Financhill
Sell
38

DWAHY Quote, Financials, Valuation and Earnings

Last price:
$32.79
Seasonality move :
2.42%
Day range:
$32.66 - $33.50
52-week range:
$27.96 - $38.72
Dividend yield:
0%
P/E ratio:
9.95x
P/S ratio:
0.56x
P/B ratio:
1.13x
Volume:
31.6K
Avg. volume:
30.6K
1-year change:
3.77%
Market cap:
$20.3B
Revenue:
$35.6B
EPS (TTM):
$3.30
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $38.9B $39.5B $36.2B $36B $35.6B
Revenue Growth (YoY) -3.42% 1.53% -8.33% -0.66% -0.92%
 
Cost of Revenues $31.2B $31.9B $29.3B $29.2B $28.5B
Gross Profit $7.7B $7.6B $6.9B $6.7B $7.1B
Gross Profit Margin 19.78% 19.19% 19.12% 18.75% 19.93%
 
R&D Expenses $96.3M $84.6M $76.9M $75.5M $70.9M
Selling, General & Admin $3.9B $3.7B $3.2B $3.3B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.4B $4.2B $3.5B $3.7B $3.5B
Operating Income $3.3B $3.4B $3.4B $3B $3.6B
 
Net Interest Expenses $94.4M $116M $139M $218.1M $272.6M
EBT. Incl. Unusual Items $2.9B $3.1B $3.3B $3.2B $3.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1B $1.1B $921.1M $1.1B $1B
Net Income to Company $2.9B $3.1B $3.3B $3.2B $3.2B
 
Minority Interest in Earnings $59M $32.8M $53.7M $10.4M $31.6M
Net Income to Common Excl Extra Items $1.9B $2B $2.3B $2.1B $2.2B
 
Basic EPS (Cont. Ops) $2.80 $3.06 $3.46 $3.16 $3.37
Diluted EPS (Cont. Ops) $2.80 $3.06 $3.46 $3.16 $3.37
Weighted Average Basic Share $656.4M $655.2M $657.4M $653.5M $632.4M
Weighted Average Diluted Share $656.4M $655.2M $657.4M $653.5M $632.4M
 
EBITDA $4.1B $4.3B $4.3B $3.9B $4.5B
EBIT $3.3B $3.4B $3.4B $3B $3.6B
 
Revenue (Reported) $38.9B $39.5B $36.2B $36B $35.6B
Operating Income (Reported) $3.3B $3.4B $3.4B $3B $3.6B
Operating Income (Adjusted) $3.3B $3.4B $3.4B $3B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $10.2B $9.1B $9.2B $9.1B $9.1B
Revenue Growth (YoY) 0.73% -11.05% 1.55% -0.57% -0.78%
 
Cost of Revenues $8.1B $7.4B $7.5B $7.4B $7.3B
Gross Profit $2.1B $1.7B $1.7B $1.8B $1.8B
Gross Profit Margin 20.13% 18.51% 18.06% 19.23% 19.81%
 
R&D Expenses $21.2M $19.1M $19.8M -- --
Selling, General & Admin $1.1B $991M $983.4M $1B $1.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.1B $991M $983.4M $1B $1.1B
Operating Income $927.6M $686.4M $678.5M $755.9M $700.4M
 
Net Interest Expenses $28.3M $32.3M $51.9M $72.2M $72.2M
EBT. Incl. Unusual Items $936.1M $725M $971.4M $665.9M $642.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $301.2M $211.7M $316.4M $225.5M $219.3M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $8.2M $11.2M $1.5M $5.2M $6.6M
Net Income to Common Excl Extra Items $635M $513.4M $655.1M $440.4M $423.5M
 
Basic EPS (Cont. Ops) $0.96 $0.76 $0.99 $0.68 $0.67
Diluted EPS (Cont. Ops) $0.96 $0.76 $0.99 $0.68 $0.67
Weighted Average Basic Share $655.2M $656.5M $657.1M $637.4M $618.7M
Weighted Average Diluted Share $655.2M $656.5M $657.1M $637.4M $618.7M
 
EBITDA $1.2B $894.1M $880.1M $956.2M $934.3M
EBIT $927.6M $686.4M $678.5M $755.9M $700.4M
 
Revenue (Reported) $10.2B $9.1B $9.2B $9.1B $9.1B
Operating Income (Reported) $927.6M $686.4M $678.5M $755.9M $700.4M
Operating Income (Adjusted) $927.6M $686.4M $678.5M $755.9M $700.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $39.1B $37.7B $37.5B $35.3B $36.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $31.3B $30.5B $30.2B $28.4B $28.8B
Gross Profit $7.8B $7.1B $7.3B $7B $7.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $92M $80.2M $78M -- --
Selling, General & Admin $4.5B $4B $3.6B $3.8B $3.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.5B $4B $3.6B $3.8B $3.9B
Operating Income $3.3B $3.1B $3.7B $3.2B $3.6B
 
Net Interest Expenses $103.7M $122.8M $178.2M $253.5M $277M
EBT. Incl. Unusual Items $3.1B $2.8B $3.7B $3B $3.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $970.6M $1.1B $1B $1B
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $59.4M $41.4M $33.9M $15.8M $31.7M
Net Income to Common Excl Extra Items $2B $1.8B $2.6B $2B $2.1B
 
Basic EPS (Cont. Ops) $3.00 $2.76 $3.93 $3.10 $3.30
Diluted EPS (Cont. Ops) $3.00 $2.76 $3.93 $3.10 $3.30
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.2B $3.9B $4.5B $4B $4.5B
EBIT $3.3B $3.1B $3.7B $3.2B $3.6B
 
Revenue (Reported) $39.1B $37.7B $37.5B $35.3B $36.3B
Operating Income (Reported) $3.3B $3.1B $3.7B $3.2B $3.6B
Operating Income (Adjusted) $3.3B $3.1B $3.7B $3.2B $3.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.6B $16.8B $18B $17.4B $18B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $14.9B $13.7B $14.7B $13.9B $14.3B
Gross Profit $3.7B $3.1B $3.3B $3.5B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $42.2M $37.8M $38.8M -- --
Selling, General & Admin $2.2B $2B $2B $1.9B $2.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2B $2B $1.9B $2.2B
Operating Income $1.5B $1.1B $1.4B $1.5B $1.5B
 
Net Interest Expenses $54.9M $61.9M $101.2M $137.1M $141.3M
EBT. Incl. Unusual Items $1.5B $1.2B $1.6B $1.5B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $497.8M $365.6M $542.1M $471.3M $472.8M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $11.8M $20.5M -$53.5K $5.7M $5.8M
Net Income to Common Excl Extra Items $991.2M $804M $1.1B $1B $950.3M
 
Basic EPS (Cont. Ops) $1.50 $1.19 $1.66 $1.60 $1.53
Diluted EPS (Cont. Ops) $1.50 $1.19 $1.66 $1.60 $1.53
Weighted Average Basic Share $1.3B $1.3B $1.3B $1.3B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.3B $1.3B $1.2B
 
EBITDA $1.9B $1.6B $1.8B $2B $2B
EBIT $1.5B $1.1B $1.4B $1.5B $1.5B
 
Revenue (Reported) $18.6B $16.8B $18B $17.4B $18B
Operating Income (Reported) $1.5B $1.1B $1.4B $1.5B $1.5B
Operating Income (Adjusted) $1.5B $1.1B $1.4B $1.5B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $3.9B $2.8B $2.7B $3B $2.2B
Short Term Investments $5M $62M $26.8M $3M $2.7M
Accounts Receivable, Net $4B $4.1B $4.1B $4.1B $4.1B
Inventory $10.6B $12.9B $15.7B $15.1B $17.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.5B $2.1B $1.7B $1.8B $2B
Total Current Assets $21.3B $22.2B $24.4B $24.1B $26B
 
Property Plant And Equipment $16.8B $16.2B $15.3B $13.3B $14.3B
Long-Term Investments $2.2B $2B $1.7B $1.5B $2B
Goodwill $671.2M $769.3M $709M $630.5M $632.6M
Other Intangibles $558.2M $631M $743.9M $714.4M $737.9M
Other Long-Term Assets $495.1M $389.8M $312.3M $256.1M $703.3M
Total Assets $45.7B $45.5B $46.1B $43.2B $47.1B
 
Accounts Payable $2.7B $2.9B $2.9B $2.4B $2.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $68.7M $72.2M $60.6M $60.2M $77.3M
Other Current Liabilities $2B $1.9B $1.6B $1.8B $2.1B
Total Current Liabilities $11.6B $11.9B $11.5B $10.1B $12.3B
 
Long-Term Debt $10.5B $10.5B $12.1B $12.4B $12.8B
Capital Leases -- -- -- -- --
Total Liabilities $28.6B $28.1B $28.2B $26.5B $29B
 
Common Stock $1.5B $1.3B $1.2B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $16.6B $16.6B $17.2B $16.1B $17.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $526.8M $751.6M $786.7M $567.6M $685.5M
Total Equity $17.1B $17.4B $17.9B $16.7B $18.2B
 
Total Liabilities and Equity $45.7B $45.5B $46.1B $43.2B $47.1B
Cash and Short Terms $3.9B $2.8B $2.7B $3B $2.2B
Total Debt $11.4B $11.5B $13.8B $13.9B $15.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.4B $2.2B $2.7B $3.7B $2.4B
Short Term Investments $48M $54M $22.5M $7M --
Accounts Receivable, Net $3.7B $2.9B $3.2B $3.4B $3.4B
Inventory $12.9B $13.6B $15.2B $16.9B $18.9B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.8B $2.3B $2.2B $3B --
Total Current Assets $23.3B $21.3B $23.5B $27.2B $27.8B
 
Property Plant And Equipment $16.9B $14.1B $13.3B $14.7B $15.1B
Long-Term Investments $2.1B $1.6B $1.4B $1.6B $1.7B
Goodwill $862.2M $636.7M $712.2M $779.5M --
Other Intangibles $597.4M $647.1M $688.4M $803.2M --
Other Long-Term Assets $1.9B $1.3B $1.2B $1.1B --
Total Assets $47.9B $41.3B $42.5B $48.3B $49.9B
 
Accounts Payable $2.6B $2.2B $2.2B $2.2B $2.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.7B $2.2B $2B $2.6B --
Total Current Liabilities $12.2B $11.8B $9.5B $11.6B $13.9B
 
Long-Term Debt $10.2B $8.4B $11.2B $12.8B $12.3B
Capital Leases -- -- -- -- --
Total Liabilities $29.8B $25.8B $25.6B $29.5B $31.3B
 
Common Stock $1.4B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $775.7M $746.8M $658.8M $675.4M $599.7M
Total Equity $18B $15.6B $16.9B $18.7B $18.6B
 
Total Liabilities and Equity $47.9B $41.3B $42.5B $48.3B $49.9B
Cash and Short Terms $3.4B $2.2B $2.7B $3.7B $2.4B
Total Debt $11.2B $10.1B $12B $14.6B $14.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2.9B $3.1B $3.3B $3.2B $3.2B
Depreciation & Amoritzation $739.3M $892.8M $837.3M $810.5M $864.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $318.3M $124.5M -$320.1M -$281.1M $153.9M
Change in Inventories -$4M -$2B -$1.7B -$701M -$605.3M
Cash From Operations $4.1B $3B $1.7B $2.1B $2.8B
 
Capital Expenditures $3.2B $3.7B $3.6B $2.5B $2.5B
Cash Acquisitions $459.9M $582.3M $144.2M $297.8M $315.8M
Cash From Investing -$3.6B -$3.9B -$3.7B -$2.1B -$3.2B
 
Dividends Paid (Ex Special Dividend) $684.1M $705.1M $635.3M $605.2M $627.3M
Special Dividend Paid
Long-Term Debt Issued $3.8B $2.1B $4.7B $4.8B $3.9B
Long-Term Debt Repaid -$1.5B -$1.4B -$1.7B -$2.8B -$3.1B
Repurchase of Common Stock $245.7M $106.8K $73.8K $602.8M $656M
Other Financing Activities -$5.9M $178.5M $31.1M -$81.1M $32.2M
Cash From Financing $926.4M -$18.5M $2.1B $641.6M -$373.6M
 
Beginning Cash (CF) $3.8B $2.7B $2.6B $2.9B $2.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$803.4M $135.6M $646M -$738.7M
Ending Cash (CF) $5.1B $2B $2.8B $3.6B $1.5B
 
Levered Free Cash Flow $901.5M -$663.4M -$1.9B -$371.7M $254.3M
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) $3.4B $2.1B $2.6B $3.7B $2.3B
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 -- -- -- $680.4M --
Depreciation & Amoritzation -- -- -- $512.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$156.7M --
Change in Inventories -- -- -- $221.4M --
Cash From Operations -- -- -- $1.8B --
 
Capital Expenditures $392.4M -- $769.5M $791.1M $177.4M
Cash Acquisitions -- -- -$946.1K $1.2M -$1.7M
Cash From Investing -- -- -- -$1.1B --
 
Dividends Paid (Ex Special Dividend) -- -- -$154.7M $116M $4.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $1.8B --
Long-Term Debt Repaid -- -- -- -$1.4B --
Repurchase of Common Stock -- -- -- $2.6M --
Other Financing Activities -- -- -- -$49M --
Cash From Financing -- -- -- -$616M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $51.8M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- $979M --
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) $6.7B $4.8B $5.5B $7.2B $5.1B
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