Financhill
Buy
80

DTM Quote, Financials, Valuation and Earnings

Last price:
$121.57
Seasonality move :
-3.42%
Day range:
$119.29 - $121.59
52-week range:
$83.30 - $121.82
Dividend yield:
2.63%
P/E ratio:
30.81x
P/S ratio:
10.56x
P/B ratio:
2.63x
Volume:
699.4K
Avg. volume:
830.8K
1-year change:
19.3%
Market cap:
$12.4B
Revenue:
$981M
EPS (TTM):
$3.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $754M $840M $920M $922M $981M
Revenue Growth (YoY) 49.6% 11.41% 9.52% 0.22% 6.4%
 
Cost of Revenues $327M $397M $437M $427M $453M
Gross Profit $427M $443M $483M $495M $528M
Gross Profit Margin 56.63% 52.74% 52.5% 53.69% 53.82%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $132M $111M $174M $182M $166M
Operating Expenses $15M $24M $28M $28M $39M
Operating Income $412M $419M $455M $467M $489M
 
Net Interest Expenses $113M $112M $137M $150M $153M
EBT. Incl. Unusual Items $440M $422M $482M $500M $504M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $116M $104M $100M $104M $137M
Net Income to Company $324M $318M $382M $396M $367M
 
Minority Interest in Earnings $12M $11M $12M $12M $13M
Net Income to Common Excl Extra Items $324M $318M $382M $396M $367M
 
Basic EPS (Cont. Ops) $3.22 $3.17 $3.83 $3.96 $3.63
Diluted EPS (Cont. Ops) $3.22 $3.17 $3.81 $3.94 $3.60
Weighted Average Basic Share $96.9M $96.7M $96.7M $96.9M $97.6M
Weighted Average Diluted Share $96.9M $96.7M $97.2M $97.5M $98.4M
 
EBITDA $581M $603M $644M $667M $716M
EBIT $412M $419M $455M $467M $489M
 
Revenue (Reported) $754M $840M $920M $922M $981M
Operating Income (Reported) $412M $419M $455M $467M $489M
Operating Income (Adjusted) $412M $419M $455M $467M $489M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $212M $235M $234M $248M $314M
Revenue Growth (YoY) 4.43% 10.85% -0.43% 5.98% 26.61%
 
Cost of Revenues $100M $107M $104M $116M $149M
Gross Profit $112M $128M $130M $132M $165M
Gross Profit Margin 52.83% 54.47% 55.56% 53.23% 52.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $31M $36M $42M $40M --
Operating Expenses $6M $7M $7M $10M $10M
Operating Income $106M $121M $123M $122M $155M
 
Net Interest Expenses $31M $35M $38M $38M $40M
EBT. Incl. Unusual Items $106M $123M $127M $121M $153M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29M $7M $33M $30M $35M
Net Income to Company $77M $116M $94M $91M $118M
 
Minority Interest in Earnings $3M $3M $3M $3M $3M
Net Income to Common Excl Extra Items $77M $116M $94M $91M $118M
 
Basic EPS (Cont. Ops) $0.77 $1.17 $0.94 $0.91 $1.13
Diluted EPS (Cont. Ops) $0.76 $1.17 $0.93 $0.90 $1.12
Weighted Average Basic Share $96.7M $96.7M $97M $97.1M $101.6M
Weighted Average Diluted Share $96.9M $97M $97.5M $98M $102.5M
 
EBITDA $148M $168M $174M $179M $224M
EBIT $106M $121M $123M $122M $155M
 
Revenue (Reported) $212M $235M $234M $248M $314M
Operating Income (Reported) $106M $121M $123M $122M $155M
Operating Income (Adjusted) $106M $121M $123M $122M $155M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $825M $900M $921M $976M $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $401M $423M $431M $443M $561M
Gross Profit $424M $477M $490M $533M $614M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $105M $165M $181M $173M --
Operating Expenses $23M $28M $27M $37M $43M
Operating Income $401M $449M $463M $496M $571M
 
Net Interest Expenses $122M $130M $149M $156M $156M
EBT. Incl. Unusual Items $390M $473M $497M $511M $563M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $100M $90M $137M $96M $147M
Net Income to Company $301M $383M $360M $415M $416M
 
Minority Interest in Earnings $12M $11M $12M $13M $13M
Net Income to Common Excl Extra Items $290M $383M $360M $415M $416M
 
Basic EPS (Cont. Ops) $2.87 $3.85 $3.59 $4.14 $3.98
Diluted EPS (Cont. Ops) $2.87 $3.84 $3.57 $4.12 $3.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $566M $631M $659M $718M $833M
EBIT $401M $449M $463M $496M $571M
 
Revenue (Reported) $825M $900M $921M $976M $1.2B
Operating Income (Reported) $401M $449M $463M $496M $571M
Operating Income (Adjusted) $401M $449M $463M $496M $571M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $617M $677M $678M $732M $926M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $293M $315M $309M $325M $433M
Gross Profit $324M $362M $369M $407M $493M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $76M $130M $137M $128M $67M
Operating Expenses $19M $23M $22M $31M $35M
Operating Income $305M $339M $347M $376M $458M
 
Net Interest Expenses $91M $99M $111M $117M $120M
EBT. Incl. Unusual Items $293M $359M $374M $385M $444M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75M $65M $102M $94M $104M
Net Income to Company $77M $294M $272M $291M $340M
 
Minority Interest in Earnings $9M $9M $9M $10M $10M
Net Income to Common Excl Extra Items $218M $294M $272M $291M $340M
 
Basic EPS (Cont. Ops) $2.16 $2.95 $2.71 $2.90 $3.25
Diluted EPS (Cont. Ops) $2.16 $2.94 $2.70 $2.87 $3.22
Weighted Average Basic Share $290.3M $290.1M $290.7M $291.2M $304.6M
Weighted Average Diluted Share $290.5M $291.1M $292.3M $293.6M $307.5M
 
EBITDA $429M $479M $494M $545M $662M
EBIT $305M $339M $347M $376M $458M
 
Revenue (Reported) $617M $677M $678M $732M $926M
Operating Income (Reported) $305M $339M $347M $376M $458M
Operating Income (Adjusted) $305M $339M $347M $376M $458M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $42M $132M $61M $56M $68M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $126M $169M $161M $154M $172M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $17M $25M $18M $16M $29M
Total Current Assets $483M $360M $262M $272M $310M
 
Property Plant And Equipment $3.5B $3.5B $3.8B $4.5B $5.6B
Long-Term Investments $1.7B $1.7B $2.2B $1.8B $1.3B
Goodwill $473M $473M $473M $473M $776M
Other Intangibles $2.1B $2.1B $2B $2B $1.9B
Other Long-Term Assets $21M $32M $32M $31M $51M
Total Assets $8.3B $8.2B $8.8B $9B $10.2B
 
Accounts Payable $39M $22M $119M $94M $77M
Accrued Expenses -- $4M $10M $10M $12M
Current Portion Of Long-Term Debt $3.2B $10M $330M $165M $150M
Current Portion Of Capital Lease Obligations $17M $16M $16M $13M $16M
Other Current Liabilities $33M $26M $24M $15M $18M
Total Current Liabilities $3.3B $177M $614M $434M $426M
 
Long-Term Debt $28M $3.1B $3.1B $3.1B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.1B $4.7B $4.7B $5.4B
 
Common Stock -- $1M $1M $1M $1M
Other Common Equity Adj -$11M -$10M -$10M -$8M -$8M
Common Equity $4.1B $3.9B $4B $4.1B $4.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $155M $149M $147M $141M $139M
Total Equity $4.2B $4B $4.2B $4.3B $4.8B
 
Total Liabilities and Equity $8.3B $8.2B $8.8B $9B $10.2B
Cash and Short Terms $42M $132M $61M $56M $68M
Total Debt $3.2B $3.1B $3.1B $3.1B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $128M $355M $30M $77M $98M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146M $150M $146M $137M $175M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $21M $21M $18M $21M --
Total Current Assets $310M $533M $200M $249M $322M
 
Property Plant And Equipment $3.5B $3.7B $4.4B $4.6B $5.8B
Long-Term Investments $1.7B $1.7B $1.8B $1.3B $1.3B
Goodwill $473M $473M $473M $473M --
Other Intangibles $2.1B $2B $2B $1.9B --
Other Long-Term Assets $32M $30M $31M $39M --
Total Assets $8.1B $8.4B $8.9B $8.6B $10.1B
 
Accounts Payable $30M $71M $124M $67M $96M
Accrued Expenses $28M $39M $39M $38M --
Current Portion Of Long-Term Debt $10M -- -- -- --
Current Portion Of Capital Lease Obligations $17M $17M $15M $15M --
Other Current Liabilities $36M $28M $24M $14M --
Total Current Liabilities $195M $249M $424M $262M $349M
 
Long-Term Debt $3.1B $3.1B $3.1B $2.7B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.1B $4.3B $4.6B $4.2B $5.2B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -$10M -$8M -$9M -$7M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $150M $147M $142M $138M $142M
Total Equity $4B $4.1B $4.2B $4.4B $4.8B
 
Total Liabilities and Equity $8.1B $8.4B $8.9B $8.6B $10.1B
Cash and Short Terms $128M $355M $30M $77M $98M
Total Debt $3.1B $3.1B $3.1B $2.7B $3.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $324M $318M $382M $396M $367M
Depreciation & Amoritzation $169M $166M $189M $200M $227M
Stock-Based Compensation $6M $12M $17M $20M $23M
Change in Accounts Receivable -$16M -$43M $8M $7M $11M
Change in Inventories -- -- -- -- --
Cash From Operations $602M $581M $742M $1.2B $1.2B
 
Capital Expenditures $518M $140M $338M $772M $350M
Cash Acquisitions -- -- -- -- $1.2B
Cash From Investing -$719M $114M -$871M -$778M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- $559M $244M $263M $280M
Special Dividend Paid
Long-Term Debt Issued $253M $3.1B $961M $540M $1B
Long-Term Debt Repaid -- -$3.2B -$636M -$705M -$799M
Repurchase of Common Stock -- -- $3M -- --
Other Financing Activities -$140M $87M -$23M -$24M -$26M
Cash From Financing $113M -$605M $58M -$452M $330M
 
Beginning Cash (CF) $42M $132M $61M $56M $68M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4M $90M -$71M -$5M $12M
Ending Cash (CF) $38M $222M -$10M $51M $80M
 
Levered Free Cash Flow $84M $441M $404M $453M $885M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $77M $116M $94M $91M $118M
Depreciation & Amoritzation $42M $47M $51M $57M $69M
Stock-Based Compensation -- $5M $5M $6M $7M
Change in Accounts Receivable -$38M -$13M -$2M $5M -$12M
Change in Inventories -- -- -- -- --
Cash From Operations $138M $196M $234M $635M $289M
 
Capital Expenditures $36M $118M $201M $81M $143M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40M -$120M -$201M -$83M -$143M
 
Dividends Paid (Ex Special Dividend) -- $62M $67M $71M $83M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $25M -- $85M $40M --
Long-Term Debt Repaid -$27M -- -$60M -$509M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5M -$4M -$6M -$7M --
Cash From Financing -$7M -$66M -$48M -$548M -$122M
 
Beginning Cash (CF) $128M $355M $30M $77M $98M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91M $10M -$15M $4M $24M
Ending Cash (CF) $219M $365M $15M $81M $122M
 
Levered Free Cash Flow $102M $78M $33M $554M $146M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $301M $383M $360M $415M $416M
Depreciation & Amoritzation $195M $182M $196M $222M $262M
Stock-Based Compensation -- $13M $19M $22M $25M
Change in Accounts Receivable -$20M -$4M $4M $8M -$18M
Change in Inventories -- -- -- -- --
Cash From Operations $607M $688M $1.2B $1.3B $897M
 
Capital Expenditures $114M $217M $787M $410M $385M
Cash Acquisitions -$16M -- -- -- $1.2B
Cash From Investing $50M -$196M -$1.3B -$413M -$1.6B
 
Dividends Paid (Ex Special Dividend) -$501M $240M $258M $276M $312M
Special Dividend Paid
Long-Term Debt Issued -- $591M $760M $345M --
Long-Term Debt Repaid -$3.2B -$599M -$635M -$869M --
Repurchase of Common Stock -- $3M -- -- --
Other Financing Activities $80M -$14M -$33M -$23M --
Cash From Financing -$584M -$265M -$163M -$824M $695M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $73M $227M -$325M $47M $21M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $433M $471M $397M $874M $512M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $77M $294M $272M $291M $340M
Depreciation & Amoritzation $42M $140M $147M $169M $204M
Stock-Based Compensation -- $13M $15M $17M $19M
Change in Accounts Receivable -$38M $19M $15M $16M -$13M
Change in Inventories -- -- -- -- --
Cash From Operations $138M $577M $1B $1.1B $740M
 
Capital Expenditures $36M $173M $622M $260M $295M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40M -$153M -$628M -$263M -$281M
 
Dividends Paid (Ex Special Dividend) -- $182M $196M $209M $241M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3.1B $591M $390M $195M $165M
Long-Term Debt Repaid -$3.2B -$596M -$595M -$759M -$290M
Repurchase of Common Stock -- $3M -- -- --
Other Financing Activities $90M -$11M -$21M -$20M -$19M
Cash From Financing -$7M -$201M -$422M -$794M -$429M
 
Beginning Cash (CF) $194M $981M $170M $191M $255M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91M $223M -$31M $21M $30M
Ending Cash (CF) $219M $1.2B $139M $212M $285M
 
Levered Free Cash Flow $102M $404M $397M $818M $445M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 62x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
63
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 40x

Alerts

Buy
54
SMX alert for Dec 5

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
15
HOV alert for Dec 5

Hovnanian Enterprises, Inc. [HOV] is down 22.58% over the past day.

Buy
67
NUTX alert for Dec 5

Nutex Health, Inc. [NUTX] is up 18.9% over the past day.

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

Show me the best stock