends Paid (Ex Special Dividend) $157M $165M $165M $159M $172M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.7B -- -- --
Long-Term Debt Repaid -- -$600M -- -- --
Repurchase of Common Stock $500M $250M $2B -- --
Other Financing Activities -$10M -$14M -$2M -$6M --
Cash From Financing -$665M $194M -$2B -$140M $1.5B
 
Beginning Cash (CF) $1.7B $1.8B $1.7B $1.7B $3.8B
Foreign Exchange Rate Adjustment -$21M -$113M -$27M $33M -$21M
Additions / Reductions -$2.2B $405M -$3.2B -$262M $1.9B
Ending Cash (CF) -$525M $2.1B -$1.5B $1.4B $5.7B
 
Levered Free Cash Flow $634M $247M $552M $640M $532M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.5B $1.9B $4.7B $832M -$724M
Depreciation & Amoritzation $1.2B $1.2B $1.1B $1.1B $1.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$224M -$198M $251M -$46M -$324M
Change in Inventories -$257M -$710M $176M $86M -$9M
Cash From Operations $3B $1.3B $1.2B $2.1B $1.9B
 
Capital Expenditures $979M $742M $659M $521M $637M
Cash Acquisitions $2.3B -- $1.8B $320M $62M
Cash From Investing -$3B $141M $8.1B $426M -$703M
 
Dividends Paid (Ex Special Dividend) $696M $654M $647M $632M $674M
Special Dividend Paid
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$7B -- -- -- --
Repurchase of Common Stock $1.6B $1.6B $5.3B $500M --
Other Financing Activities -$165M $25M -$62M -$55M --
Cash From Financing -$8.5B -$1.1B -$9.5B -$2.3B $973M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.5B $196M -$187M $245M $2.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $593M $584M $1.6B $1.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.3B $1.7B $476M $846M -$618M
Depreciation & Amoritzation $817M $861M $853M $777M $772M
Stock-Based Compensation -- -- -- -- $43M
Change in Accounts Receivable -$399M -$342M $100M -$148M -$362M
Change in Inventories -$515M -$688M $57M -$84M -$71M
Cash From Operations $1.7B $714M $1.4B $1.3B $1.3B
 
Capital Expenditures $707M $558M $474M $376M $483M
Cash Acquisitions $2.3B -- $1.8B $320M $61M
Cash From Investing -$2.7B -$185M -$979M -$725M -$579M
 
Dividends Paid (Ex Special Dividend) $476M $500M $495M $476M $515M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.7B -- -- --
Long-Term Debt Repaid -$5B -$600M -- -$687M --
Repurchase of Common Stock $1.6B $1.1B $2B $500M --
Other Financing Activities -$162M -$56M -$61M -$51M -$51M
Cash From Financing -$5.9B -$480M -$2.4B -$1.7B $1.1B
 
Beginning Cash (CF) $10.1B $4.9B $10.3B $5.5B $7.4B
Foreign Exchange Rate Adjustment -$49M -$191M -$56M -$9M $23M
Additions / Reductions -$7B -$142M -$2B -$1.1B $1.9B
Ending Cash (CF) $3B $4.6B $8.2B $4.4B $9.4B
 
Levered Free Cash Flow $953M $156M $895M $912M $858M

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

GET BETTER TRADE IDEAS

Popular

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Is Berkshire Hathaway Stock Undervalued?
Is Berkshire Hathaway Stock Undervalued?

Berkshire Hathaway (NYSE:BRK.A,BRK.B) has undershot the market this year, returning…

Is Oracle Stock Undervalued?
Is Oracle Stock Undervalued?

Shares of Oracle (NYSE:ORCL) rocketed higher earlier this year when…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
1
LW alert for Dec 22

Lamb Weston Holdings, Inc. [LW] is down 2.59% over the past day.

Buy
54
BMRN alert for Dec 22

BioMarin Pharmaceutical, Inc. [BMRN] is down 3.03% over the past day.

Buy
82
RKLB alert for Dec 22

Rocket Lab Corp. [RKLB] is up 9.97% over the past day.

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

Show me the best stock