Financhill
Sell
40

DD Quote, Financials, Valuation and Earnings

Last price:
$77.07
Seasonality move :
5.86%
Day range:
$75.50 - $77.37
52-week range:
$72.38 - $90.06
Dividend yield:
2.01%
P/E ratio:
46.16x
P/S ratio:
2.62x
P/B ratio:
1.38x
Volume:
3.6M
Avg. volume:
2.7M
1-year change:
4.44%
Market cap:
$32.2B
Revenue:
$12.4B
EPS (TTM):
$1.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.3B $12.6B $13B $12.1B $12.4B
Revenue Growth (YoY) -7.11% -12.36% 3.59% -7.29% 2.64%
 
Cost of Revenues $9.5B $8B $8.4B $7.8B $7.9B
Gross Profit $4.8B $4.6B $4.6B $4.2B $4.5B
Gross Profit Margin 33.69% 36.57% 35.45% 35.08% 36.39%
 
R&D Expenses $625M $557M $536M $508M $531M
Selling, General & Admin $1.7B $1.6B $1.5B $1.4B $1.6B
Other Inc / (Exp) -$3.4B $87M -$132M -$972M -$344M
Operating Expenses $3B $2.7B $2.6B $2.5B $2.7B
Operating Income $1.8B $1.9B $2B $1.7B $1.8B
 
Net Interest Expenses $660M $513M $442M $241M $293M
EBT. Incl. Unusual Items -$2.2B $1.4B $1.4B $504M $1.2B
Earnings of Discontinued Ops. -$517M $5.3B $4.9B -$71M -$40M
Income Tax Expense $160M $237M $387M -$29M $414M
Net Income to Company -$2.9B $1.2B $1.1B $533M $778M
 
Minority Interest in Earnings -$28M -$48M -$49M -$39M -$35M
Net Income to Common Excl Extra Items -$3B $6.5B $5.9B $423M $703M
 
Basic EPS (Cont. Ops) -$4.01 $11.92 $11.77 $0.94 $1.68
Diluted EPS (Cont. Ops) -$4.01 $11.89 $11.75 $0.94 $1.67
Weighted Average Basic Share $735.5M $542.7M $498.5M $449.9M $419.2M
Weighted Average Diluted Share $735.5M $544.2M $499.4M $451.2M $420.6M
 
EBITDA $1.5B $3.1B $3.1B $2B $2.8B
EBIT -$1.6B $2B $1.9B $900M $1.6B
 
Revenue (Reported) $14.3B $12.6B $13B $12.1B $12.4B
Operating Income (Reported) $1.8B $1.9B $2B $1.7B $1.8B
Operating Income (Adjusted) -$1.6B $2B $1.9B $900M $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8B $3.2B $3.1B $2.9B $3.1B
Revenue Growth (YoY) -- -13.44% -4.38% -6.64% 6.69%
 
Cost of Revenues $2.5B $2.1B $2B $1.9B $2B
Gross Profit $1.3B $1.1B $1.1B $1B $1.1B
Gross Profit Margin 34.03% 34.72% 34.02% 35.54% 36.38%
 
R&D Expenses $159M $148M $123M $128M $138M
Selling, General & Admin $402M $401M $337M $350M $363M
Other Inc / (Exp) -$12M -$57M -$180M -$938M -$369M
Operating Expenses $730M $705M $603M $630M $647M
Operating Income $546M $422M $453M $400M $478M
 
Net Interest Expenses $151M $133M $80M $78M $66M
EBT. Incl. Unusual Items $383M $232M $193M -$616M $43M
Earnings of Discontinued Ops. -$217M $59M $4.1B $286M -$45M
Income Tax Expense -$64M $65M $88M -$316M $104M
Net Income to Company $230M -$5.1B $105M -$300M -$61M
 
Minority Interest in Earnings -$8M -$22M -$12M -$8M -$12M
Net Income to Common Excl Extra Items $222M $204M $4.2B -$22M -$118M
 
Basic EPS (Cont. Ops) $0.30 $0.29 $8.71 -$0.05 -$0.28
Diluted EPS (Cont. Ops) $0.30 $0.29 $8.69 -$0.05 -$0.28
Weighted Average Basic Share $734.6M $515.7M $477.2M $430.1M $418.3M
Weighted Average Diluted Share $734.6M $517.5M $477.2M $431.4M $420M
 
EBITDA $1.3B $523M $589M -$221M $426M
EBIT $538M $367M $315M -$515M $127M
 
Revenue (Reported) $3.8B $3.2B $3.1B $2.9B $3.1B
Operating Income (Reported) $546M $422M $453M $400M $478M
Operating Income (Adjusted) $538M $367M $315M -$515M $127M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.3B $12.6B $13B $12.1B $12.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.5B $8B $8.4B $7.8B $7.9B
Gross Profit $4.8B $4.6B $4.6B $4.2B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $625M $557M $536M $508M $531M
Selling, General & Admin $1.7B $1.6B $1.5B $1.4B $1.5B
Other Inc / (Exp) -$3.4B $87M -$132M -$970M -$347M
Operating Expenses $3B $2.7B $2.6B $2.5B $2.7B
Operating Income $1.8B $1.9B $2B $1.7B $1.8B
 
Net Interest Expenses $660M $513M $442M $241M $293M
EBT. Incl. Unusual Items -$2.2B $1.4B $1.4B $504M $1.2B
Earnings of Discontinued Ops. -$517M $5.3B $4.9B -$71M -$40M
Income Tax Expense $160M $237M $387M -$29M $414M
Net Income to Company -$2.9B $1.2B $1.1B $533M $778M
 
Minority Interest in Earnings -$28M -$48M -$49M -$39M -$35M
Net Income to Common Excl Extra Items -$3B $6.5B $5.9B $423M $703M
 
Basic EPS (Cont. Ops) -$4.01 $10.87 $11.95 $0.93 $1.69
Diluted EPS (Cont. Ops) -$4.01 $10.84 $11.92 $0.92 $1.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $3.2B $3.1B $2B $2.8B
EBIT -$1.6B $2B $1.9B $900M $1.6B
 
Revenue (Reported) $14.3B $12.6B $13B $12.1B $12.4B
Operating Income (Reported) $1.8B $1.9B $2B $1.7B $1.8B
Operating Income (Adjusted) -$1.6B $2B $1.9B $900M $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.6B $13B $12.1B $12.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8B $8.4B $7.8B $7.9B --
Gross Profit $4.6B $4.6B $4.2B $4.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $557M $536M $508M $531M --
Selling, General & Admin $1.6B $1.5B $1.4B $1.5B --
Other Inc / (Exp) $87M -$132M -$970M -$347M --
Operating Expenses $2.7B $2.6B $2.5B $2.7B --
Operating Income $1.9B $2B $1.7B $1.8B --
 
Net Interest Expenses $513M $442M $241M $293M --
EBT. Incl. Unusual Items $1.4B $1.4B $504M $1.2B --
Earnings of Discontinued Ops. $5.3B $4.9B -$71M -$40M --
Income Tax Expense $237M $387M -$29M $414M --
Net Income to Company $1.2B $1.1B $533M $778M --
 
Minority Interest in Earnings -$48M -$49M -$39M -$35M --
Net Income to Common Excl Extra Items $6.5B $5.9B $423M $703M --
 
Basic EPS (Cont. Ops) $10.87 $11.95 $0.93 $1.69 --
Diluted EPS (Cont. Ops) $10.84 $11.92 $0.92 $1.67 --
Weighted Average Basic Share $2.2B $2B $1.8B $1.7B --
Weighted Average Diluted Share $2.2B $2B $1.8B $1.7B --
 
EBITDA $3.2B $3.1B $2B $2.8B --
EBIT $2B $1.9B $900M $1.6B --
 
Revenue (Reported) $12.6B $13B $12.1B $12.4B --
Operating Income (Reported) $1.9B $2B $1.7B $1.8B --
Operating Income (Adjusted) $2B $1.9B $900M $1.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $2B $3.7B $2.4B $1.9B
Short Term Investments -- -- $1.3B -- --
Accounts Receivable, Net $1.9B $1.6B $1.6B $1.5B $1.5B
Inventory $2.4B $2.1B $2.3B $2.1B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $181M $177M $161M $194M $179M
Total Current Assets $29B $14.3B $11.3B $7.5B $6.4B
 
Property Plant And Equipment $6.9B $5.8B $5.7B $5.9B $5.8B
Long-Term Investments $1B $919M $733M $1.1B $1.1B
Goodwill $18.7B $17B $16.7B $16.7B $16.6B
Other Intangibles $8.1B $6.2B $5.5B $5.8B $5.4B
Other Long-Term Assets $7B $1.4B $1.4B $1.2B $1.2B
Total Assets $70.9B $45.7B $41.4B $38.6B $36.6B
 
Accounts Payable $2.2B $2.1B $2.1B $1.7B $1.7B
Accrued Expenses $1.1B $1B $951M $1.3B $1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M -- -- -- --
Other Current Liabilities $8.8B $1.4B $146M -- --
Total Current Liabilities $12.2B $4.9B $3.7B $3.1B $4.8B
 
Long-Term Debt $15.6B $10.6B $7.8B $7.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $31.8B $18.7B $14.3B $13.8B $12.8B
 
Common Stock $7M $5M $5M $4M $4M
Other Common Equity Adj $44M $41M -$791M -$910M -$1.5B
Common Equity $38.5B $26.4B $26.6B $24.3B $23.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $566M $617M $448M $446M $443M
Total Equity $39.1B $27.1B $27B $24.7B $23.8B
 
Total Liabilities and Equity $70.9B $45.7B $41.4B $38.6B $36.6B
Cash and Short Terms $2.5B $2B $5B $2.4B $1.9B
Total Debt $15.6B $10.8B $8.1B $7.8B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $2B $3.7B $2.4B $1.9B
Short Term Investments -- -- $1.3B -- --
Accounts Receivable, Net $1.9B $1.6B $1.6B $1.5B $1.5B
Inventory $2.4B $2.1B $2.3B $2.1B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $181M $177M $161M $194M $179M
Total Current Assets $29B $14.3B $11.3B $7.5B $6.4B
 
Property Plant And Equipment $6.9B $5.8B $5.7B $5.9B $5.8B
Long-Term Investments $1B $919M $733M $1.1B $1.1B
Goodwill $18.7B $17B $16.7B $16.7B $16.6B
Other Intangibles $8.1B $6.2B $5.5B $5.8B $5.4B
Other Long-Term Assets $7B $1.4B $1.4B $1.2B $1.2B
Total Assets $70.9B $45.7B $41.4B $38.6B $36.6B
 
Accounts Payable $2.2B $2.1B $2.1B $1.7B $1.7B
Accrued Expenses $1.1B $1B $951M $1.3B $1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M -- -- -- --
Other Current Liabilities $8.8B $1.4B $146M -- --
Total Current Liabilities $12.2B $4.9B $3.7B $3.1B $4.8B
 
Long-Term Debt $15.6B $10.6B $7.8B $7.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $31.8B $18.7B $14.3B $13.8B $12.8B
 
Common Stock $7M $5M $5M $4M $4M
Other Common Equity Adj $44M $41M -$791M -$910M -$1.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $566M $617M $448M $446M $443M
Total Equity $39.1B $27.1B $27B $24.7B $23.8B
 
Total Liabilities and Equity $70.9B $45.7B $41.4B $38.6B $36.6B
Cash and Short Terms $2.5B $2B $5B $2.4B $1.9B
Total Debt $15.6B $10.8B $8.1B $7.8B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9B $1.2B $1.1B $533M $778M
Depreciation & Amoritzation $3.1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- $75M $74M $77M
Change in Accounts Receivable $308M -$346M -$79M $202M -$135M
Change in Inventories $570M -$248M -$215M $227M -$7M
Cash From Operations $4.1B $2.3B $1.2B $2.2B $2.3B
 
Capital Expenditures $1.3B $3.1B $662M $2.4B $900M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202M -$2.4B $9B $172M -$849M
 
Dividends Paid (Ex Special Dividend) -$882M -$630M -$652M -$651M -$635M
Special Dividend Paid
Long-Term Debt Issued $8.3B $150M $600M -- --
Long-Term Debt Repaid -$2B -$5B -$3.1B -$300M -$687M
Repurchase of Common Stock -$232M -$2.1B -$4.4B -$2B -$500M
Other Financing Activities -$120M -$81M -$57M -$65M -$75M
Cash From Financing $3.2B -$6.5B -$7.6B -$3B -$1.8B
 
Beginning Cash (CF) $1.6B $8.8B $2.1B $3.8B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1B -$6.6B $1.8B -$932M -$849M
Ending Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
 
Levered Free Cash Flow $2.8B -$853M $587M -$189M $1.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $230M -$5.1B $105M -$300M -$61M
Depreciation & Amoritzation $768M $18M $274M $294M $299M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $175M $53M $153M $102M $38M
Change in Inventories $258M $267M $103M $170M $62M
Cash From Operations $1.3B $621M $185M $646M $564M
 
Capital Expenditures $269M $104M $160M $145M $155M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$237M $326M $9.1B $1.1B -$124M
 
Dividends Paid (Ex Special Dividend) -$220M -$154M -$152M -$156M -$159M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$1.1B -$1.1B -- --
Long-Term Debt Repaid -$2B -- -$2.5B -$300M --
Repurchase of Common Stock -- -$500M -$3.3B -- --
Other Financing Activities -$3M $81M -$1M -$4M -$24M
Cash From Financing -$2.6B -$586M -$7.2B -$630M -$176M
 
Beginning Cash (CF) $10.2B $1.7B $1.9B $1.7B $1.7B
Foreign Exchange Rate Adjustment $63M -$23M $43M $19M -$53M
Additions / Reductions -$1.5B $361M $1.8B $1B $259M
Ending Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
 
Levered Free Cash Flow $1B $517M $25M $501M $409M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9B $1.2B $1.1B $533M $778M
Depreciation & Amoritzation $3.1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $308M -$346M -$79M $202M -$135M
Change in Inventories $570M -$248M -$215M $227M -$7M
Cash From Operations $4.1B $2.3B $1.2B $2.2B $2.3B
 
Capital Expenditures $1.3B $3.1B $662M $2.4B $900M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202M -$2.4B $9B $172M -$849M
 
Dividends Paid (Ex Special Dividend) -$882M -$630M -$652M -$651M -$635M
Special Dividend Paid
Long-Term Debt Issued $8.3B $150M -- -- --
Long-Term Debt Repaid -$2B -$5B -- -- --
Repurchase of Common Stock -$232M -$2.1B -$4.4B -$2B -$500M
Other Financing Activities -$120M -$81M -$57M -$65M -$75M
Cash From Financing $3.2B -$6.5B -$7.6B -$3B -$1.8B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1B -$6.6B $1.8B -$932M -$849M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B -$853M $587M -$189M $1.4B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.2B $1.1B $533M $778M --
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$346M -$79M $202M -$135M --
Change in Inventories -$248M -$215M $227M -$7M --
Cash From Operations $2.3B $1.2B $2.2B $2.3B --
 
Capital Expenditures $3.1B $662M $2.4B $900M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.4B $9B $172M -$849M --
 
Dividends Paid (Ex Special Dividend) -$630M -$652M -$651M -$635M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $150M $600M -- -- --
Long-Term Debt Repaid -$5B -$3.1B -$300M -$687M --
Repurchase of Common Stock -$2.1B -$4.4B -$2B -$500M --
Other Financing Activities -$81M -$57M -$65M -$75M --
Cash From Financing -$6.5B -$7.6B -$3B -$1.8B --
 
Beginning Cash (CF) $18.9B $7.3B $14.2B $8.3B --
Foreign Exchange Rate Adjustment -$72M -$148M -$37M -$62M --
Additions / Reductions -$6.6B $1.8B -$932M -$849M --
Ending Cash (CF) $12.2B $9B $13.2B $7.4B --
 
Levered Free Cash Flow -$853M $587M -$189M $1.4B --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock