Financhill
Sell
17

DOC Quote, Financials, Valuation and Earnings

Last price:
$16.03
Seasonality move :
0.92%
Day range:
$15.71 - $16.00
52-week range:
$15.71 - $21.28
Dividend yield:
7.73%
P/E ratio:
79.93x
P/S ratio:
3.93x
P/B ratio:
1.44x
Volume:
8.9M
Avg. volume:
7.1M
1-year change:
-21.8%
Market cap:
$11B
Revenue:
$2.7B
EPS (TTM):
-$0.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.6B $1.9B $2.1B $2.2B $2.7B
Revenue Growth (YoY) 32.62% 15.28% 8.7% 5.81% 23.82%
 
Cost of Revenues $1.3B $1.5B $1.6B $1.7B $2.1B
Gross Profit $308.4M $438.6M $487.6M $529M $568.4M
Gross Profit Margin 18.75% 23.13% 23.66% 24.26% 21.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $220.9M -$54M $323.5M $81.4M $82.4M
Operating Expenses $136.1M $121.5M $138M $89.5M $107.1M
Operating Income $172.2M $317.2M $349.6M $439.5M $461.2M
 
Net Interest Expenses $218.3M $158M $172.9M $200.3M $280.4M
EBT. Incl. Unusual Items $217.7M $128.4M $507.1M $314.9M $273.2M
Earnings of Discontinued Ops. $267.5M $385.7M $2.9M -- --
Income Tax Expense -$9.4M -$3.3M -$4.4M -$9.6M $4.4M
Net Income to Company $428.3M $525.9M $516.4M $334.8M $267.3M
 
Minority Interest in Earnings $14.4M $17.9M $16M $28.7M $24.2M
Net Income to Common Excl Extra Items $618.2M $549.2M $512.2M $333M $266.5M
 
Basic EPS (Cont. Ops) -$0.09 $0.16 $0.92 $0.56 $0.36
Diluted EPS (Cont. Ops) -$0.09 $0.16 $0.92 $0.56 $0.36
Weighted Average Basic Share $530.6M $538.9M $538.8M $547M $675.7M
Weighted Average Diluted Share $530.6M $539.2M $539.1M $547.3M $676.2M
 
EBITDA $726.2M $1B $1.1B $1.2B $1.5B
EBIT $172.2M $317.2M $349.6M $439.5M $461.2M
 
Revenue (Reported) $1.6B $1.9B $2.1B $2.2B $2.7B
Operating Income (Reported) $172.2M $317.2M $349.6M $439.5M $461.2M
Operating Income (Adjusted) $172.2M $317.2M $349.6M $439.5M $461.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $481.5M $520.4M $556.2M $700.4M $705.9M
Revenue Growth (YoY) 13.67% 8.09% 6.89% 25.92% 0.78%
 
Cost of Revenues $379.3M $393.4M $417.3M $560.3M $554.2M
Gross Profit $102.2M $127M $139M $140.1M $151.6M
Gross Profit Margin 21.22% 24.41% 24.98% 20% 21.48%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $15.4M $297.4M $2M $55.7M --
Operating Expenses $23.6M $28M $22.5M $23.7M $19.9M
Operating Income $78.6M $99.1M $116.4M $116.4M $131.8M
 
Net Interest Expenses -- $44.1M $50.5M $74.1M $76.8M
EBT. Incl. Unusual Items $58.3M $355.8M $67.3M $98.5M $65.2M
Earnings of Discontinued Ops. $601K -$1.3M -- -- --
Income Tax Expense -$649K -$3.8M $787K $1.9M -$1.2M
Net Income to Company $61.9M $358M $68.7M $92.7M -$109.8M
 
Minority Interest in Earnings $7.2M $4M $4.4M $6.9M $7.3M
Net Income to Common Excl Extra Items $87.8M $357.5M $68.5M $92.5M -$110M
 
Basic EPS (Cont. Ops) $0.05 $0.66 $0.12 $0.12 -$0.17
Diluted EPS (Cont. Ops) $0.05 $0.65 $0.12 $0.12 -$0.17
Weighted Average Basic Share $539M $538.4M $547.1M $699.3M $694.9M
Weighted Average Diluted Share $539.4M $546M $547.3M $700.1M $694.9M
 
EBITDA $255.8M $272.2M $301M $396.5M $394.1M
EBIT $78.6M $99.1M $116.4M $116.4M $131.8M
 
Revenue (Reported) $481.5M $520.4M $556.2M $700.4M $705.9M
Operating Income (Reported) $78.6M $99.1M $116.4M $116.4M $131.8M
Operating Income (Adjusted) $78.6M $99.1M $116.4M $116.4M $131.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2B $2.2B $2.6B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.6B $2B $2.2B
Gross Profit $433.1M $468.6M $513.2M $562.6M $611.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$59.8M $313.8M $79.6M $131.3M --
Operating Expenses $129M $121.6M $134.6M $106.1M $89.2M
Operating Income $304.1M $347.1M $378.5M $456.5M $522.3M
 
Net Interest Expenses $54.1M $160.1M $197M $262.7M $295M
EBT. Incl. Unusual Items $100M $523.2M $264.4M $336.4M $155.9M
Earnings of Discontinued Ops. $551.5M $5.6M $873K -- --
Income Tax Expense -$4M -$5.6M $1.6M $6.5M -$10.8M
Net Income to Company $643.6M $538.2M $270.2M $332M -$10.1M
 
Minority Interest in Earnings $17.9M $15.5M $28.6M $22.5M $28M
Net Income to Common Excl Extra Items $792.9M $536.8M $267.6M $331.3M -$11M
 
Basic EPS (Cont. Ops) -$0.16 $0.95 $0.43 $0.47 -$0.06
Diluted EPS (Cont. Ops) -$0.16 $0.95 $0.43 $0.47 -$0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $957.5M $1.1B $1.1B $1.4B $1.6B
EBIT $304.1M $347.1M $378.5M $456.5M $522.3M
 
Revenue (Reported) $1.8B $2B $2.2B $2.6B $2.8B
Operating Income (Reported) $304.1M $347.1M $378.5M $456.5M $522.3M
Operating Income (Adjusted) $304.1M $347.1M $378.5M $456.5M $522.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.5B $1.6B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.2B $1.6B $1.6B
Gross Profit $332.8M $362.8M $388.3M $421.9M $465.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$36.2M $331.6M $87.7M $137.7M -$24.9M
Operating Expenses $76.7M $76.8M $73.4M $84.6M $66.7M
Operating Income $256.1M $286M $314.9M $337.3M $398.4M
 
Net Interest Expenses -- $123.5M $147.5M $209.9M $224.5M
EBT. Incl. Unusual Items $102.9M $497.7M $254.9M $276.4M $159.2M
Earnings of Discontinued Ops. $382M $2M -- -- --
Income Tax Expense -$1.4M -$3.8M $2.2M $18.4M $3.3M
Net Income to Company $493.4M $505.6M $259.4M $256.6M -$20.8M
 
Minority Interest in Earnings $14M $11.7M $24.3M $18M $21.9M
Net Income to Common Excl Extra Items $514.4M $502.1M $257.8M $256M -$21.5M
 
Basic EPS (Cont. Ops) $0.12 $0.91 $0.43 $0.34 -$0.06
Diluted EPS (Cont. Ops) $0.12 $0.90 $0.43 $0.34 -$0.06
Weighted Average Basic Share $1.6B $1.6B $1.6B $2B $2.1B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $2B $2.1B
 
EBITDA $762.2M $817.4M $876.3M $1.1B $1.2B
EBIT $256.1M $286M $314.9M $337.3M $398.4M
 
Revenue (Reported) $1.4B $1.5B $1.6B $2B $2.1B
Operating Income (Reported) $256.1M $286M $314.9M $337.3M $398.4M
Operating Income (Adjusted) $256.1M $286M $314.9M $337.3M $398.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $111.4M $211.7M $126.8M $169M $184.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $42.3M $48.7M $53.4M $55.8M $76.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $3B $713.4M $605M $561.3M $1.3B
 
Property Plant And Equipment $192.3M $233.9M $237.3M $240.2M $424.2M
Long-Term Investments $402.9M $404M $706.7M $804.2M $971.9M
Goodwill -- -- -- -- --
Other Intangibles $519.9M $519.8M $418.1M $314.2M $817.3M
Other Long-Term Assets $665.1M $674.6M $780.7M $772M $942.5M
Total Assets $15.9B $15.3B $15.8B $15.7B $19.9B
 
Accounts Payable $269.1M $227.6M $265.6M $240.3M $276M
Accrued Expenses $491.5M $527.7M $506.9M $416.9M $449.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $415.7M $15.1M $4.1M $729K --
Total Current Liabilities $415.7M $20.1M $94.2M $7.8M $807.4M
 
Long-Term Debt $6.6B $6.5B $6.8B $7.2B $8.4B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $8.1B $8.5B $8.8B $10.9B
 
Common Stock $538.4M $539.1M $546.6M $547.2M $699.5M
Other Common Equity Adj -$3.7M -$3.1M $28.1M $19.4M $28.8M
Common Equity $6.7B $6.5B $6.7B $6.4B $8.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $613.6M $630.6M $633.6M $574.4M $656.3M
Total Equity $7.3B $7.1B $7.3B $6.9B $9.1B
 
Total Liabilities and Equity $15.9B $15.3B $15.8B $15.7B $19.9B
Cash and Short Terms $111.4M $211.7M $126.8M $169M $184.3M
Total Debt $6.6B $6.6B $6.9B $7.2B $9.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $254.8M $167M $113.9M $242M $159.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $44.7M $54M $59.1M $65M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $815.6M $656.4M $407.2M $1.3B $1.3B
 
Property Plant And Equipment $218.5M $232.2M $233.5M $427.7M $417.4M
Long-Term Investments $389.3M $731.4M $745.4M $943.6M $803.9M
Goodwill -- -- -- -- --
Other Intangibles $520.3M $444.2M $339.2M $898.4M --
Other Long-Term Assets $678.6M $752.2M $757.2M $834.8M --
Total Assets $14.7B $15.7B $15.6B $20B $19.6B
 
Accounts Payable $252.1M $264.5M $260.5M $329.7M --
Accrued Expenses $477.8M $468.4M $418.2M $420.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.9M $12.8M $39K -- --
Total Current Liabilities $27.6M $14.1M $86.2M $27.5M $13.3M
 
Long-Term Debt $5.9B $7B $6.9B $9.1B $9.4B
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $8.5B $8.6B $10.7B $11.3B
 
Common Stock $539.1M $537.5M $547.1M $699.4M $694.9M
Other Common Equity Adj -$3.3M $29.5M $36.7M -$12.4M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $668M $659.4M $575.5M $659.2M $668M
Total Equity $7.3B $7.1B $7B $9.2B $8.3B
 
Total Liabilities and Equity $14.7B $15.7B $15.6B $20B $19.6B
Cash and Short Terms $254.8M $167M $113.9M $242M $159.7M
Total Debt $5.9B $7B $7B $9.1B $9.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $428.3M $525.9M $516.4M $334.8M $267.3M
Depreciation & Amoritzation $697.1M $684.3M $710.6M $749.9M $1.1B
Stock-Based Compensation $17.4M $18.2M $26.5M $14.5M $31.8M
Change in Accounts Receivable $15.3M $18.6M -$17.4M -$21.6M -$40.9M
Change in Inventories -- -- -- -- --
Cash From Operations $777M $832.9M $912.8M $976.9M $1.1B
 
Capital Expenditures $94.1M $111.5M $108.5M $113.6M $115.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B $494M -$887.5M -$596.9M -$136.7M
 
Dividends Paid (Ex Special Dividend) $787.1M $650.1M $649.4M $657M $794.8M
Special Dividend Paid
Long-Term Debt Issued $5.3B $17.9B $16.4B $11.1B $4.5B
Long-Term Debt Repaid -$5.3B -$18.2B -$16.1B -$10.7B -$4.3B
Repurchase of Common Stock $10.5M $12.8M $67.8M $6.5M $190.7M
Other Financing Activities -$87.8M -$329.6M -$33.3M -$52.1M -$109.5M
Cash From Financing $246.5M -$1.3B -$117.9M -$337.8M -$941.4M
 
Beginning Cash (CF) $111.4M $211.7M $126.8M $169M $184.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3M $37.8M -$92.6M $42.2M $15.3M
Ending Cash (CF) $108.3M $249.5M $34.2M $211.2M $199.6M
 
Levered Free Cash Flow $682.9M $721.4M $804.3M $863.3M $977.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $61.9M $358M $68.7M $92.7M -$109.8M
Depreciation & Amoritzation $177.2M $173.2M $184.6M $280M $262.3M
Stock-Based Compensation $4.4M $4.6M $3.4M $3.8M $4M
Change in Accounts Receivable -$5.4M -$13.5M -$18.7M -$17.3M --
Change in Inventories -- -- -- -- --
Cash From Operations $214.3M $246.9M $261.8M $322.6M $322.2M
 
Capital Expenditures $29M $24.4M $24M $23.5M $27.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$510.7M -$119.9M -$230.7M $25.8M -$188.1M
 
Dividends Paid (Ex Special Dividend) $162M $161.7M $164M $209.8M $211.9M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.2B $4B $1.8B $250K --
Long-Term Debt Repaid -$4.7B -$3.8B -$1.7B -$26.3M --
Repurchase of Common Stock $73K $56M -$22K $20.1M $17K
Other Financing Activities -$22.1M -$11.3M -$7.1M -$9.7M --
Cash From Financing $321M -$93.7M -$77.7M -$265.7M -$137.6M
 
Beginning Cash (CF) $254.8M $167M $113.9M $242M $159.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $24.5M $33.2M -$46.6M $82.8M -$3.5M
Ending Cash (CF) $279.3M $200.2M $67.3M $324.8M $156.2M
 
Levered Free Cash Flow $185.3M $222.5M $237.8M $299.1M $294.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $643.6M $538.2M $270.2M $332M -$10.1M
Depreciation & Amoritzation $661.9M $709.5M $740.5M $971.3M $1.1B
Stock-Based Compensation $17.9M $18.9M $22.8M $31.7M $14M
Change in Accounts Receivable $20.4M -$11.7M -$23.7M -$10.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $839.5M $926.5M $950.7M $1B $1.3B
 
Capital Expenditures $104.9M $114.5M $99.7M $124.1M $115.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $913.4M -$1.3B -$677.1M -$121.5M -$875.2M
 
Dividends Paid (Ex Special Dividend) $687.6M $649M $655.3M $749M $847.1M
Special Dividend Paid
Long-Term Debt Issued $16.2B $16.6B $12.7B $6.4B --
Long-Term Debt Repaid -$17.1B -$15.6B -$12.6B -$6.2B --
Repurchase of Common Stock $12.8M $67.9M $6.9M $190.1M $97.4M
Other Financing Activities -$274.1M -$99.8M -$52.2M -$92.5M --
Cash From Financing -$1.8B $232.7M -$328.8M -$794.4M -$474M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$30.7M -$99.7M -$55.2M $128.1M -$82.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $734.6M $812M $851M $920M $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $493.4M $505.6M $259.4M $256.6M -$20.8M
Depreciation & Amoritzation $506.2M $531.4M $561.4M $782.7M $796.8M
Stock-Based Compensation $13.9M $14.6M $11M $28.2M $10.4M
Change in Accounts Receivable $27.6M -$2.8M -$9M $2.1M $30.9M
Change in Inventories -- -- -- -- --
Cash From Operations $608.5M $702.1M $740M $807.2M $980.6M
 
Capital Expenditures $72.1M $75.1M $66.3M $76.7M $76.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $1.2B -$586M -$375.6M $99.8M -$638.7M
 
Dividends Paid (Ex Special Dividend) $488.1M $487M $492.9M $585M $637.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $13.5B $12.2B $8.5B $3.9B $7.2B
Long-Term Debt Repaid -$14.5B -$11.8B -$8.4B -$3.9B -$6.9B
Repurchase of Common Stock $12.6M $67.6M $6.8M $190.4M $97.1M
Other Financing Activities -$256.3M -$26.6M -$45.4M -$85.8M -$14.7M
Cash From Financing -$1.7B -$166.4M -$377.3M -$833.9M -$366.5M
 
Beginning Cash (CF) $582.8M $435.9M $391.7M $558.5M $461.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $87.1M -$50.3M -$12.9M $73M -$24.6M
Ending Cash (CF) $669.9M $385.6M $378.8M $631.5M $437M
 
Levered Free Cash Flow $536.4M $626.9M $673.7M $730.4M $904.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock