Financhill
Buy
56

DPSTF Quote, Financials, Valuation and Earnings

Last price:
$54.15
Seasonality move :
3.36%
Day range:
$54.15 - $54.15
52-week range:
$33.48 - $56.38
Dividend yield:
3.87%
P/E ratio:
16.02x
P/S ratio:
0.68x
P/B ratio:
2.42x
Volume:
14
Avg. volume:
2.2K
1-year change:
55.16%
Market cap:
$61.3B
Revenue:
$91.1B
EPS (TTM):
$3.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $76.1B $96.6B $99.2B $88.4B $91.1B
Revenue Growth (YoY) 7.28% 27.05% 2.72% -10.94% 3.03%
 
Cost of Revenues $67.7B $84.1B $87.4B $78.8B $81.7B
Gross Profit $8.4B $12.5B $11.9B $9.6B $9.3B
Gross Profit Margin 11.02% 12.92% 11.98% 10.81% 10.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.4B $3.9B $4.1B $4.3B $4.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.2B $4.8B $5B $4.8B $5.1B
Operating Income $4.2B $7.7B $6.9B $4.8B $4.2B
 
Net Interest Expenses $703.4M $715.1M $687.3M $903.8M $1B
EBT. Incl. Unusual Items $4.8B $8.7B $8.4B $5.8B $5.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $2.3B $2.3B $1.7B $1.6B
Net Income to Company $3.6B $6.4B $6B $4.3B $3.9B
 
Minority Interest in Earnings $224.6M $437.3M $376.2M $278.9M $256.4M
Net Income to Common Excl Extra Items $3.6B $6.4B $6B $4.3B $3.9B
 
Basic EPS (Cont. Ops) $2.75 $4.85 $4.64 $3.34 $3.09
Diluted EPS (Cont. Ops) $2.69 $4.74 $4.55 $3.28 $3.04
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA $8.4B $12.2B $11.3B $9.6B $9.3B
EBIT $4.2B $7.7B $6.9B $4.8B $4.2B
 
Revenue (Reported) $76.1B $96.6B $99.2B $88.4B $91.1B
Operating Income (Reported) $4.2B $7.7B $6.9B $4.8B $4.2B
Operating Income (Adjusted) $4.2B $7.7B $6.9B $4.8B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.6B $24.2B $21.1B $22.6B $23.5B
Revenue Growth (YoY) 24.56% 2.47% -12.8% 7.2% 3.98%
 
Cost of Revenues $20.7B $21.3B $19B $20.5B $21B
Gross Profit $2.9B $2.9B $2.1B $2.2B $2.6B
Gross Profit Margin 12.18% 11.84% 9.97% 9.55% 10.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.5B $1.4B $1.5B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $785M $816.5M $605.9M $706.4M $840.2M
Operating Income $2.1B $2B $1.5B $1.5B $1.7B
 
Net Interest Expenses $209.8M $243.6M $260M $317.5M $361.1M
EBT. Incl. Unusual Items $1.9B $1.9B $1.3B $1.2B $1.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $538.7M $547.7M $394.9M $381.2M $444M
Net Income to Company $1.4B $1.2B $921.4M $890.9M $1.1B
 
Minority Interest in Earnings $100.2M $113.8M $43.5M $65.9M $56.1M
Net Income to Common Excl Extra Items $1.4B $1.3B $921.4M $890.9M $1B
 
Basic EPS (Cont. Ops) $1.03 $1.00 $0.74 $0.70 $0.87
Diluted EPS (Cont. Ops) $1.03 $1.00 $0.74 $0.69 $0.87
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.1B
Weighted Average Diluted Share $1.3B $1.2B $1.2B $1.2B $1.1B
 
EBITDA $3.2B $3.1B $2.7B $2.7B $3.1B
EBIT $2.1B $2B $1.5B $1.5B $1.7B
 
Revenue (Reported) $23.6B $24.2B $21.1B $22.6B $23.5B
Operating Income (Reported) $2.1B $2B $1.5B $1.5B $1.7B
Operating Income (Adjusted) $2.1B $2B $1.5B $1.5B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $92.6B $101.8B $89.7B $89.8B $92.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.3B $89.3B $79.8B $80.9B $82.2B
Gross Profit $12.3B $12.5B $9.8B $8.9B $9.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5B $6.1B $5.9B $5.9B $6.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3B $3B $2.8B $3B $3.2B
Operating Income $9.2B $9.5B $7.1B $5.9B $6.7B
 
Net Interest Expenses $913.2M $928.1M $1B $1.3B $1.4B
EBT. Incl. Unusual Items $8.4B $8.9B $6.3B $5.1B $5.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.3B $2.4B $1.8B $1.5B $1.7B
Net Income to Company $6.2B $6.2B $4.6B $3.7B $4.2B
 
Minority Interest in Earnings $364.6M $458.7M $242M $289.2M $213.1M
Net Income to Common Excl Extra Items $6.2B $6.4B $4.5B $3.8B $4.1B
 
Basic EPS (Cont. Ops) $4.70 $4.89 $3.58 $2.97 $3.41
Diluted EPS (Cont. Ops) $4.61 $4.81 $3.52 $2.92 $3.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $13.8B $13.8B $11.7B $11B $12.1B
EBIT $9.2B $9.5B $7.1B $5.9B $6.7B
 
Revenue (Reported) $92.6B $101.8B $89.7B $89.8B $92.1B
Operating Income (Reported) $9.2B $9.5B $7.1B $5.9B $6.7B
Operating Income (Adjusted) $9.2B $9.5B $7.1B $5.9B $6.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $69.8B $75.1B $65.4B $66.8B $67.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.7B $66B $58.3B $60.3B $60.8B
Gross Profit $9.1B $9.1B $7.1B $6.5B $7.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4B $4.3B $4.2B $4.3B $4.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2.2B $2B $2.1B $2.3B
Operating Income $6.9B $7B $5.1B $4.3B $4.7B
 
Net Interest Expenses $659.3M $705.2M $818.6M $961.6M $1B
EBT. Incl. Unusual Items $6.3B $6.5B $4.4B $3.7B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.8B $1.9B $1.3B $1.1B $1.2B
Net Income to Company $4.6B $4.4B $3.1B $2.6B $3B
 
Minority Interest in Earnings $297.8M $320.4M $184.9M $195.6M $152.3M
Net Income to Common Excl Extra Items $4.6B $4.6B $3.1B $2.6B $2.9B
 
Basic EPS (Cont. Ops) $3.45 $3.51 $2.45 $2.08 $2.40
Diluted EPS (Cont. Ops) $3.39 $3.45 $2.41 $2.04 $2.39
Weighted Average Basic Share $3.7B $3.7B $3.6B $3.5B $3.4B
Weighted Average Diluted Share $3.8B $3.7B $3.6B $3.6B $3.4B
 
EBITDA $10.3B $10.2B $8.6B $8.1B $8.8B
EBIT $6.9B $7B $5.1B $4.3B $4.7B
 
Revenue (Reported) $69.8B $75.1B $65.4B $66.8B $67.9B
Operating Income (Reported) $6.9B $7B $5.1B $4.3B $4.7B
Operating Income (Adjusted) $6.9B $7B $5.1B $4.3B $4.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $7.1B $7.5B $6B $5B $4.8B
Short Term Investments $1.6B $3.5B $24.7M $32.1M $54.1M
Accounts Receivable, Net $11.4B $13.5B $13.5B $12B $11.9B
Inventory $617.9M $775.6M $989.3M $1.2B $1.2B
Prepaid Expenses $1.1B $1.8B $1.3B $1.2B $1.2B
Other Current Assets $3.5B $790.3M $647.7M $332.7M $270.5M
Total Current Assets $22.3B $25.9B $23.8B $21.2B $20.9B
 
Property Plant And Equipment $26.9B $28.3B $30.6B $33.2B $32.6B
Long-Term Investments $1B $1.5B $1.4B $1.4B $1.7B
Goodwill $13.5B $12.9B $13.6B $14.4B $13.9B
Other Intangibles $811.8M $818.6M $1.5B $1.7B $1.6B
Other Long-Term Assets $196.8M $187.9M $242.4M $258.7M $237.2M
Total Assets $70.5B $75.1B $76.6B $77.5B $76.1B
 
Accounts Payable $8.9B $10.9B $10.6B $9.4B $8.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.2B $2.2B $2.4B $2.5B $2.6B
Other Current Liabilities $1.3B $1.5B $1B $600.2M $574.4M
Total Current Liabilities $21.3B $23.8B $23.8B $22.4B $21.9B
 
Long-Term Debt $19.1B $18.6B $18.5B $19.4B $19.2B
Capital Leases -- -- -- -- --
Total Liabilities $53.3B $53B $51.3B $52.2B $51.1B
 
Common Stock $1.5B $1.4B $1.3B $1.4B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $16.9B $21.6B $24.8B $24.8B $24.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $368.3M $525.4M $514.4M $456.2M $431.8M
Total Equity $17.2B $22.2B $25.3B $25.3B $25.1B
 
Total Liabilities and Equity $70.5B $75.1B $76.6B $77.5B $76.1B
Cash and Short Terms $7.1B $7.5B $6B $5B $4.8B
Total Debt $22.4B $21.6B $21.6B $23B $23.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $6.8B $5B $4.6B $4B $5.2B
Short Term Investments $2.3B $947.5M $450.9M $996.3M --
Accounts Receivable, Net $12.1B $13.1B $11B $11.9B $12.7B
Inventory $633.9M $949.3M $1.1B $1.2B $1.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.9B $3.7B $3.5B $3B --
Total Current Assets $23.8B $23.1B $20.7B $21.2B $23B
 
Property Plant And Equipment $27.4B $27.3B $31.3B $33.5B $35.7B
Long-Term Investments $1.1B $1.3B $1.3B $1.5B $3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.2B $953.4M $530.3M $614.3M --
Total Assets $69.4B $68B $70.3B $74.6B $80.8B
 
Accounts Payable $9.3B $9.7B $8.6B $8.7B $8.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.2B $6.9B $6.8B $6.7B --
Total Current Liabilities $22.6B $22.5B $21.1B $23.2B $25B
 
Long-Term Debt $18.5B $17.7B $19.6B $19.9B $23.9B
Capital Leases -- -- -- -- --
Total Liabilities $48.9B $44.6B $45.3B $49.4B $55.1B
 
Common Stock $1.4B $1.2B $1.3B $1.3B $1.4B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $410.3M $444.8M $380.1M $390.6M $354.9M
Total Equity $20.4B $23.4B $25B $25.2B $25.7B
 
Total Liabilities and Equity $69.4B $68B $70.3B $74.6B $80.8B
Cash and Short Terms $6.8B $5B $4.6B $4B $5.2B
Total Debt $18.5B $17.7B $19.6B $19.9B $23.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $6.4B $6B $4.3B $3.9B
Depreciation & Amoritzation $4.2B $4.4B $4.4B $4.8B $5.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B -$3.9B -$107.2M $2.3B -$830.7M
Change in Inventories -$50.2M -$161.9M -$316.3M -$164.3M -$68.1M
Cash From Operations $8.2B $11.3B $11B $9.5B $8.7B
 
Capital Expenditures $3.3B $4.4B $4.1B $3.7B $3.2B
Cash Acquisitions $5.7M $18.9M $1.7B $469.2M $28.1M
Cash From Investing -$4.2B -$5.8B -$3.5B -$2.6B -$2.8B
 
Dividends Paid (Ex Special Dividend) $1.6B $2B $2.3B $2.4B $2.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.8B -- -- -- --
Repurchase of Common Stock $51.3M $1.3B $1.2B $1.1B $1.3B
Other Financing Activities $2.7B -$3.1B -$3.3B -$2.9B -$2B
Cash From Financing -$1.9B -$6.7B -$7.1B -$6.7B -$5.9B
 
Beginning Cash (CF) $5.5B $4B $4B $4B $3.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.8B -$1.1B $281.7M -$152.4M -$32.5M
Ending Cash (CF) $7.1B $3B $4.2B $3.5B $3.7B
 
Levered Free Cash Flow $4.9B $6.9B $6.9B $5.9B $5.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.4B $1.2B $921.4M $890.9M $1.1B
Depreciation & Amoritzation $1.1B $947.4M $1.2B $1.3B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$774.4M $736.9M $443.8M $105.5M -$226.7M
Change in Inventories $36.5M -$183.9M -$31.5M $19.8M -$79.8M
Cash From Operations $3B $3.1B $2.6B $2.1B $3B
 
Capital Expenditures $1B $838.6M $920.3M $704.2M $772.2M
Cash Acquisitions -- $54.4M $5.4M $5.5M $15.9M
Cash From Investing -$1.4B -$1.3B -$682.1M -$592.1M -$1.1B
 
Dividends Paid (Ex Special Dividend) -- -$126.9M -- -- $72.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$2.2M $1M $545.5M -- --
Long-Term Debt Repaid -$597.7M -- -- -- --
Repurchase of Common Stock $708.4M $502.4M $511.3M $295.5M $521.4M
Other Financing Activities -$647.1M -$522.5M -$517.3M -$1.1B --
Cash From Financing -$1.6B -$1.2B -$1.3B -$1.6B -$1.4B
 
Beginning Cash (CF) $4.6B $4B $4.1B $3B $4.2B
Foreign Exchange Rate Adjustment $43.6M $47.2M $17.4M -$62.6M -$28.2M
Additions / Reductions $66M $617.5M $675.5M -$179.1M $452.5M
Ending Cash (CF) $4.7B $4.7B $4.8B $2.8B $4.6B
 
Levered Free Cash Flow $2B $2.3B $1.7B $1.4B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $6.2B $6.2B $4.6B $3.7B $4.2B
Depreciation & Amoritzation $4.6B $4.1B $4.7B $5B $5.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.3B -$2.4B $2.9B -$593.8M -$629.4M
Change in Inventories -$86.1M -$345.6M -$160.7M -$27.9M -$98.9M
Cash From Operations $11.8B $10.5B $10.1B $8B $9.9B
 
Capital Expenditures $4.3B $4.1B $4.2B $3.1B $3.2B
Cash Acquisitions -$1.1M $1.5B $133M $464.6M $368.4M
Cash From Investing -$5.3B -$3.8B -$3.5B -$3.2B -$3.7B
 
Dividends Paid (Ex Special Dividend) $2.1B $2.2B $2.4B $2.3B $2.4B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.8B -- -- -- --
Repurchase of Common Stock $1.1B $1.1B $1.2B $1.1B $1.9B
Other Financing Activities -$3.5B -$3B -$2.7B -$2.3B --
Cash From Financing -$7B -$6.7B -$6.4B -$6B -$5.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$387.5M $158.3M -$246.7M -$1.3B $942M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.6B $6.4B $5.9B $5B $6.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.6B $4.4B $3.1B $2.6B $3B
Depreciation & Amoritzation $3.4B $3.1B $3.5B $3.8B $4.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.4B -$845.6M $2.2B -$714M -$536.4M
Change in Inventories -$119M -$301M -$154.7M -$20M -$52.6M
Cash From Operations $8.4B $7.6B $7B $5.6B $7B
 
Capital Expenditures $2.7B $2.4B $2.7B $2.1B $2.2B
Cash Acquisitions -- $1.5B $11.8M $9.8M $350.6M
Cash From Investing -$3.2B -$1.2B -$1.3B -$1.8B -$2.7B
 
Dividends Paid (Ex Special Dividend) $2B $2.2B $2.4B $2.3B $2.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $154.5M $1M $545.5M -- --
Long-Term Debt Repaid -$597.7M -- -- -- --
Repurchase of Common Stock $1.1B $855.7M $901.5M $994.3M $1.6B
Other Financing Activities -$2.6B -$2.5B -$1.8B -$1.2B $782.4M
Cash From Financing -$5.9B -$5.9B -$5.4B -$4.8B -$4.1B
 
Beginning Cash (CF) $15.2B $12.5B $13.1B $11B $14.7B
Foreign Exchange Rate Adjustment $85.7M $123.8M -$228.8M -$73.5M -$266.4M
Additions / Reductions -$652.1M $629.2M $109.1M -$1B -$79.5M
Ending Cash (CF) $14.6B $13.3B $13B $9.9B $14.3B
 
Levered Free Cash Flow $5.7B $5.2B $4.4B $3.5B $4.8B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock