Financhill
Buy
61

DD Quote, Financials, Valuation and Earnings

Last price:
$50.39
Seasonality move :
4.43%
Day range:
$50.09 - $51.54
52-week range:
$22.49 - $52.66
Dividend yield:
1.42%
P/E ratio:
40.27x
P/S ratio:
1.89x
P/B ratio:
1.48x
Volume:
5.2M
Avg. volume:
5.3M
1-year change:
45.74%
Market cap:
$20.6B
Revenue:
$6.8B
EPS (TTM):
-$1.87
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.6B $13B $12.1B $6.7B $6.8B
Revenue Growth (YoY) -12.36% 3.59% -7.29% -44.32% 1.94%
 
Cost of Revenues $8.5B $9B $8.4B $4.8B $4.8B
Gross Profit $4B $4B $3.6B $1.9B $2.1B
Gross Profit Margin 32.06% 30.92% 30.1% 28.67% 30.25%
 
R&D Expenses $557M $536M $508M $203M $193M
Selling, General & Admin $1.6B $1.5B $1.4B $1.6B $1B
Other Inc / (Exp) $87M -$132M -$972M -$344M --
Operating Expenses $2.2B $2B $1.9B $1.2B $1.2B
Operating Income $1.9B $2B $1.7B $747M $860M
 
Net Interest Expenses $525M $492M $396M $366M $313M
EBT. Incl. Unusual Items $1.4B $1.4B $504M $117M $200M
Earnings of Discontinued Ops. $5.3B $4.9B -$71M $834M -$836M
Income Tax Expense $237M $387M -$29M $213M $102M
Net Income to Company $6.5B $5.9B $462M $738M -$738M
 
Minority Interest in Earnings $48M $49M $39M $35M $41M
Net Income to Common Excl Extra Items $1.2B $1.1B $533M -$96M $98M
 
Basic EPS (Cont. Ops) $11.92 $11.77 $0.94 $1.68 -$1.87
Diluted EPS (Cont. Ops) $11.88 $11.75 $0.94 $1.68 -$1.87
Weighted Average Basic Share $542.7M $498.5M $449.9M $419.2M $417.5M
Weighted Average Diluted Share $544.2M $499.4M $451.2M $419.2M $419.2M
 
EBITDA $3B $3.2B $2.9B $1.4B $1.5B
EBIT $1.9B $2B $1.7B $747M $860M
 
Revenue (Reported) $12.6B $13B $12.1B $6.7B $6.8B
Operating Income (Reported) $1.9B $2B $1.7B $747M $860M
Operating Income (Adjusted) $1.9B $2B $1.7B $747M $860M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.2B $3.1B $2.9B $1.7B $1.7B
Revenue Growth (YoY) -13.44% -4.38% -6.64% -41.72% 0.24%
 
Cost of Revenues $2.3B $2.2B $2B $1.2B $1.2B
Gross Profit $971M $913M $878M $477M $527M
Gross Profit Margin 29.91% 29.41% 30.3% 28.24% 31.13%
 
R&D Expenses $148M $123M $128M $51M $38M
Selling, General & Admin $401M $337M $350M $363M $262M
Other Inc / (Exp) -$57M -$180M -$938M -$369M --
Operating Expenses $549M $460M $478M $278M $300M
Operating Income $422M $453M $400M $199M $227M
 
Net Interest Expenses $135M $122M $101M $84M $61M
EBT. Incl. Unusual Items $232M $193M -$616M -$199M -$66M
Earnings of Discontinued Ops. $59M $4.1B $286M $185M -$12M
Income Tax Expense $65M $88M -$316M $92M $42M
Net Income to Company $226M $4.2B -$14M -$108M -$120M
 
Minority Interest in Earnings $22M $12M $8M $11M $6M
Net Income to Common Excl Extra Items $167M $105M -$300M -$291M -$108M
 
Basic EPS (Cont. Ops) $0.40 $8.71 -$0.05 -$0.28 -$0.30
Diluted EPS (Cont. Ops) $0.39 $8.69 -$0.05 -$0.28 -$0.30
Weighted Average Basic Share $516.1M $477.3M $430.3M $418.3M $413.7M
Weighted Average Diluted Share $517.8M $478.4M $430.3M $418.3M $413.7M
 
EBITDA $717M $727M $694M $362M $386M
EBIT $422M $453M $400M $199M $227M
 
Revenue (Reported) $3.2B $3.1B $2.9B $1.7B $1.7B
Operating Income (Reported) $422M $453M $400M $199M $227M
Operating Income (Adjusted) $422M $453M $400M $199M $227M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.6B $13B $12.1B $10.7B $11.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $9B $8.4B $7.3B $7.4B
Gross Profit $4B $4B $3.6B $3.4B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $557M $536M $508M $437M $457M
Selling, General & Admin $1.6B $1.5B $1.4B $1.6B $1.4B
Other Inc / (Exp) $87M -$132M -$972M -$344M --
Operating Expenses $2.2B $2B $1.9B $1.8B $1.9B
Operating Income $1.9B $2B $1.7B $1.5B $1.8B
 
Net Interest Expenses $525M $492M $396M $366M $327M
EBT. Incl. Unusual Items $1.4B $1.4B $504M $916M $138M
Earnings of Discontinued Ops. $5.3B $4.8B -$71M $220M -$629M
Income Tax Expense $237M $387M -$29M $395M $248M
Net Income to Company $6.5B $5.9B $462M $738M -$738M
 
Minority Interest in Earnings $48M $49M $39M $36M $40M
Net Income to Common Excl Extra Items $1.2B $1.1B $533M $521M -$110M
 
Basic EPS (Cont. Ops) $10.97 $11.95 $0.93 $1.68 -$1.86
Diluted EPS (Cont. Ops) $10.94 $11.92 $0.93 $1.67 -$1.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3B $3.2B $2.9B $2.5B $2.8B
EBIT $1.9B $2B $1.7B $1.5B $1.8B
 
Revenue (Reported) $12.6B $13B $12.1B $10.7B $11.1B
Operating Income (Reported) $1.9B $2B $1.7B $1.5B $1.8B
Operating Income (Adjusted) $1.9B $2B $1.7B $1.5B $1.8B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $13B $12.1B $10.7B $11.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9B $8.4B $7.3B $7.4B --
Gross Profit $4B $3.6B $3.4B $3.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $536M $508M $437M $457M --
Selling, General & Admin $1.5B $1.4B $1.6B $1.4B --
Other Inc / (Exp) -$132M -$972M -$344M -$1B --
Operating Expenses $2B $1.9B $1.8B $1.9B --
Operating Income $2B $1.7B $1.5B $1.8B --
 
Net Interest Expenses $492M $396M $366M $327M --
EBT. Incl. Unusual Items $1.4B $504M $916M $138M --
Earnings of Discontinued Ops. $4.8B -$71M $220M -$629M --
Income Tax Expense $387M -$29M $395M $248M --
Net Income to Company $5.9B $462M $738M -$738M --
 
Minority Interest in Earnings $49M $39M $36M $40M --
Net Income to Common Excl Extra Items $1.1B $533M $521M -$110M --
 
Basic EPS (Cont. Ops) $11.95 $0.93 $1.68 -$1.86 --
Diluted EPS (Cont. Ops) $11.92 $0.93 $1.67 -$1.87 --
Weighted Average Basic Share $2B $1.8B $1.7B $1.7B --
Weighted Average Diluted Share $2B $1.8B $1.7B $1.7B --
 
EBITDA $3.2B $2.9B $2.5B $2.8B --
EBIT $2B $1.7B $1.5B $1.8B --
 
Revenue (Reported) $13B $12.1B $10.7B $11.1B --
Operating Income (Reported) $2B $1.7B $1.5B $1.8B --
Operating Income (Adjusted) $2B $1.7B $1.5B $1.8B --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2B $5B $2.8B $1.8B $757M
Short Term Investments -- $1.3B -- -- --
Accounts Receivable, Net $1.6B $1.6B $1.5B $789M $910M
Inventory $2.1B $2.3B $2.1B $1.1B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $177M $161M $194M $179M --
Total Current Assets $14.3B $11.3B $7.5B $20.8B $5.6B
 
Property Plant And Equipment $6.2B $6.2B $6.4B $3.7B $3.7B
Long-Term Investments $1B $985M $1.2B $717M $589M
Goodwill $17B $16.7B $16.7B $16.6B --
Other Intangibles $6.2B $5.5B $5.8B $5.4B --
Other Long-Term Assets $1.4B $1.4B $1.2B $1.2B --
Total Assets $45.7B $41.4B $38.6B $36.6B $21.6B
 
Accounts Payable $2.1B $2.1B $1.7B $1.1B $995M
Accrued Expenses $1B $951M $1.3B $1B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $146M -- -- --
Total Current Liabilities $4.9B $3.7B $3.1B $5.5B $2.3B
 
Long-Term Debt $11B $8.1B $8.2B $5.5B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $14.3B $13.8B $12.8B $7.5B
 
Common Stock $5M $5M $4M $4M $4M
Other Common Equity Adj $41M -$791M -$910M -$1.5B --
Common Equity $26.4B $26.6B $24.3B $23.4B $13.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $617M $448M $446M $443M $184M
Total Equity $27.1B $27B $24.7B $23.8B $14.1B
 
Total Liabilities and Equity $45.7B $41.4B $38.6B $36.6B $21.6B
Cash and Short Terms $2B $5B $2.8B $1.8B $757M
Total Debt $11.1B $8.4B $8.2B $7.4B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents $2B $5B $2.8B $1.8B $757M
Short Term Investments -- $1.3B -- -- --
Accounts Receivable, Net $1.6B $1.6B $1.5B $789M $910M
Inventory $2.1B $2.3B $2.1B $1.1B $1.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $177M $161M $194M $179M --
Total Current Assets $14.3B $11.3B $7.5B $20.8B $5.6B
 
Property Plant And Equipment $6.2B $6.2B $6.4B $3.7B $3.7B
Long-Term Investments $1B $985M $1.2B $717M $589M
Goodwill $17B $16.7B $16.7B $16.6B --
Other Intangibles $6.2B $5.5B $5.8B $5.4B --
Other Long-Term Assets $1.4B $1.4B $1.2B $1.2B --
Total Assets $45.7B $41.4B $38.6B $36.6B $21.6B
 
Accounts Payable $2.1B $2.1B $1.7B $1.1B $995M
Accrued Expenses $1B $951M $1.3B $1B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4B $146M -- -- --
Total Current Liabilities $4.9B $3.7B $3.1B $5.5B $2.3B
 
Long-Term Debt $11B $8.1B $8.2B $5.5B $3.3B
Capital Leases -- -- -- -- --
Total Liabilities $18.7B $14.3B $13.8B $12.8B $7.5B
 
Common Stock $5M $5M $4M $4M $4M
Other Common Equity Adj $41M -$791M -$910M -$1.5B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $617M $448M $446M $443M $184M
Total Equity $27.1B $27B $24.7B $23.8B $14.1B
 
Total Liabilities and Equity $45.7B $41.4B $38.6B $36.6B $21.6B
Cash and Short Terms $2B $5B $2.8B $1.8B $757M
Total Debt $11.1B $8.4B $8.2B $7.4B $3.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.5B $5.9B $462M $738M -$738M
Depreciation & Amoritzation $1.1B $1.1B $1.1B $635M $647M
Stock-Based Compensation -- $75M $74M $56M $38M
Change in Accounts Receivable -$255M -$191M $202M -$83M -$201M
Change in Inventories -$537M -$569M $227M $61M -$10M
Cash From Operations $2.3B $588M $2.2B $1.8B $1.4B
 
Capital Expenditures $891M $743M $619M $285M $333M
Cash Acquisitions $2.3B -$5M $1.8B $320M $55M
Cash From Investing -$2.4B $8.9B $172M -$849M -$687M
 
Dividends Paid (Ex Special Dividend) $630M $652M $651M $635M $597M
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 $500M
Other Financing Activities -$81M -$57M -$65M -$75M --
Cash From Financing -$6.5B -$7.7B -$3B -$1.8B -$1.9B
 
Beginning Cash (CF) $2B $3.7B $2.8B $1.8B $757M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7B $1.7B -$663M -$911M -$1.1B
Ending Cash (CF) -$4.8B $5.2B $2.1B $825M -$364M
 
Levered Free Cash Flow $1.4B -$155M $1.6B $1.6B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $226M $4.2B -$14M -$108M -$120M
Depreciation & Amoritzation $295M $274M $294M -$142M -$125M
Stock-Based Compensation -- -- -- -$4M -$5M
Change in Accounts Receivable $144M $151M $102M $65M $161M
Change in Inventories -$22M $119M $170M $145M $61M
Cash From Operations $621M -$126M $822M $559M $71M
 
Capital Expenditures $184M $185M $145M -$91M -$150M
Cash Acquisitions $23M -$5M -- -- -$6M
Cash From Investing $326M $9.1B $1.2B -$124M -$108M
 
Dividends Paid (Ex Special Dividend) $154M $152M $156M $159M $82M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1.1B -$1.1B -- -- --
Long-Term Debt Repaid -- -$2.5B -$300M -- --
Repurchase of Common Stock $500M $3.3B -- -- $500M
Other Financing Activities $81M -$1M -$4M -$24M --
Cash From Financing -$586M -$7.2B -$630M -$176M -$3B
 
Beginning Cash (CF) $2B $3.7B $2.8B $1.8B $757M
Foreign Exchange Rate Adjustment -$23M $43M $19M -$53M -$12M
Additions / Reductions $338M $1.8B $1.4B $206M -$3.1B
Ending Cash (CF) $2.3B $5.6B $4.2B $2B -$2.3B
 
Levered Free Cash Flow $437M -$311M $677M $650M $221M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $6.5B $5.9B $462M $738M -$738M
Depreciation & Amoritzation $1.1B $1.1B $1.1B $635M $647M
Stock-Based Compensation -- -- -- $77M $38M
Change in Accounts Receivable -$255M -$191M $202M -$83M -$201M
Change in Inventories -$537M -$569M $227M $61M -$10M
Cash From Operations $2.3B $588M $2.2B $1.8B $1.4B
 
Capital Expenditures $891M $743M $619M $285M $333M
Cash Acquisitions $2.3B -- $1.8B $320M $55M
Cash From Investing -$2.4B $8.9B $172M -$849M -$687M
 
Dividends Paid (Ex Special Dividend) $630M $652M $651M $635M $597M
Special Dividend Paid
Long-Term Debt Issued $150M -- -- -- --
Long-Term Debt Repaid -$5B -- -- -- --
Repurchase of Common Stock $2.1B $4.4B $2B $500M $500M
Other Financing Activities -$81M -$57M -$65M -$75M --
Cash From Financing -$6.5B -$7.7B -$3B -$1.8B -$1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.7B $1.7B -$663M -$911M -$1.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.4B -$155M $1.6B $1.6B $1.1B
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $5.9B $462M $738M -$738M --
Depreciation & Amoritzation $1.1B $1.1B $635M $647M --
Stock-Based Compensation -- -- -$4M $38M --
Change in Accounts Receivable -$191M $202M -$83M -$201M --
Change in Inventories -$569M $227M $61M -$10M --
Cash From Operations $588M $2.2B $1.8B $1.4B --
 
Capital Expenditures $743M $619M $285M $333M --
Cash Acquisitions -$5M $1.8B $320M $55M --
Cash From Investing $8.9B $172M -$849M -$687M --
 
Dividends Paid (Ex Special Dividend) $652M $651M $635M $597M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $600M -- -- -- --
Long-Term Debt Repaid -$3.1B -$300M -$687M -- --
Repurchase of Common Stock $4.4B $2B $500M $500M --
Other Financing Activities -$57M -$65M -$75M -$51M --
Cash From Financing -$7.7B -$3B -$1.8B -$1.9B --
 
Beginning Cash (CF) $8.6B $13.1B $7.3B $8.2B --
Foreign Exchange Rate Adjustment -$148M -$37M -$62M $11M --
Additions / Reductions $1.7B -$663M -$911M -$1.1B --
Ending Cash (CF) $10.1B $12.4B $6.3B $7B --
 
Levered Free Cash Flow -$155M $1.6B $1.6B $1.1B --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

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

Sell
49
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
44
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
23
CAR alert for Feb 20

Avis Budget Group, Inc. [CAR] is down 0.3% over the past day.

Buy
75
HYMC alert for Feb 20

Hycroft Mining Holding Corp. [HYMC] is down 2.47% over the past day.

Sell
1
EPAM alert for Feb 20

EPAM Systems, Inc. [EPAM] is down 0.11% over the past day.

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

Show me the best stock