Financhill
Buy
52

DICCF Quote, Financials, Valuation and Earnings

Last price:
$23.39
Seasonality move :
4.68%
Day range:
$23.39 - $23.39
52-week range:
$18.93 - $23.39
Dividend yield:
2.87%
P/E ratio:
10.20x
P/S ratio:
0.31x
P/B ratio:
0.80x
Volume:
--
Avg. volume:
--
1-year change:
23.37%
Market cap:
$2.2B
Revenue:
$7.1B
EPS (TTM):
$2.29
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.6B $7.8B $8B $7.4B $7.1B
Revenue Growth (YoY) -6.85% 18.54% 2.95% -7.83% -4.29%
 
Cost of Revenues $5.1B $6.2B $6.5B $6.1B $5.6B
Gross Profit $1.5B $1.6B $1.5B $1.3B $1.5B
Gross Profit Margin 22.36% 20.73% 18.9% 17.94% 20.74%
 
R&D Expenses $112.7M $122.9M $115.1M $122.2M $107.7M
Selling, General & Admin $1.1B $1.2B $1.2B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $1.2B $1.2B $1.2B $1.2B
Operating Income $371.5M $390.4M $301.7M $127.6M $293.9M
 
Net Interest Expenses $20.8M $19.8M $34.3M $80.2M $56M
EBT. Incl. Unusual Items $235.1M $292.3M $267.5M -$188.2M $248.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.3M $233.5M $125.7M $88.1M $101.9M
Net Income to Company $235.1M $292.3M $267.5M -$188.2M $248.7M
 
Minority Interest in Earnings $29.8M $19.1M $7.9M $7.1M $6.1M
Net Income to Common Excl Extra Items $153.8M $58.8M $141.8M -$276.4M $146.8M
 
Basic EPS (Cont. Ops) $1.31 $0.42 $1.41 -$2.99 $1.49
Diluted EPS (Cont. Ops) $1.31 $0.42 $1.41 -$2.99 $1.49
Weighted Average Basic Share $94.7M $94.7M $94.7M $94.7M $94.7M
Weighted Average Diluted Share $94.7M $94.7M $94.7M $94.7M $94.7M
 
EBITDA $678M $736.7M $672.7M $505.2M $649.9M
EBIT $371.5M $390.4M $301.7M $127.6M $293.9M
 
Revenue (Reported) $6.6B $7.8B $8B $7.4B $7.1B
Operating Income (Reported) $371.5M $390.4M $301.7M $127.6M $293.9M
Operating Income (Adjusted) $371.5M $390.4M $301.7M $127.6M $293.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2B $1.8B $1.8B $1.8B
Revenue Growth (YoY) 26.65% -2.77% -6.91% -2.22% -1.14%
 
Cost of Revenues $1.6B $1.6B $1.5B $1.4B $1.4B
Gross Profit $386.8M $362M $324.8M $381M $388.3M
Gross Profit Margin 19.01% 18.29% 17.63% 21.15% 21.81%
 
R&D Expenses $41.7M $27.8M $29.4M -- --
Selling, General & Admin $332.7M $297.7M $302.7M $300.1M $296.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $332.7M $297.7M $302.7M $300.1M $296.8M
Operating Income $54.1M $64.3M $22.2M $81M $91.5M
 
Net Interest Expenses $5M $10M $23.7M $12.9M $11.1M
EBT. Incl. Unusual Items $25M $59.2M $11.6M $43M $98M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.5M $31.7M $35.1M $13.6M $37.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $4.3M $2.8M $2.5M $1.2M $1.9M
Net Income to Common Excl Extra Items -$2.5M $27.5M -$23.5M $29.4M $60.5M
 
Basic EPS (Cont. Ops) -$0.07 $0.26 -$0.27 $0.30 $0.62
Diluted EPS (Cont. Ops) -$0.07 $0.26 -$0.27 $0.30 $0.62
Weighted Average Basic Share $94.7M $94.7M $94.7M $94.7M $94.7M
Weighted Average Diluted Share $94.7M $94.7M $94.7M $94.7M $94.7M
 
EBITDA $150.5M $152.1M $116.8M $172.7M $184.5M
EBIT $54.1M $64.3M $22.2M $81M $91.5M
 
Revenue (Reported) $2B $2B $1.8B $1.8B $1.8B
Operating Income (Reported) $54.1M $64.3M $22.2M $81M $91.5M
Operating Income (Adjusted) $54.1M $64.3M $22.2M $81M $91.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.5B $8.3B $7.5B $7.1B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8B $6.7B $6.2B $5.7B $5.5B
Gross Profit $1.6B $1.6B $1.3B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $113.2M $110.7M $117.4M -- --
Selling, General & Admin $1.2B $1.3B $1.2B $1.2B $1.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.3B $1.2B $1.2B $1.2B
Operating Income $442.5M $344.1M $144.6M $256.8M $342.4M
 
Net Interest Expenses $18.7M $27.2M $73.6M $63.8M $43.4M
EBT. Incl. Unusual Items $276.7M $317.1M $72.7M -$82.8M $340.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $111.1M $258.2M $88M $92.2M $118.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $29.4M $12.8M $4.2M $7.3M $4.7M
Net Income to Common Excl Extra Items $165.6M $58.9M -$15.4M -$175M $221.8M
 
Basic EPS (Cont. Ops) $1.44 $0.49 -$0.21 -$1.93 $2.29
Diluted EPS (Cont. Ops) $1.44 $0.49 -$0.21 -$1.93 $2.29
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $775.8M $715.8M $521.4M $615M $708.6M
EBIT $442.5M $344.1M $144.6M $256.8M $342.4M
 
Revenue (Reported) $7.5B $8.3B $7.5B $7.1B $7B
Operating Income (Reported) $442.5M $344.1M $144.6M $256.8M $342.4M
Operating Income (Adjusted) $442.5M $344.1M $144.6M $256.8M $342.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.7B $6.2B $5.7B $5.3B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.4B $5B $4.6B $4.2B $4.1B
Gross Profit $1.2B $1.2B $1B $1.1B $1.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $98.7M $86.4M $88.5M $54.1M --
Selling, General & Admin $920.8M $964.6M $930.5M $899.1M $902.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $920.8M $964.6M $930.5M $899.1M $902.2M
Operating Income $307.6M $259.3M $96.3M $224.5M $273.5M
 
Net Interest Expenses $14M $21.4M $61.4M $45.2M $32.5M
EBT. Incl. Unusual Items $232.3M $254.5M $51.3M $143.4M $238.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74.4M $103.6M $64.7M $69.8M $87.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $15.2M $8.8M $4.8M $5.1M $3.7M
Net Income to Common Excl Extra Items $157.9M $150.9M -$13.4M $73.6M $150.7M
 
Basic EPS (Cont. Ops) $1.51 $1.50 -$0.19 $0.72 $1.55
Diluted EPS (Cont. Ops) $1.51 $1.50 -$0.19 $0.72 $1.55
Weighted Average Basic Share $284M $284M $284M $284M $284M
Weighted Average Diluted Share $284M $284M $284M $284M $284M
 
EBITDA $558.8M $536.6M $378.6M $487.5M $546.8M
EBIT $307.6M $259.3M $96.3M $224.5M $273.5M
 
Revenue (Reported) $5.7B $6.2B $5.7B $5.3B $5.3B
Operating Income (Reported) $307.6M $259.3M $96.3M $224.5M $273.5M
Operating Income (Adjusted) $307.6M $259.3M $96.3M $224.5M $273.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $434.7M $332.2M $480.4M $620.9M $393.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2B $1.8B $1.6B $1.4B
Inventory $1.4B $2B $2.4B $1.9B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $146.6M $280.9M $292.2M $245.9M $224.9M
Total Current Assets $3.9B $4.7B $5B $4.4B $3.9B
 
Property Plant And Equipment $2.2B $2.7B $2.7B $2.7B $2.3B
Long-Term Investments $554M $514.9M $483.7M $447.4M $382.3M
Goodwill $7.9M $175.4M $256.6M $126.1M $110.8M
Other Intangibles $103.7M $279.2M $344.2M $362.6M $319M
Other Long-Term Assets $242.1M $200.3M $188.8M $165M $141.8M
Total Assets $7.9B $9.3B $9.6B $8.8B $7.8B
 
Accounts Payable $922.7M $1.3B $1.2B $993.7M $880.9M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $10.3M $9.5M $35.1M $33M $32.9M
Other Current Liabilities $514.1M $689.4M $740.8M $615.5M $561.7M
Total Current Liabilities $1.9B $2.7B $3B $2.5B $2.1B
 
Long-Term Debt $2.2B $2.7B $2.9B $2.9B $2.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.5B $6B $6.4B $6B $5.1B
 
Common Stock $935.2M $838.5M $731.8M $684.9M $614.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $3.1B $3B $2.9B $2.6B $2.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $318.4M $304.6M $258.4M $250.6M $122.1M
Total Equity $3.4B $3.3B $3.2B $2.8B $2.7B
 
Total Liabilities and Equity $7.9B $9.3B $9.6B $8.8B $7.8B
Cash and Short Terms $434.7M $332.2M $480.4M $620.9M $393.7M
Total Debt $2.5B $3.2B $3.4B $3.4B $2.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.5B $485.5M $577.6M $410.5M $450.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $1.8B $1.6B $1.6B $1.5B
Inventory $2B $2.3B $2.1B $1.9B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $144M $302.1M $262.8M $254.3M --
Total Current Assets $5.6B $4.9B $4.6B $4.2B $4.2B
 
Property Plant And Equipment $2.6B $2.5B $2.6B $2.5B $2.4B
Long-Term Investments $507.1M $421M $462.1M $450.7M $401.1M
Goodwill $156.2M $249.9M $280.1M $118.8M --
Other Intangibles $313.9M $304.2M $341.4M $343.4M --
Other Long-Term Assets $606.8M $279.1M $283M $269.6M --
Total Assets $10.5B $9.1B $9B $8.4B $8.3B
 
Accounts Payable $1.2B $1.1B $946.5M $966.3M $861M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $646.9M $715M $648.3M $655.8M --
Total Current Liabilities $3.5B $2.6B $2.7B $2.3B $2.6B
 
Long-Term Debt $2.8B $2.7B $2.6B $2.8B $2.1B
Capital Leases -- -- -- -- --
Total Liabilities $7B $6B $6B $5.7B $5.4B
 
Common Stock $865.4M $667.1M $647.1M $675M $653.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $304.9M $242.4M $238.2M $130.3M $129.8M
Total Equity $3.4B $3.1B $3B $2.7B $2.9B
 
Total Liabilities and Equity $10.5B $9.1B $9B $8.4B $8.3B
Cash and Short Terms $1.5B $485.5M $577.6M $410.5M $450.2M
Total Debt $3B $3.2B $2.8B $2.9B $2.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $235.1M $292.3M $267.5M -$188.2M $248.7M
Depreciation & Amoritzation $306.5M $346.3M $371M $377.6M $356M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $101M -$145.3M $32.8M $187.9M -$107.8M
Change in Inventories $95.1M -$312.6M -$422.1M $420.3M -$33.4M
Cash From Operations $510.1M $407.9M $60.3M $633.6M $305M
 
Capital Expenditures $318.4M $351.7M $345.2M $413M $311M
Cash Acquisitions $27.3M $1.1B $233.8M $101.4M $171.6K
Cash From Investing -$309.4M -$1.3B -$556.2M -$472.6M -$112.8M
 
Dividends Paid (Ex Special Dividend) $79.9M $86.3M $72.1M $67.4M $50.1M
Special Dividend Paid
Long-Term Debt Issued $581.9M $1.4B $1.3B $760.8M $356.5M
Long-Term Debt Repaid -$414M -$336.6M -$533.9M -$668M -$672.6M
Repurchase of Common Stock -- -- $45.6K -- --
Other Financing Activities -$21.4M -$4M -$16M -$1.5M -$469.3K
Cash From Financing $59.4M $906M $638.3M -$20.8M -$413.2M
 
Beginning Cash (CF) $400.5M $326.3M $474.1M $600.4M $387.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $231M -$34.4M $190M $157M -$156.5M
Ending Cash (CF) $602.5M $287M $711.8M $774.2M $295.8M
 
Levered Free Cash Flow $191.7M $56.2M -$284.8M $220.6M -$6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $1.5B $485.5M $577.6M $410.5M $450.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- $306.3M --
Depreciation & Amoritzation -- -- $391.6M $382.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$198.1M --
Change in Inventories -- -- -- -$64.8M --
Cash From Operations -- -- $44.1M $441.3M --
 
Capital Expenditures -- $124.2M $293.5M $214.1M $73.5M
Cash Acquisitions -- -- -$15.1M $15M $66.1M
Cash From Investing -- -- -$254.5M -$109.8M --
 
Dividends Paid (Ex Special Dividend) -- -- $42M $39.4M $1.7M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $375.8M --
Long-Term Debt Repaid -- -- -- -$883.8M --
Repurchase of Common Stock -- -- -- $104.7K --
Other Financing Activities -- -- -- -$1.9M --
Cash From Financing -- -- $237.7M -$436.3M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$10.6M -$86.9M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$249.4M $227.2M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $3.9B $2.2B $1.8B $1.9B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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