Financhill
Sell
28

DELTF Quote, Financials, Valuation and Earnings

Last price:
$54.50
Seasonality move :
3.27%
Day range:
$54.50 - $54.50
52-week range:
$41.75 - $57.00
Dividend yield:
2.39%
P/E ratio:
16.55x
P/S ratio:
0.68x
P/B ratio:
1.67x
Volume:
--
Avg. volume:
126
1-year change:
30.54%
Market cap:
$1.4B
Revenue:
$2B
EPS (TTM):
$3.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.4B $2B $2B $1.9B $2B
Revenue Growth (YoY) -14.44% 34.9% 4.13% -8.56% 10.12%
 
Cost of Revenues $1B $1.3B $1.3B $1.2B $1.3B
Gross Profit $445.7M $699.1M $712.9M $685.9M $781.5M
Gross Profit Margin 30.82% 35.84% 35.09% 36.92% 38.2%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $463M $587M $602.9M $616.2M $673.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $394.7M $513.8M $531.1M $541.5M $598.6M
Operating Income $51.1M $185.4M $181.9M $144.4M $182.9M
 
Net Interest Expenses $36.4M $38.5M $33.6M $37.2M $39.3M
EBT. Incl. Unusual Items -$45M $150.4M $147.1M $106.2M $124M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.1M $30.4M $32.4M $21.7M $29.7M
Net Income to Company -$40.5M $120.3M $115.4M $85.3M $94.6M
 
Minority Interest in Earnings -$671K $7.5M $5.9M $6.1M $8.2M
Net Income to Common Excl Extra Items -$40.5M $120.3M $115.4M $85.3M $94.6M
 
Basic EPS (Cont. Ops) -$1.56 $4.42 $4.27 $3.08 $3.34
Diluted EPS (Cont. Ops) -$1.56 $4.29 $4.14 $3.02 $3.29
Weighted Average Basic Share $25.5M $25.5M $25.7M $25.7M $25.9M
Weighted Average Diluted Share $25.5M $26.3M $26.4M $26.3M $26.3M
 
EBITDA $149.5M $283M $275.9M $238.2M $278.8M
EBIT $51.1M $185.4M $181.9M $144.4M $182.9M
 
Revenue (Reported) $1.4B $2B $2B $1.9B $2B
Operating Income (Reported) $51.1M $185.4M $181.9M $144.4M $182.9M
Operating Income (Adjusted) $51.1M $185.4M $181.9M $144.4M $182.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $501.1M $512M $463M $524.2M $539M
Revenue Growth (YoY) 30.87% 2.18% -9.56% 13.22% 2.81%
 
Cost of Revenues $302.6M $315.4M $273.6M $306M $305.8M
Gross Profit $198.5M $196.6M $189.5M $218.3M $233.2M
Gross Profit Margin 39.62% 38.4% 40.92% 41.64% 43.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $146.5M $145.8M $147.7M $166.3M $184.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $146.5M $145.8M $147.7M $166.3M $184.4M
Operating Income $52.1M $50.8M $41.8M $51.9M $48.8M
 
Net Interest Expenses $12.3M $9.4M $8.8M $9.7M $7.9M
EBT. Incl. Unusual Items $40.5M $45.5M $37.1M $42.6M $41.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.2M $9.6M $7.8M $10.5M $10.3M
Net Income to Company $32.5M $35.3M $28.7M $32.1M $34.2M
 
Minority Interest in Earnings $1.9M $1.2M $774K $1.5M $2.4M
Net Income to Common Excl Extra Items $32.5M $36.1M $29.5M $32M $31.4M
 
Basic EPS (Cont. Ops) $1.20 $1.36 $1.12 $1.17 $1.11
Diluted EPS (Cont. Ops) $1.16 $1.32 $1.09 $1.16 $1.10
Weighted Average Basic Share $25.6M $25.7M $25.7M $26M $26.1M
Weighted Average Diluted Share $26.4M $26.5M $26.4M $26.3M $26.4M
 
EBITDA $75.2M $73.9M $64.8M $76M $76M
EBIT $52.1M $50.8M $41.8M $51.9M $48.8M
 
Revenue (Reported) $501.1M $512M $463M $524.2M $539M
Operating Income (Reported) $52.1M $50.8M $41.8M $51.9M $48.8M
Operating Income (Adjusted) $52.1M $50.8M $41.8M $51.9M $48.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.8B $2.1B $1.9B $2B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.3B $1.1B $1.1B $1.2B
Gross Profit $729.2M $800.8M $757.8M $825.3M $887.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $557M $608.8M $607.5M $653.5M $710.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $558.1M $610M $607.5M $653.5M $710.5M
Operating Income $171.1M $190.7M $150.3M $171.8M $176.7M
 
Net Interest Expenses $39.4M $35.3M $39.1M $40.2M $40.2M
EBT. Incl. Unusual Items $127.2M $157M $106.5M $132M $126.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.8M $34.1M $21.7M $29.1M $30.9M
Net Income to Company $100.1M $122.8M $84.2M $102.4M $98.5M
 
Minority Interest in Earnings $4.2M $6.7M $4.9M $8.4M $8.7M
Net Income to Common Excl Extra Items $98.6M $123.2M $85.2M $102.9M $95.3M
 
Basic EPS (Cont. Ops) $3.69 $4.54 $3.13 $3.66 $3.32
Diluted EPS (Cont. Ops) $3.66 $4.45 $3.04 $3.60 $3.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $267.9M $285.3M $248.4M $266.2M $304.3M
EBIT $171.1M $190.7M $150.3M $171.8M $176.7M
 
Revenue (Reported) $1.8B $2.1B $1.9B $2B $2.1B
Operating Income (Reported) $171.1M $190.7M $150.3M $171.8M $176.7M
Operating Income (Adjusted) $171.1M $190.7M $150.3M $171.8M $176.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.5B $1.3B $1.4B $1.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $918.3M $807.6M $840.3M $870.7M --
Gross Profit $568.9M $541.5M $606.2M $637.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $444.1M $449.8M $487.1M $524.3M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $444.1M $449.8M $487.1M $524.3M --
Operating Income $124.8M $91.7M $119.1M $112.8M --
 
Net Interest Expenses $27.5M $29.3M $31.5M $26.9M --
EBT. Incl. Unusual Items $100M $59.1M $84.5M $86.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.6M $11.9M $19.4M $20.6M --
Net Income to Company $76.8M $46.6M $65.1M $68.7M --
 
Minority Interest in Earnings $3.8M $2.7M $5M $5.4M --
Net Income to Common Excl Extra Items $77.7M $47.6M $65.1M $65.7M --
 
Basic EPS (Cont. Ops) $2.88 $1.75 $2.32 $2.31 --
Diluted EPS (Cont. Ops) $2.79 $1.70 $2.29 $2.29 --
Weighted Average Basic Share $77M $76.9M $77.6M $78.3M --
Weighted Average Diluted Share $79.5M $78.5M $78.9M $78.9M --
 
EBITDA $194.2M $165.1M $193M $191.5M --
EBIT $124.8M $91.7M $119.1M $112.8M --
 
Revenue (Reported) $1.5B $1.3B $1.4B $1.5B --
Operating Income (Reported) $124.8M $91.7M $119.1M $112.8M --
Operating Income (Adjusted) $124.8M $91.7M $119.1M $112.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $231.7M $236M $194.9M $177.4M $121.8M
Short Term Investments -- -- $64.3M -- --
Accounts Receivable, Net $200.2M $202.1M $236.8M $241.2M $271.9M
Inventory $296.1M $403.8M $491.3M $366.9M $411.6M
Prepaid Expenses $7.5M $11M $9.8M $13.1M $14.8M
Other Current Assets -- -- -- -- --
Total Current Assets $782.2M $889.7M $966.5M $831M $855.1M
 
Property Plant And Equipment $427.2M $404.2M $428.5M $487.5M $546M
Long-Term Investments $49.7M $27.7M $17.3M $18.5M $15.7M
Goodwill $150.7M $147.4M $144.2M $145.6M $138M
Other Intangibles $267M $287.1M $275.9M $278M $294.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $1.8B $1.9B $1.8B $1.9B
 
Accounts Payable $186.9M $247.7M $209.7M $168.6M $237.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $60.4M $51.8M $48M $52.6M $53.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $521.6M $547.6M $611.3M $481.7M $571.9M
 
Long-Term Debt $603.3M $452.3M $427.3M $442M $414.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.1B $1.1B $1B $1.1B
 
Common Stock $23.7M $23.7M $23.7M $23.7M $23.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $476.8M $623.4M $682.1M $737.9M $779.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$387K $25.8M $28.3M $30.5M $24.2M
Total Equity $476.4M $649.2M $710.3M $768.4M $803.6M
 
Total Liabilities and Equity $1.7B $1.8B $1.9B $1.8B $1.9B
Cash and Short Terms $231.7M $236M $194.9M $177.4M $121.8M
Total Debt $723M $543.7M $563.4M $548.3M $518.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $211.6M $169.6M $156.8M $108.2M $106M
Short Term Investments -- $66.3M $6.4M -- --
Accounts Receivable, Net $189.4M $214.9M $211.6M $237.7M $214M
Inventory $409.3M $537.8M $423.3M $478.6M $506.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $873.1M $987.9M $844.1M $880.8M $885.7M
 
Property Plant And Equipment $403.2M $421.5M $457.3M $530.7M $634.8M
Long-Term Investments $25.1M $16.9M $16M $14.5M $17.2M
Goodwill $148.3M $142.7M $144M $146M --
Other Intangibles $281.2M $273.2M $267.2M $299.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.7B $1.9B $1.7B $1.9B $2B
 
Accounts Payable $249.1M $235.9M $194.2M $284.4M $221M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $53.7M $47.3M $49.2M $55.2M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $545.1M $645.8M $493.9M $591.1M $607.4M
 
Long-Term Debt $472.1M $438.9M $435.5M $417.6M $444.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1B $1.1B $1.1B
 
Common Stock $23.7M $23.7M $23.7M $23.7M $23.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $24.9M $27.2M $26.9M $21.3M $28.4M
Total Equity $609.9M $658.6M $725.8M $797.8M $880.7M
 
Total Liabilities and Equity $1.7B $1.9B $1.7B $1.9B $2B
Cash and Short Terms $211.6M $169.6M $156.8M $108.2M $106M
Total Debt $572.6M $556.8M $537.9M $523.8M $568.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$40.5M $120.3M $115.4M $85.3M $94.6M
Depreciation & Amoritzation $98.4M $97.7M $94M $93.8M $95.9M
Stock-Based Compensation $1.3M $2.6M $3.1M $2.1M $2.2M
Change in Accounts Receivable -$12.5M -$13M -$42.3M -$9M -$45.6M
Change in Inventories $63.7M -$109.1M -$104.2M $129.6M -$48.2M
Cash From Operations $217.3M $166.5M $31.5M $230.8M $203M
 
Capital Expenditures $21.4M $30.2M $55.7M $53M $106.8M
Cash Acquisitions $13.5M -- $4.5M -- --
Cash From Investing -$34.8M -$33M -$116M $8.6M -$104M
 
Dividends Paid (Ex Special Dividend) $6.5M $15.5M $28M $26.5M $33M
Special Dividend Paid
Long-Term Debt Issued $44.5M $75M $60.4M $32.7M $6.6M
Long-Term Debt Repaid -$56.2M -$206.2M -$24.7M -$90.7M -$55.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$3.8M $75.7M -$11.7M -$8.1M -$4.7M
Cash From Financing -$67.9M -$134.3M -$6.8M -$194.5M -$148.9M
 
Beginning Cash (CF) $231.7M $236M $130.7M $177.4M $121.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $123.3M -$714K -$103.5M $47.8M -$54M
Ending Cash (CF) $363.7M $235.3M $15M $228.2M $63.7M
 
Levered Free Cash Flow $195.9M $136.4M -$24.1M $177.8M $96.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $32.5M $35.3M $28.7M $32.1M $34.2M
Depreciation & Amoritzation $23.1M $22.7M $22.7M $24.2M $30.5M
Stock-Based Compensation $819.1K $813K $108.7K $795.4K $335K
Change in Accounts Receivable -$24.8M -$47M -$34.5M -$18.7M -$13.8M
Change in Inventories -$48.3M -$25.6M $23.4M -$53.6M -$15.5M
Cash From Operations $12.7M -$23.4M $42.3M $49.6M $44.1M
 
Capital Expenditures $4.2M $22.8M $8.4M $30.8M $23.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.1M -$56.7M $25.7M -$30.1M -$21.1M
 
Dividends Paid (Ex Special Dividend) $5M $6M $6.9M $8M $9.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $75M -- $32.7M $2.8M --
Long-Term Debt Repaid -$135M -$18.5M -$54.8M -$30.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.5M -$2.4M -$3.9M -$1.2M --
Cash From Financing -$76.9M $31.8M -$53.3M -$81M -$9.7M
 
Beginning Cash (CF) $211.6M $103.3M $150.4M $108.2M $106M
Foreign Exchange Rate Adjustment $1.6M -$220.8K -$2.4M $4M $1.4M
Additions / Reductions -$69.7M -$48.5M $12.3M -$57.5M $14.8M
Ending Cash (CF) $143.6M $54.6M $160.4M $54.7M $122.1M
 
Levered Free Cash Flow $8.5M -$46.3M $33.8M $18.7M $21M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $100.1M $122.8M $84.2M $102.4M $98.5M
Depreciation & Amoritzation $96.7M $94.2M $98.1M $95.1M $104.4M
Stock-Based Compensation $3M $2.9M $2.2M $1.9M --
Change in Accounts Receivable -$17.9M -$57.1M $9.8M -$22.1M $32.7M
Change in Inventories -$82.7M -$146.9M $110.8M -$48.5M -$13.5M
Cash From Operations $180.5M $6.6M $228.5M $218.5M $166.2M
 
Capital Expenditures $24.5M $51.6M $45.6M $109.5M $108.1M
Cash Acquisitions $12.4M -- $80.4K -- --
Cash From Investing -$43.3M -$113.1M $10M -$99.6M -$101.8M
 
Dividends Paid (Ex Special Dividend) $8.5M $29.1M $25.2M $32.5M $35.3M
Special Dividend Paid
Long-Term Debt Issued $75M $53.8M $39.3M $5M --
Long-Term Debt Repaid -$214.4M -$44.7M -$75.5M -$55.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $80.3M -$14.7M -$6.7M -$3.9M --
Cash From Financing -$147.7M $10.1M -$193.7M -$164.6M -$74.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.3M -$109.5M $45M -$41.1M -$3.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $155.9M -$45M $183M $109M $58.1M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders $76.8M $46.6M $65.1M $68.7M --
Depreciation & Amoritzation $69M $73.1M $74.2M $82.3M --
Stock-Based Compensation $2.7M $1.8M $1.5M $335K --
Change in Accounts Receivable -$35.3M $15.5M -$423.2K $77.3M --
Change in Inventories -$162M $58.9M -$117.1M -$81.7M --
Cash From Operations -$66.4M $135.8M $125.8M $88.4M --
 
Capital Expenditures $40.9M $31.2M $88.2M $88.9M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$102.9M $22.5M -$85.6M -$82.9M --
 
Dividends Paid (Ex Special Dividend) $22M $19M $25M $27.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $53.8M $32.7M $5M $967K --
Long-Term Debt Repaid -$22.9M -$73.7M -$38.2M -$7.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$13.2M -$8.2M -$4.1M -$1.4M --
Cash From Financing $55.7M -$134.9M -$106.3M -$31.8M --
 
Beginning Cash (CF) $479.7M $409.6M $463.7M $288.1M --
Foreign Exchange Rate Adjustment -$15.8M -$3.2M -$1.3M $9M --
Additions / Reductions -$129.5M $20.1M -$67.4M -$17.2M --
Ending Cash (CF) $334.4M $426.5M $395M $279.9M --
 
Levered Free Cash Flow -$107.3M $104.6M $37.6M -$551K --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

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

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock