Financhill
Sell
25

DASTF Quote, Financials, Valuation and Earnings

Last price:
$25.88
Seasonality move :
5.02%
Day range:
$25.88 - $26.94
52-week range:
$25.42 - $44.78
Dividend yield:
1.14%
P/E ratio:
26.62x
P/S ratio:
4.93x
P/B ratio:
3.49x
Volume:
2.1K
Avg. volume:
6K
1-year change:
-25.74%
Market cap:
$34.1B
Revenue:
$6.7B
EPS (TTM):
$0.97
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $5.7B $6B $6.4B $6.7B
Revenue Growth (YoY) 12.85% 13.18% 3.65% 8.06% 4.46%
 
Cost of Revenues $1.3B $1.4B $1.4B $1.5B $1.5B
Gross Profit $3.8B $4.4B $4.6B $5B $5.2B
Gross Profit Margin 74.3% 76.15% 76.68% 77.32% 77.82%
 
R&D Expenses $1.1B $1.1B $1.1B $1.3B $1.4B
Selling, General & Admin $1.9B $2B $2B $2.2B $2.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $3.1B $3.2B $3.6B $3.7B
Operating Income $827.3M $1.2B $1.4B $1.4B $1.5B
 
Net Interest Expenses $42.4M $33.3M $42.7M $67.1M $80M
EBT. Incl. Unusual Items $736.8M $1.2B $1.4B $1.4B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $183.3M $272.4M $394.5M $271M $302.8M
Net Income to Company $553.5M $914.6M $977.6M $1.1B $1.3B
 
Minority Interest in Earnings -$6.3M $118.2K -$1.4M -$756.8K -$2.3M
Net Income to Common Excl Extra Items $553.5M $914.6M $977.6M $1.1B $1.3B
 
Basic EPS (Cont. Ops) $0.43 $0.70 $0.75 $0.86 $0.99
Diluted EPS (Cont. Ops) $0.42 $0.69 $0.73 $0.85 $0.97
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $1.5B $1.9B $2B $2B $2.1B
EBIT $827.3M $1.2B $1.4B $1.4B $1.5B
 
Revenue (Reported) $5.1B $5.7B $6B $6.4B $6.7B
Operating Income (Reported) $827.3M $1.2B $1.4B $1.4B $1.5B
Operating Income (Adjusted) $827.3M $1.2B $1.4B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.4B $1.5B $1.6B $1.7B
Revenue Growth (YoY) 13.49% 1.2% 12.13% 3.76% 6.1%
 
Cost of Revenues $338.9M $338.3M $360.8M $375M $374.5M
Gross Profit $1B $1B $1.2B $1.2B $1.3B
Gross Profit Margin 75.19% 75.53% 76.72% 76.68% 78.05%
 
R&D Expenses $275.6M $289.1M $325.5M $352.6M $367.3M
Selling, General & Admin $468.2M $480.5M $526.7M $572.6M $596.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $743.8M $769.6M $852.2M $925.2M $963.6M
Operating Income $283.1M $274.3M $336.8M $307.9M $368.1M
 
Net Interest Expenses $5.5M -- $4.7M -- --
EBT. Incl. Unusual Items $273.8M $268.9M $324.4M $338.6M $382.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $61.6M $53.4M $59.7M $75.3M $63.3M
Net Income to Company $211.6M $216M $264.8M $264.4M $345M
 
Minority Interest in Earnings $589.4K -$402.7K -$108.8K -- -$2.6M
Net Income to Common Excl Extra Items $212.2M $215.5M $264.7M $263.3M $318.8M
 
Basic EPS (Cont. Ops) $0.16 $0.16 $0.20 $0.20 $0.24
Diluted EPS (Cont. Ops) $0.16 $0.16 $0.20 $0.20 $0.24
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.3B
 
EBITDA $448M $427.7M $491.8M $461.4M $524.7M
EBIT $283.1M $274.3M $336.8M $307.9M $368.1M
 
Revenue (Reported) $1.4B $1.4B $1.5B $1.6B $1.7B
Operating Income (Reported) $283.1M $274.3M $336.8M $307.9M $368.1M
Operating Income (Adjusted) $283.1M $274.3M $336.8M $307.9M $368.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.6B $5.9B $6.3B $6.6B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.4B $1.5B $1.5B
Gross Profit $4.3B $4.5B $4.8B $5.1B $5.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.1B $1.1B $1.3B $1.4B $1.5B
Selling, General & Admin $1.9B $2B $2.2B $2.3B $2.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.1B $3.2B $3.5B $3.7B $4B
Operating Income $1.2B $1.4B $1.4B $1.4B $1.5B
 
Net Interest Expenses $20.3M $13.5M $4.7M -- --
EBT. Incl. Unusual Items $1.2B $1.3B $1.4B $1.5B $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $269.8M $411.9M $260.7M $285.8M $304.5M
Net Income to Company $878.2M $915.6M $1.1B $1.2B $1.3B
 
Minority Interest in Earnings $1.7M -$936.3K -$1.1M -$643.6K -$10.5M
Net Income to Common Excl Extra Items $886.4M $914.5M $1.1B $1.2B $1.3B
 
Basic EPS (Cont. Ops) $0.68 $0.70 $0.85 $0.92 $0.98
Diluted EPS (Cont. Ops) $0.67 $0.69 $0.84 $0.91 $0.97
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.9B $2B $2B $2B $2.1B
EBIT $1.2B $1.4B $1.4B $1.4B $1.5B
 
Revenue (Reported) $5.6B $5.9B $6.3B $6.6B $7B
Operating Income (Reported) $1.2B $1.4B $1.4B $1.4B $1.5B
Operating Income (Adjusted) $1.2B $1.4B $1.4B $1.4B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.2B $4.3B $4.7B $4.8B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1B $1.1B $1.1B $1.1B
Gross Profit $3.2B $3.3B $3.6B $3.7B $3.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $837.6M $854.8M $986.6M $1B $1.1B
Selling, General & Admin $1.4B $1.5B $1.6B $1.7B $1.8B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3B $2.3B $2.6B $2.8B $3B
Operating Income $871.6M $984.6M $949.5M $973.1M $978M
 
Net Interest Expenses $15.1M $10.6M $4.7M -- --
EBT. Incl. Unusual Items $823.6M $965.4M $965.2M $1.1B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $181.8M $322.2M $185.8M $200.7M $202.7M
Net Income to Company $641.9M $644.5M $780.5M $856.3M $887M
 
Minority Interest in Earnings -$13K -$1.2M -$974.9K -$966.2K -$9.3M
Net Income to Common Excl Extra Items $641.9M $643.2M $779.4M $855.2M $839.8M
 
Basic EPS (Cont. Ops) $0.49 $0.49 $0.59 $0.65 $0.65
Diluted EPS (Cont. Ops) $0.48 $0.49 $0.59 $0.65 $0.64
Weighted Average Basic Share $3.9B $3.9B $3.9B $3.9B $3.9B
Weighted Average Diluted Share $4B $4B $4B $4B $4B
 
EBITDA $1.4B $1.5B $1.4B $1.4B $1.4B
EBIT $871.6M $984.6M $949.5M $973.1M $978M
 
Revenue (Reported) $4.2B $4.3B $4.7B $4.8B $5.1B
Operating Income (Reported) $871.6M $984.6M $949.5M $973.1M $978M
Operating Income (Adjusted) $871.6M $984.6M $949.5M $973.1M $978M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.6B $3.4B $3B $3.9B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.6B $1.8B $1.9B $2.2B
Inventory -- -- -- -- --
Prepaid Expenses $127.4M $156.1M $169.1M $161.7M $174.1M
Other Current Assets $35.9M $32.7M $35.2M $42.7M $27.4M
Total Current Assets $4.6B $5.3B $5.1B $6.3B $6.7B
 
Property Plant And Equipment $1.1B $929.1M $875M $975.2M $979.4M
Long-Term Investments $35.1M $69.6M $76M $54.8M $25.2M
Goodwill $5.4B $5.3B $5.3B $5.3B $5.3B
Other Intangibles $4.4B $3.9B $3.5B $3.1B $2.7B
Other Long-Term Assets $43.7M $58.6M $106M $145.1M $130.4M
Total Assets $15.9B $16.2B $15.2B $16.2B $16.1B
 
Accounts Payable $210.1M $218.8M $230.8M $254.6M $269.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $96.9M $94.5M $89.1M $73.5M $91.9M
Other Current Liabilities $25.1M $305.6M $42.4M $46M $283.3M
Total Current Liabilities $2.6B $3.9B $3.1B $3.9B $3.6B
 
Long-Term Debt $5.8B $4B $3.5B $2.9B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $9.6B $9.1B $7.4B $7.5B $6.7B
 
Common Stock $162.2M $151.6M $142.5M $147.8M $138.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.2B $7B $7.8B $8.7B $9.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $54.8M $15.6M $15.2M $13.1M $14.6M
Total Equity $6.2B $7.1B $7.8B $8.7B $9.4B
 
Total Liabilities and Equity $15.9B $16.2B $15.2B $16.2B $16.1B
Cash and Short Terms $2.6B $3.4B $3B $3.9B $4.1B
Total Debt $5.9B $5.1B $3.8B $3.2B $3.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.1B $2.7B $3.6B $4.1B $4.6B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.2B $1.2B $1.4B $1.6B $1.9B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $386.6M $509.1M $551.9M $553M --
Total Current Assets $4.6B $4.4B $5.5B $6.2B $7B
 
Property Plant And Equipment $954.4M $832.7M $906.1M $1.1B $1B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $535.2M $309.4M $317.2M $282.7M --
Total Assets $15.5B $14.4B $15.3B $15.7B $16.6B
 
Accounts Payable $164.1M $204.8M $218M $202.2M $258.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $790.1M $686.4M $781.5M $858.6M --
Total Current Liabilities $3.3B $2.6B $3.5B $3.2B $4.5B
 
Long-Term Debt $3.4B $2.7B $2.2B $2.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $8.6B $6.7B $7.1B $6.8B $6.9B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $9.7M $14.4M $12.3M $15.4M $6.5M
Total Equity $6.9B $7.7B $8.2B $8.9B $9.8B
 
Total Liabilities and Equity $15.5B $14.4B $15.3B $15.7B $16.6B
Cash and Short Terms $3.1B $2.7B $3.6B $4.1B $4.6B
Total Debt $3.4B $2.7B $2.2B $2.3B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $553.5M $914.6M $977.6M $1.1B $1.3B
Depreciation & Amoritzation $689.1M $662.5M $637.7M $621.6M $622.2M
Stock-Based Compensation $203.3M $202.8M $175.2M $199.1M $206M
Change in Accounts Receivable -$9M -$55.8M -$277.2M -$105.6M -$376.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $1.9B $1.6B $1.7B $1.8B
 
Capital Expenditures $144.8M $122.6M $139M $157.1M $209.2M
Cash Acquisitions $108M $25.4M $50.7M $18.4M $27.9M
Cash From Investing -$243M -$189.7M -$226.7M -$175.7M -$210.9M
 
Dividends Paid (Ex Special Dividend) $208M $173.9M $234.9M $298.6M $327.4M
Special Dividend Paid
Long-Term Debt Issued $21.1M $1.5M $271.9M $22M $216.7M
Long-Term Debt Repaid -$457.8M -$403.7M -$1.2B -$30.4M -$758.6M
Repurchase of Common Stock $189.5M $334.7M $672.2M $406M $404.6M
Other Financing Activities -$5.9M -$118.3K -$1.9M -$1.1M -$3.5M
Cash From Financing -$839.8M -$841.3M -$1.7B -$579.3M -$1.3B
 
Beginning Cash (CF) $2.6B $3.4B $3B $3.9B $4.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $232.6M $981.8M -$221.2M $864.2M $415.8M
Ending Cash (CF) $2.8B $4.5B $2.8B $4.7B $4.6B
 
Levered Free Cash Flow $1.3B $1.8B $1.5B $1.5B $1.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $211.6M $216M $264.8M $264.4M $345M
Depreciation & Amoritzation $165M $153.2M $155.1M $153.5M $165.9M
Stock-Based Compensation -$88.3M -$81.7M -$110.7M -$103.3M --
Change in Accounts Receivable -$259M -$207.8M -$377M -$249.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $254.8M $234.4M $267.5M $239M $256.8M
 
Capital Expenditures $19.9M $43.6M $38.2M $40.1M $36.1M
Cash Acquisitions $8.7M $5.5M $16.1M $3.6M $262.2M
Cash From Investing -$31.7M -$50.1M -$49.4M -$42.8M -$300.3M
 
Dividends Paid (Ex Special Dividend) -- -- $108.8K -- $11.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M $253.9M -$360.6K $329.9M --
Long-Term Debt Repaid -$387.9M -$895M -$934.9K -$770.4M --
Repurchase of Common Stock $190.8M $4.1M $237.8M $72.3M $138.3M
Other Financing Activities -$117.9K -$71.8K $110.4K -$827.5K --
Cash From Financing -$549.3M -$659.6M -$249.4M -$523.1M -$151.4M
 
Beginning Cash (CF) $3.1B $2.7B $3.6B $4.1B $4.6B
Foreign Exchange Rate Adjustment $33.2M $103.4M $56.1M -$83.7M -$4M
Additions / Reductions -$292.9M -$372M $24.8M -$410.6M -$198.8M
Ending Cash (CF) $2.8B $2.5B $3.6B $3.6B $4.4B
 
Levered Free Cash Flow $234.9M $190.8M $229.3M $198.9M $220.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $878.2M $915.6M $1.1B $1.2B $1.3B
Depreciation & Amoritzation $681.4M $643.3M $627.3M $615.8M $627.8M
Stock-Based Compensation $203.6M $203M $175.8M $199.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.8B $1.8B $1.6B $1.8B $1.8B
 
Capital Expenditures $115M $146.4M $138.2M $202.4M $192M
Cash Acquisitions $97.8M $30.2M $53.4M $24M $496.3M
Cash From Investing -$219.7M -$237.3M -$196.8M -$200.2M -$730M
 
Dividends Paid (Ex Special Dividend) $177.3M $237.9M $300.7M $325.8M $390.7M
Special Dividend Paid
Long-Term Debt Issued $8.4M $257.7M $36.3M $329.8M --
Long-Term Debt Repaid -$859.2M -$1.2B -$88.1M -$770.4M --
Repurchase of Common Stock $379.1M $706.3M $453.8M $393.4M $382M
Other Financing Activities -$6.2M -$604.8K -$2.2M -$3.7M --
Cash From Financing -$1.4B -$1.7B -$647.2M -$1.2B -$703.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $209M $171.8M $622.4M $308.1M $261.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.7B $1.5B $1.6B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $641.9M $644.5M $780.5M $856.3M $887M
Depreciation & Amoritzation $494.6M $475.3M $464.3M $458.4M $477.6M
Stock-Based Compensation -- -- -- -- $118.4M
Change in Accounts Receivable -- -- -- -- $475M
Change in Inventories -- -- -- -- --
Cash From Operations $1.5B $1.4B $1.4B $1.5B $1.6B
 
Capital Expenditures $88.4M $112.1M $111.3M $156.7M $144.2M
Cash Acquisitions $8.7M $14.1M $17.8M $23.4M $492.5M
Cash From Investing -$111.2M -$160M -$129.5M -$154.1M -$678M
 
Dividends Paid (Ex Special Dividend) $177.3M $237.9M $300.7M $325.9M $400.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.5M $257.7M $22.1M $329.9M $91.9M
Long-Term Debt Repaid -$401.5M -$1.1B -$30.7M -$770.6M -$21M
Repurchase of Common Stock $304.5M $675.6M $420M $404.7M $393.3M
Other Financing Activities -$117.9K -$604.4K -$871K -$3.5M -$113.4K
Cash From Financing -$823M -$1.6B -$596.9M -$1.2B -$615.7M
 
Beginning Cash (CF) $9.7B $9.4B $11B $12.8B $14B
Foreign Exchange Rate Adjustment $69.4M $228M -$4.1M -$25.7M -$314.7M
Additions / Reductions $634.9M -$181.4M $641.2M $92.7M -$50.1M
Ending Cash (CF) $10.5B $9.4B $11.6B $12.9B $13.6B
 
Levered Free Cash Flow $1.4B $1.3B $1.3B $1.3B $1.4B

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

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

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock