Financhill
Buy
64

DSDVY Quote, Financials, Valuation and Earnings

Last price:
$108.26
Seasonality move :
9.47%
Day range:
$105.67 - $107.51
52-week range:
$70.19 - $115.75
Dividend yield:
0%
P/E ratio:
31.36x
P/S ratio:
1.91x
P/B ratio:
3.16x
Volume:
57.5K
Avg. volume:
66.4K
1-year change:
40.97%
Market cap:
$50.3B
Revenue:
$24.2B
EPS (TTM):
$3.41
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.8B $29B $33.4B $21.9B $24.2B
Revenue Growth (YoY) 25.1% 63.31% 15.17% -34.47% 10.75%
 
Cost of Revenues $13.4B $23B $26B $15.5B $18B
Gross Profit $4.4B $6B $7.4B $6.4B $6.2B
Gross Profit Margin 24.61% 20.63% 22.13% 29.06% 25.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $504.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $3.4B $3.8B $3.8B $3.9B
Operating Income $1.5B $2.6B $3.6B $2.6B $2.3B
 
Net Interest Expenses $104.2M $126M $162.9M $156.8M $206.8M
EBT. Incl. Unusual Items $862.2M $2.4B $3.3B $2.4B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $209.8M $580.8M $786.8M $592.8M $471.2M
Net Income to Company $2.1B $3.2B $4.3B $3.3B $3.2B
 
Minority Interest in Earnings -$1.2M -$7.8M -$14.6M -$13.4M -$9.6M
Net Income to Common Excl Extra Items $651.2M $1.8B $2.5B $1.8B $1.5B
 
Basic EPS (Cont. Ops) $1.43 $3.92 $5.48 $4.19 $3.42
Diluted EPS (Cont. Ops) $1.41 $3.83 $5.40 $4.15 $3.41
Weighted Average Basic Share $454.5M $455M $454.6M $427M $429.5M
Weighted Average Diluted Share $463.2M $465.3M $460.9M $431M $430.4M
 
EBITDA $1.6B $3.2B $4.2B $3.4B $3.1B
EBIT $1B $2.5B $3.5B $2.6B $2.2B
 
Revenue (Reported) $17.8B $29B $33.4B $21.9B $24.2B
Operating Income (Reported) $1.5B $2.6B $3.6B $2.6B $2.3B
Operating Income (Adjusted) $1B $2.5B $3.5B $2.6B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.1B $9.4B $7B $5.3B $6.2B
Revenue Growth (YoY) 13.77% 85.59% -25.31% -25.15% 17.94%
 
Cost of Revenues $3.9B $7.6B $5.4B $3.8B $4.7B
Gross Profit $1.2B $1.8B $1.6B $1.5B $1.5B
Gross Profit Margin 22.74% 19.04% 22.75% 28.6% 24.79%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127.8M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $736.2M $1B $949.5M $943M $983.9M
Operating Income $419M $786.4M $652.8M $564.7M $557.5M
 
Net Interest Expenses -- $54.3M $27.2M -- --
EBT. Incl. Unusual Items $240.1M $674.8M $664.5M $557.7M $415.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.9M $176.9M $143.7M $133.8M $97.4M
Net Income to Company $509.3M $1B $1B $755.9M $751.9M
 
Minority Interest in Earnings -$640.8K -$3.7M -$2.9M -$4M -$2.1M
Net Income to Common Excl Extra Items $191.6M $494.2M $518M $419.8M $315.8M
 
Basic EPS (Cont. Ops) $0.42 $1.05 $1.18 $1.00 $0.66
Diluted EPS (Cont. Ops) $0.42 $1.03 $1.17 $0.99 $0.66
Weighted Average Basic Share $449.9M $473M $440.8M $419.7M $467.3M
Weighted Average Diluted Share $461.9M $483.2M $445.1M $423.8M $467.6M
 
EBITDA $300.5M $889.6M $881.3M $765.8M $681.3M
EBIT $146.7M $700.9M $692.3M $564.2M $461.5M
 
Revenue (Reported) $5.1B $9.4B $7B $5.3B $6.2B
Operating Income (Reported) $419M $786.4M $652.8M $564.7M $557.5M
Operating Income (Adjusted) $146.7M $700.9M $692.3M $564.2M $461.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.8B $28.9B $33.4B $21.9B $24.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.6B $23.5B $26.1B $15.5B $18B
Gross Profit $3.2B $5.3B $7.4B $6.4B $6.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $503.8M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.7B $2.8B $3.8B $3.8B $3.9B
Operating Income $1.5B $2.6B $3.6B $2.6B $2.3B
 
Net Interest Expenses $97.2M $124.9M $165.1M $157.2M $208M
EBT. Incl. Unusual Items $866.6M $2.4B $3.3B $2.4B $1.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $210.2M $578.6M $787.4M $592.9M $471.7M
Net Income to Company $2.1B $3.2B $4.3B $3.3B $3.2B
 
Minority Interest in Earnings -$1.2M -$7.7M -$14.5M -$13.4M -$9.6M
Net Income to Common Excl Extra Items $655.2M $1.8B $2.5B $1.8B $1.5B
 
Basic EPS (Cont. Ops) $1.44 $3.91 $5.47 $4.19 $3.42
Diluted EPS (Cont. Ops) $1.42 $3.82 $5.40 $4.14 $3.41
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.3B $3B $4.2B $3.4B $3.1B
EBIT $1B $2.5B $3.5B $2.6B $2.2B
 
Revenue (Reported) $17.8B $28.9B $33.4B $21.9B $24.2B
Operating Income (Reported) $1.5B $2.6B $3.6B $2.6B $2.3B
Operating Income (Adjusted) $1B $2.5B $3.5B $2.6B $2.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $28.9B $33.4B $21.9B $24.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $23.5B $26.1B $15.5B $18B --
Gross Profit $5.3B $7.4B $6.4B $6.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $270.2M -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.8B $3.8B $3.8B $3.9B --
Operating Income $2.6B $3.6B $2.6B $2.3B --
 
Net Interest Expenses $124.9M $165.1M $166.9M $221.6M --
EBT. Incl. Unusual Items $2.4B $3.3B $2.4B $1.9B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $578.6M $787.4M $592.9M $471.7M --
Net Income to Company $3.2B $4.3B $3.3B $3.2B --
 
Minority Interest in Earnings -$7.7M -$14.5M -$13.4M -$9.6M --
Net Income to Common Excl Extra Items $1.8B $2.5B $1.8B $1.5B --
 
Basic EPS (Cont. Ops) $3.91 $5.47 $4.19 $3.42 --
Diluted EPS (Cont. Ops) $3.82 $5.40 $4.14 $3.41 --
Weighted Average Basic Share $1.8B $1.8B $1.7B $1.7B --
Weighted Average Diluted Share $1.9B $1.8B $1.7B $1.7B --
 
EBITDA $3B $4.2B $3.4B $3.1B --
EBIT $2.5B $3.5B $2.6B $2.2B --
 
Revenue (Reported) $28.9B $33.4B $21.9B $24.2B --
Operating Income (Reported) $2.6B $3.6B $2.6B $2.3B --
Operating Income (Adjusted) $2.5B $3.5B $2.6B $2.2B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $671.1M $1.3B $1.2B $673.2M $11.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $5.5B $4.7B $3.3B $3.8B
Inventory $235.7M $43.2M $271.9M $640.5M $698.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5B $9B $7.8B $6.3B $17.7B
 
Property Plant And Equipment $2.3B $3B $3B $3.2B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill $7.8B $11.4B $11B $11.3B $10.7B
Other Intangibles $196.5M $243.3M $198.8M $197.8M $171.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $15.9B $24.6B $22.9B $21.8B $33B
 
Accounts Payable $1.6B $2.6B $2.2B $1.9B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $471.1M $523.7M $514.8M $565.4M $606.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.8B $8.1B $6.7B $5.7B $5.5B
 
Long-Term Debt $1.3B $2.6B $3.1B $3B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.1B $13.3B $12.6B $11.6B $17B
 
Common Stock $38M $36.5M $31.5M $32.5M $33.5M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.8B $11.3B $10.3B $10.2B $15.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$14.5M $26.6M $32M $39M $44.8M
Total Equity $7.8B $11.3B $10.3B $10.2B $16B
 
Total Liabilities and Equity $15.9B $24.6B $22.9B $21.8B $33B
Cash and Short Terms $671.1M $1.3B $1.2B $673.2M $11.4B
Total Debt $1.5B $3.3B $3.2B $3.3B $8.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $671.1M $1.3B $1.2B $673.2M $11.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $5.5B $4.7B $3.3B $3.8B
Inventory $235.7M $43.2M $271.9M $640.5M $698.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $5B $9B $7.8B $6.3B $17.7B
 
Property Plant And Equipment $2.3B $3B $3B $3.2B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill $7.8B $11.4B $11B $11.3B $10.7B
Other Intangibles $196.5M $243.3M $198.8M $197.8M $171.9M
Other Long-Term Assets -- -- -- -- --
Total Assets $15.9B $24.6B $22.9B $21.8B $33B
 
Accounts Payable $1.6B $2.6B $2.2B $1.9B $2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $471.1M $523.7M $514.8M $565.4M $606.8M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $4.8B $8.1B $6.7B $5.7B $5.5B
 
Long-Term Debt $1.3B $2.6B $3.1B $3B $8.5B
Capital Leases -- -- -- -- --
Total Liabilities $8.1B $13.3B $12.6B $11.6B $17B
 
Common Stock $38M $36.5M $31.5M $32.5M $33.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$14.5M $26.6M $32M $39M $44.8M
Total Equity $7.8B $11.3B $10.3B $10.2B $16B
 
Total Liabilities and Equity $15.9B $24.6B $22.9B $21.8B $33B
Cash and Short Terms $671.1M $1.3B $1.2B $673.2M $11.4B
Total Debt $1.5B $3.3B $3.2B $3.3B $8.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $3.2B $4.3B $3.3B $3.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $20.5M $25.5M $28.6M $38.8M $47.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.9B $3.8B $2.4B $1.7B
 
Capital Expenditures $205.5M $236M $254.3M $344.8M $352.4M
Cash Acquisitions -$21.5M $259.5M -- -$99.5M --
Cash From Investing -$85.2M $66.8M -$136.9M -$294.7M -$344.6M
 
Dividends Paid (Ex Special Dividend) -$90.1M -$146.4M -$187.1M -$206.7M -$222.4M
Special Dividend Paid
Long-Term Debt Issued $629.4M $2B $622.8M $30.8M $6B
Long-Term Debt Repaid -$496.9M -$77.8M -$527.2M -$47.5M -$354.7M
Repurchase of Common Stock -$770.9M -$2.8B -$2.9B -$2B -$485.6M
Other Financing Activities -$766.1K $17.8M -$24.1M $10.6M $1M
Cash From Financing -$1.1B -$1.4B -$3.4B -$2.6B $9.9B
 
Beginning Cash (CF) $313M $646M $1.2B $1.5B $936.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $416.9M $627.3M $231.8M -$456.8M $11.2B
Ending Cash (CF) $622.1M $1.3B $1.4B $936.7M $12.1B
 
Levered Free Cash Flow $1.4B $1.7B $3.6B $2B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $509.3M $1B $1B $755.9M $751.9M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $4.8M $6.8M $8.6M $10.3M $11.3M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $453M $947.4M $1.2B $272.1M $392.5M
 
Capital Expenditures $49.3M $83.1M $116.9M $72.9M $74.3M
Cash Acquisitions -$21.5M $946.8K -- -$10.8M --
Cash From Investing $13.6M -$58.1M -$69.9M -$51.7M -$113.4M
 
Dividends Paid (Ex Special Dividend) $2.3M -$534.1K -$8.4M $1.2M $3.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $253.2M $133.6M $37.6M $13.1M $5.4B
Long-Term Debt Repaid -$89.6M -$7.4M -$193.4M $5.8M -$12.3M
Repurchase of Common Stock -$294.9M -$823M -$1.1B -$361.4M $7.6M
Other Financing Activities -$1.7M -$21.3M -$9.7M -$2.5M -$12.4M
Cash From Financing -$225M -$854.8M -$1.4B -$481.3M $10.6B
 
Beginning Cash (CF) $457M $1.3B $1.7B $1.3B $1.3B
Foreign Exchange Rate Adjustment -$68.6M -$5.5M -$51M -$49M $21.3M
Additions / Reductions $241.6M $34.5M -$306.2M -$260.9M $10.9B
Ending Cash (CF) $622.1M $1.3B $1.4B $936.7M $12.1B
 
Levered Free Cash Flow $403.7M $864.2M $1B $199.2M $318.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $2.1B $3.2B $4.3B $3.3B $3.2B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $20.5M $25.5M $28.6M $38.8M $47.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.9B $3.8B $2.4B $1.7B
 
Capital Expenditures $205.5M $236M $254.3M $344.8M $352.4M
Cash Acquisitions -$21.5M $259.5M -- -$99.5M --
Cash From Investing -$85.2M $66.8M -$136.9M -$294.7M -$344.6M
 
Dividends Paid (Ex Special Dividend) -$90.1M -$146.4M -$187.1M -$206.7M -$222.4M
Special Dividend Paid
Long-Term Debt Issued $629.4M $2B $622.8M $30.8M $6B
Long-Term Debt Repaid -$496.9M -$77.8M -$527.2M -$47.5M -$354.7M
Repurchase of Common Stock -$770.9M -$2.8B -$2.9B -$2B -$485.6M
Other Financing Activities -$766.1K $17.8M -$24.1M $10.6M $1M
Cash From Financing -$1.1B -$1.4B -$3.4B -$2.6B $9.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $416.9M $627.3M $231.8M -$456.8M $11.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B $1.7B $3.6B $2B $1.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.2B $4.3B $3.3B $3.2B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $25.5M $28.6M $38.8M $47.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.9B $3.8B $2.4B $1.7B --
 
Capital Expenditures $236M $254.3M $344.8M $352.4M --
Cash Acquisitions $259.5M -- -$99.5M -- --
Cash From Investing $66.8M -$136.9M -$294.7M -$344.6M --
 
Dividends Paid (Ex Special Dividend) -$146.4M -$187.1M -$206.7M -$222.4M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $622.8M $30.8M $6B --
Long-Term Debt Repaid -$77.8M -$527.2M -$47.5M -$354.7M --
Repurchase of Common Stock -$2.8B -$2.9B -$2B -$485.6M --
Other Financing Activities $17.8M -$24.1M $10.6M $1M --
Cash From Financing -$1.4B -$3.4B -$2.6B $9.9B --
 
Beginning Cash (CF) $3B $6.3B $5.8B $4.4B --
Foreign Exchange Rate Adjustment $47.3M $32M -$81.6M -$13.8M --
Additions / Reductions $627.3M $231.8M -$456.8M $11.2B --
Ending Cash (CF) $3.6B $6.5B $5.3B $15.6B --
 
Levered Free Cash Flow $1.7B $3.6B $2B $1.3B --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

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

Show me the best stock