Financhill
Sell
39

DNBBY Quote, Financials, Valuation and Earnings

Last price:
$26.64
Seasonality move :
7.74%
Day range:
$26.62 - $26.84
52-week range:
$19.20 - $28.85
Dividend yield:
6.05%
P/E ratio:
9.75x
P/S ratio:
1.98x
P/B ratio:
1.49x
Volume:
20.3K
Avg. volume:
40.4K
1-year change:
26.14%
Market cap:
$39B
Revenue:
$20.3B
EPS (TTM):
$2.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.1B $7.9B $10.5B $17.4B $20.3B
Revenue Growth (YoY) -13.46% -2.36% 33.11% 66.19% 16.46%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $213.3M -$116.6M -$130.7M $175.4M $57.2M
Operating Expenses -$2.4B -$3.8B -$4.1B -$4.7B -$5B
Operating Income $2.4B $3.8B $4.1B $4.7B $5B
 
Net Interest Expenses $543.5M $202.5M $1.1B $4B $4.3B
EBT. Incl. Unusual Items $2.5B $3.7B $4.1B $4.7B $4.9B
Earnings of Discontinued Ops. $23.5M $17.4M $28.1M -$14.1M --
Income Tax Expense $449.2M $867.8M $770.3M $1B $843.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$1.6M $3M $8.5M $189.2K $3.1M
Net Income to Common Excl Extra Items $2B $2.8B $3.4B $3.6B $4.1B
 
Basic EPS (Cont. Ops) $1.28 $1.83 $2.18 $2.35 $2.73
Diluted EPS (Cont. Ops) $1.28 $1.83 $2.18 $2.35 $2.73
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.5B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.5B $1.5B
 
EBITDA -- -- -- -- --
EBIT $4.3B $4.7B $7.4B $14.1B $17B
 
Revenue (Reported) $8.1B $7.9B $10.5B $17.4B $20.3B
Operating Income (Reported) $2.4B $3.8B $4.1B $4.7B $5B
Operating Income (Adjusted) $4.3B $4.7B $7.4B $14.1B $17B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9B $2.5B $4.7B $5B $4.9B
Revenue Growth (YoY) 6.11% 36.93% 82.85% 8.1% -3.18%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $180.3M -$37.2M $144.7M $159.6M --
Operating Expenses -$980.8M -$923.3M -$1.3B -$1.3B -$1.3B
Operating Income $980.8M $923.3M $1.3B $1.3B $1.3B
 
Net Interest Expenses $42.7M -- $1.1B $1B --
EBT. Incl. Unusual Items $981.9M $994.3M $1.3B $1.3B $1.3B
Earnings of Discontinued Ops. $3M $2.6M -- -$3.7M $594.2K
Income Tax Expense $220.7M $229.1M $288.9M $284.9M $264.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $342.3K $600.4K $572.3K -$93.4K $2.5M
Net Income to Common Excl Extra Items $756.9M $754M $936M $1.1B $1B
 
Basic EPS (Cont. Ops) $0.49 $0.49 $0.61 $0.73 $0.69
Diluted EPS (Cont. Ops) $0.49 $0.49 $0.61 $0.73 $0.69
Weighted Average Basic Share $1.6B $1.6B $1.5B $1.5B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.5B $1.5B $1.5B
 
EBITDA -- -- -- -- --
EBIT $1.2B $1.9B $3.9B $4.3B $3.9B
 
Revenue (Reported) $1.9B $2.5B $4.7B $5B $4.9B
Operating Income (Reported) $980.8M $923.3M $1.3B $1.3B $1.3B
Operating Income (Adjusted) $1.2B $1.9B $3.9B $4.3B $3.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.5B $8.8B $16.1B $20B $19.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $374.3M $186.5M $503.5M $338.9M --
Operating Expenses -$3.4B -$3.8B -$4.6B -$4.8B -$4.9B
Operating Income $3.4B $3.8B $4.6B $4.8B $4.9B
 
Net Interest Expenses $228.4M $97M $2.6B $3.2B $2.8B
EBT. Incl. Unusual Items $3.4B $4.1B $4.7B $4.8B $4.9B
Earnings of Discontinued Ops. $23.4M $41M $11.3M -$22.7M $3.3M
Income Tax Expense $698.9M $964.5M $909.2M $947.5M $833.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$4.7M $14.3M $2.5M -$1M $4.9M
Net Income to Common Excl Extra Items $2.7B $3.1B $3.7B $3.8B $4B
 
Basic EPS (Cont. Ops) $1.76 $1.99 $2.43 $2.53 $2.73
Diluted EPS (Cont. Ops) $1.76 $1.99 $2.43 $2.53 $2.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $4.4B $6.1B $12.9B $16.7B $16.1B
 
Revenue (Reported) $7.5B $8.8B $16.1B $20B $19.9B
Operating Income (Reported) $3.4B $3.8B $4.6B $4.8B $4.9B
Operating Income (Adjusted) $4.4B $6.1B $12.9B $16.7B $16.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.8B $6.8B $12.7B $15.4B $15B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $315.1M $124.3M $366.6M $300.2M $161.5M
Operating Expenses -$2.8B -$2.9B -$3.6B -$3.8B -$3.8B
Operating Income $2.8B $2.9B $3.6B $3.8B $3.8B
 
Net Interest Expenses $160.7M $54.5M $2B $2.1B $1.8B
EBT. Incl. Unusual Items $2.8B $3.2B $3.7B $3.8B $3.7B
Earnings of Discontinued Ops. -$9M $15.2M -$1.2M -$9.9M -$6.3M
Income Tax Expense $635.7M $732.6M $858.3M $779.1M $764.4M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$3.4M $7.9M $1.6M $369.4K $2.3M
Net Income to Common Excl Extra Items $2.2B $2.4B $2.8B $3B $2.9B
 
Basic EPS (Cont. Ops) $1.40 $1.56 $1.80 $1.98 $1.99
Diluted EPS (Cont. Ops) $1.40 $1.56 $1.80 $1.98 $1.99
Weighted Average Basic Share $4.7B $4.7B $4.6B $4.5B $4.4B
Weighted Average Diluted Share $4.7B $4.7B $4.6B $4.5B $4.4B
 
EBITDA -- -- -- -- --
EBIT $3.5B $4.9B $10.4B $13B $12.1B
 
Revenue (Reported) $5.8B $6.8B $12.7B $15.4B $15B
Operating Income (Reported) $2.8B $2.9B $3.6B $3.8B $3.8B
Operating Income (Adjusted) $3.5B $4.9B $10.4B $13B $12.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $33.1B $33.6B $31.5B $32.6B $13B
Short Term Investments $10.5B $11.8B $14.8B $19.1B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $91.6M $213.9M $541.2M $154.6M $196.5M
Other Current Assets -- -- -- -- --
Total Current Assets $62.5B $55.1B $54.6B $53.3B $29.2B
 
Property Plant And Equipment $2.4B $2.4B $2.2B $2.1B $1.8B
Long-Term Investments $5.8B $4.3B $3.3B $3.2B $3.1B
Goodwill $503.9M $498.2M $853.5M $825.8M $741.9M
Other Intangibles $140.1M $159.7M $194.7M $202.3M $205M
Other Long-Term Assets -- -- -- -- --
Total Assets $340.9B $331B $328.2B $338.7B $318.2B
 
Accounts Payable $321.9M $207.3M $350.8M $99.3M $91.9M
Accrued Expenses $430.6M $473.2M $459.3M $460.5M --
Current Portion Of Long-Term Debt $82M $71.1M $54.3M $25.6M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $73.8B $66.9B $35.2B $48.2B $83.3B
 
Long-Term Debt $70.8B $54.3B $86.6B $85.8B $43B
Capital Leases -- -- -- -- --
Total Liabilities $314.1B $305.3B $304.5B $314.3B $295.2B
 
Common Stock $1.8B $2.2B $2B $1.9B $1.6B
Other Common Equity Adj -- -- -- -- --
Common Equity $26.9B $25.7B $23.7B $24.7B $23B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $13.9M $30.2M $23M $16.5M $19.2M
Total Equity $26.9B $25.7B $23.8B $24.4B $23B
 
Total Liabilities and Equity $340.9B $331B $328.2B $338.7B $318.2B
Cash and Short Terms $43.7B $33.6B $31.6B $32.6B $13B
Total Debt $70.8B $54.3B $86.6B $85.9B $43B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $61B $40.5B $62.1B $56.1B $22.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $62.2B $40.7B $62.2B $56.2B $25.1B
 
Property Plant And Equipment $2.4B $2B $2B $2B $2.1B
Long-Term Investments $19.3B $30.4B $20.4B $17.1B $12.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $360.4B $319.4B $342.9B $365.7B $381B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.5B $26.9B $37.1B $40.6B $40.2B
 
Long-Term Debt $104.6B $76.3B $85.4B $94.9B $98.6B
Capital Leases -- -- -- -- --
Total Liabilities $333.5B $298.6B $320.2B $342B $354.7B
 
Common Stock $2.2B $1.8B $1.8B $1.8B $1.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $46.3M $38.6M $17.2M $18M $69M
Total Equity $27B $20.8B $22.7B $23.7B $26.3B
 
Total Liabilities and Equity $360.4B $319.4B $342.9B $365.7B $381B
Cash and Short Terms $60.6B $41.4B $59B $56.3B --
Total Debt $104.6B $76.3B $85.4B $94.9B $98.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $11.8M $1.6B $6.4B $9.6B $4.9B
 
Capital Expenditures $407.4M $521.7M $365.2M $386.1M $248.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.3B -$15.2B -$12.4B -$10.1B -$21.9B
 
Dividends Paid (Ex Special Dividend) -- $3.1B $1.6B $1.8B $2.2B
Special Dividend Paid
Long-Term Debt Issued $122.7B $376B $3.6B $4.4B $1.2B
Long-Term Debt Repaid -$130.6B -$373.2B -$1.1B -$955.2M -$662.7M
Repurchase of Common Stock $344.9M -- $1.6M $654.3M $660.3M
Other Financing Activities -$1.2B -$269.9M -$291.3M $435M -$339M
Cash From Financing $5B $16.2B $6.6B $2.1B -$367.7M
 
Beginning Cash (CF) $32.7B $33.5B $32B $30B $31.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2B $2.2B $975.7M $1.7B -$17B
Ending Cash (CF) $30.7B $35.7B $33B $31.7B $14.1B
 
Levered Free Cash Flow -$395.6M $1B $6.1B $9.2B $4.7B
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 $606.2M $1.7B $3.5B $3.6B -$1.3B
 
Capital Expenditures $159.3M $109.8M $92.2M $61.1M $33.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.8B -$1.3B $2.6B $1.4B -$17B
 
Dividends Paid (Ex Special Dividend) -$22.6M -$42.2M $10.3M -$2.7M $55.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $125.7B $1.3B $1.2B -- --
Long-Term Debt Repaid -$117.3B $65M -$8.9M -$109.5M --
Repurchase of Common Stock -- -- $245.2M $170.3M $210M
Other Financing Activities $7.4M $362.6M $320.7M -$34.2M --
Cash From Financing $8.6B $6.6B $2.5B -$312.9M -$2.2B
 
Beginning Cash (CF) $61.6B $42.1B $53.9B $51.3B --
Foreign Exchange Rate Adjustment -$121.9M -$900.9M $225.8M -$283.1M $710.5M
Additions / Reductions $2.3B $6.2B $8.8B $4.4B -$19.8B
Ending Cash (CF) $61.4B $45.6B $63.7B $56B --
 
Levered Free Cash Flow $446.9M $1.6B $3.4B $3.5B -$1.4B
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 -$7.1B $7.9B $5.6B $2.7B $8.8B
 
Capital Expenditures $553.6M $468M $325.4M $287.8M $207.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.8B -$18.5B $7.9B -$12.9B -$37B
 
Dividends Paid (Ex Special Dividend) $1.5B $3.2B $1.8B $2.2B $2.4B
Special Dividend Paid
Long-Term Debt Issued $273.5B $119.2B $5.3B -- --
Long-Term Debt Repaid -$268.7B -$127.5B -$1B -$654.7M --
Repurchase of Common Stock $3.9M -- $392.3M $930.2M $354.2M
Other Financing Activities -$229.3M -$432.3M $601M $564.8M --
Cash From Financing $32.5B $72.9M $2.8B $4.2B -$4.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.7B -$11.1B $18.7B -$7B -$33B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$7.7B $7.4B $5.3B $2.5B $8.6B
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 $1.4B $7.8B $6.9B $47.8M $3.9B
 
Capital Expenditures $400.1M $346.3M $306.6M $208.3M $164M
Cash Acquisitions -- -- -- -- --
Cash From Investing $3.1B -$141.5M $20.2B $17.4B $2.5B
 
Dividends Paid (Ex Special Dividend) $1.5B $1.6B $1.9B $2.3B $2.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $258.7B $1.9B $3.6B -- $1.3B
Long-Term Debt Repaid -$246.8B -$1.1B -$955.4M -$654.9M -$430.2M
Repurchase of Common Stock -- -- $390.7M $666.6M $353.5M
Other Financing Activities -$220.6M -$382.9M $509.4M $639.2M -$65.8M
Cash From Financing $25.4B $9.3B $5.5B $7.6B $3.3B
 
Beginning Cash (CF) $145.4B $121.3B $141.3B $162.7B $63.7B
Foreign Exchange Rate Adjustment -$693.6M -$964.6M $1.1B -$95.8M -$553.5M
Additions / Reductions $29.3B $16B $33.7B $24.9B $9.2B
Ending Cash (CF) $173B $132.3B $174B $186.8B $94.7B
 
Levered Free Cash Flow $1B $7.4B $6.6B -$160.5M $3.8B

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