Financhill
Buy
53

DE Quote, Financials, Valuation and Earnings

Last price:
$514.84
Seasonality move :
5.25%
Day range:
$506.42 - $521.63
52-week range:
$404.42 - $533.78
Dividend yield:
1.26%
P/E ratio:
27.80x
P/S ratio:
3.06x
P/B ratio:
5.37x
Volume:
1.6M
Avg. volume:
1.4M
1-year change:
8.36%
Market cap:
$139.4B
Revenue:
$45.6B
EPS (TTM):
$18.51
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $43.9B $52.5B $61.2B $51.6B $45.6B
Revenue Growth (YoY) 23.47% 19.67% 16.59% -15.73% -11.56%
 
Cost of Revenues $30.3B $37.2B $37.7B $30.8B $28.2B
Gross Profit $13.6B $15.3B $23.5B $20.8B $17.5B
Gross Profit Margin 30.98% 29.22% 38.38% 40.33% 38.3%
 
R&D Expenses $1.6B $1.9B $2.2B $2.3B $2.3B
Selling, General & Admin $3.4B $3.9B $4.6B $4.8B $4.7B
Other Inc / (Exp) $932M $1.2B $881M $1.1B --
Operating Expenses $4.8B $5.6B $8.2B $8.3B $8.2B
Operating Income $8.8B $9.8B $15.3B $12.6B $9.2B
 
Net Interest Expenses $758M $8M $2B $3.6B $3.3B
EBT. Incl. Unusual Items $7.6B $9.1B $13B $9.2B $6.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $2B $2.9B $2.1B $1.3B
Net Income to Company $6B $7.1B $10.2B $7.1B $5B
 
Minority Interest in Earnings $2M -$1M -$11M -$12M -$29M
Net Income to Common Excl Extra Items $6B $7.1B $10.2B $7.1B $5B
 
Basic EPS (Cont. Ops) $19.14 $23.42 $34.79 $25.72 $18.56
Diluted EPS (Cont. Ops) $18.99 $23.28 $34.63 $25.62 $18.50
Weighted Average Basic Share $311.6M $304.5M $292.2M $276M $270.9M
Weighted Average Diluted Share $314M $306.3M $293.6M $277.1M $271.7M
 
EBITDA $10.9B $11.7B $17.3B $14.7B $11.5B
EBIT $8.8B $9.8B $15.3B $12.6B $9.2B
 
Revenue (Reported) $43.9B $52.5B $61.2B $51.6B $45.6B
Operating Income (Reported) $8.8B $9.8B $15.3B $12.6B $9.2B
Operating Income (Adjusted) $8.8B $9.8B $15.3B $12.6B $9.2B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $11.3B $15.5B $15.4B $11.1B $12.4B
Revenue Growth (YoY) 15.67% 38.02% -0.78% -27.69% 11.21%
 
Cost of Revenues $8.4B $10.8B $9.4B $6.6B $7.9B
Gross Profit $2.8B $4.7B $6B $4.6B $4.5B
Gross Profit Margin 25.28% 30.37% 38.68% 41.08% 35.99%
 
R&D Expenses $450M $576M $606M $626M $681M
Selling, General & Admin $936M $1.2B $1.2B $1.2B $1.3B
Other Inc / (Exp) $164M $128M $133M $246M --
Operating Expenses $1.1B $2.1B $2.4B $2.2B $2.3B
Operating Income $1.8B $2.6B $3.6B $2.4B $2.2B
 
Net Interest Expenses $71M -- $391M $843M $810M
EBT. Incl. Unusual Items $1.6B $2.9B $3.1B $1.5B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $330M $643M $707M $248M $354M
Net Income to Company $1.3B $2.2B $2.4B $1.2B $1.1B
 
Minority Interest in Earnings $1M -$2M -$1M -$3M -$5M
Net Income to Common Excl Extra Items $1.3B $2.2B $2.4B $1.2B $1.1B
 
Basic EPS (Cont. Ops) $4.15 $7.48 $8.30 $4.57 $3.94
Diluted EPS (Cont. Ops) $4.12 $7.43 $8.26 $4.55 $3.93
Weighted Average Basic Share $309.1M $300.4M $285.5M $272.6M $270.3M
Weighted Average Diluted Share $311.5M $302.1M $286.9M $273.6M $271.1M
 
EBITDA $2.3B $3.1B $4.1B $2.9B $2.8B
EBIT $1.8B $2.6B $3.6B $2.4B $2.2B
 
Revenue (Reported) $11.3B $15.5B $15.4B $11.1B $12.4B
Operating Income (Reported) $1.8B $2.6B $3.6B $2.4B $2.2B
Operating Income (Adjusted) $1.8B $2.6B $3.6B $2.4B $2.2B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Revenue $43.9B $52.5B $61.2B $51.7B $45.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $30.6B $36.4B $37.6B $30.8B $28.1B
Gross Profit $13.4B $16.2B $23.7B $20.9B $17.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.6B $1.9B $2.2B $2.3B $2.3B
Selling, General & Admin $3.4B $3.9B $4.6B $4.8B $4.7B
Other Inc / (Exp) $931M $1.2B $882M $1.1B --
Operating Expenses $4.8B $6.7B $8.3B $8.3B $8.1B
Operating Income $8.6B $9.4B $15.4B $12.7B $9.6B
 
Net Interest Expenses $757M $512M $2B $3.6B $3.3B
EBT. Incl. Unusual Items $7.6B $9.1B $13B $9.2B $6.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7B $2B $2.9B $2.1B $1.3B
Net Income to Company $6B $7.1B $10.2B $7.1B $5B
 
Minority Interest in Earnings $1M -$1M -$10M -$11M -$28M
Net Income to Common Excl Extra Items $6B $7.1B $10.2B $7.1B $5B
 
Basic EPS (Cont. Ops) $19.14 $23.46 $34.81 $25.70 $18.56
Diluted EPS (Cont. Ops) $18.99 $23.33 $34.65 $25.60 $18.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $10.6B $11.3B $17.4B $14.8B $11.8B
EBIT $8.6B $9.4B $15.4B $12.7B $9.6B
 
Revenue (Reported) $43.9B $52.5B $61.2B $51.7B $45.7B
Operating Income (Reported) $8.6B $9.4B $15.4B $12.7B $9.6B
Operating Income (Adjusted) $8.6B $9.4B $15.4B $12.7B $9.6B
Period Ending 2022-10-31 2023-10-31 2024-10-31 2025-10-31 2026-10-31
Revenue $52.5B $61.2B $51.7B $45.7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $36.4B $37.6B $30.8B $28.1B --
Gross Profit $16.2B $23.7B $20.9B $17.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.9B $2.2B $2.3B $2.3B --
Selling, General & Admin $3.9B $4.6B $4.8B $4.7B --
Other Inc / (Exp) $1.2B $882M $1.1B $484M --
Operating Expenses $6.7B $8.3B $8.3B $8.1B --
Operating Income $9.4B $15.4B $12.7B $9.6B --
 
Net Interest Expenses $512M $2B $3.6B $3.3B --
EBT. Incl. Unusual Items $9.1B $13B $9.2B $6.3B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2B $2.9B $2.1B $1.3B --
Net Income to Company $7.1B $10.2B $7.1B $5B --
 
Minority Interest in Earnings -$1M -$10M -$11M -$28M --
Net Income to Common Excl Extra Items $7.1B $10.2B $7.1B $5B --
 
Basic EPS (Cont. Ops) $23.46 $34.81 $25.70 $18.56 --
Diluted EPS (Cont. Ops) $23.33 $34.65 $25.60 $18.51 --
Weighted Average Basic Share $1.2B $1.2B $1.1B $1.1B --
Weighted Average Diluted Share $1.2B $1.2B $1.1B $1.1B --
 
EBITDA $11.3B $17.4B $14.8B $11.8B --
EBIT $9.4B $15.4B $12.7B $9.6B --
 
Revenue (Reported) $52.5B $61.2B $51.7B $45.7B --
Operating Income (Reported) $9.4B $15.4B $12.7B $9.6B --
Operating Income (Adjusted) $9.4B $15.4B $12.7B $9.6B --
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $8.7B $5.5B $8.4B $8.5B $9.7B
Short Term Investments $728M $734M $946M $1.2B --
Accounts Receivable, Net $4.2B $6.4B $7.7B $5.3B $5.3B
Inventory $6.8B $8.5B $8.2B $7.1B $7.4B
Prepaid Expenses $193M $185M $167M $238M --
Other Current Assets -- -- -- -- --
Total Current Assets $38.6B $42.2B $51.9B $50.9B $49.6B
 
Property Plant And Equipment $13.1B $13B $14.1B $15.3B $16B
Long-Term Investments $21.6B $24B $26.6B $26.3B $27.8B
Goodwill $3.3B $3.7B $3.9B $4B --
Other Intangibles $1.6B $1.6B $1.6B $1.5B --
Other Long-Term Assets $371M $358M $411M $559M --
Total Assets $84.1B $90B $104.1B $107.3B $106B
 
Accounts Payable $3.3B $4.1B $3.6B $2.9B $3.2B
Accrued Expenses $4.3B $4.9B $5.7B $5.6B --
Current Portion Of Long-Term Debt $12.9B $13.2B $15.3B $17.5B --
Current Portion Of Capital Lease Obligations $302M $323M $306M $303M --
Other Current Liabilities $228M $1.2B $1.1B $2.4B --
Total Current Liabilities $27.9B $33.1B $41.1B $36.5B $34.3B
 
Long-Term Debt $32.9B $33.6B $38.5B $43.2B $43.5B
Capital Leases -- -- -- -- --
Total Liabilities $65.7B $69.7B $82.2B $84.4B $80B
 
Common Stock $5.1B $5.2B $5.3B $5.5B $5.7B
Other Common Equity Adj -$2.5B -$3.1B -$3.1B -$3.7B --
Common Equity $18.4B $20.3B $21.8B $22.8B $26B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $95M $101M $89M $57M
Total Equity $18.4B $20.4B $21.9B $22.9B $26B
 
Total Liabilities and Equity $84.1B $90B $104.1B $107.3B $106B
Cash and Short Terms $8.7B $5.5B $8.4B $8.5B $9.7B
Total Debt $41.2B $41.1B $46.8B $52.4B $52.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Cash and Equivalents $8.7B $5.5B $8.4B $8.5B $9.7B
Short Term Investments $728M $734M $946M $1.2B --
Accounts Receivable, Net $4.2B $6.4B $7.7B $5.3B $5.3B
Inventory $6.8B $8.5B $8.2B $7.1B $7.4B
Prepaid Expenses $193M $185M $167M $238M --
Other Current Assets -- -- -- -- --
Total Current Assets $38.6B $42.2B $51.9B $50.9B $49.6B
 
Property Plant And Equipment $13.1B $13B $14.1B $15.3B $16B
Long-Term Investments $21.6B $24B $26.6B $26.3B $27.8B
Goodwill $3.3B $3.7B $3.9B $4B --
Other Intangibles $1.6B $1.6B $1.6B $1.5B --
Other Long-Term Assets $371M $358M $411M $559M --
Total Assets $84.1B $90B $104.1B $107.3B $106B
 
Accounts Payable $10.1B $4.1B $3.6B $2.9B $3.2B
Accrued Expenses $4.3B $4.9B $5.7B $5.6B --
Current Portion Of Long-Term Debt $12.9B $13.2B $15.3B $17.5B --
Current Portion Of Capital Lease Obligations $302M $323M $306M $303M --
Other Current Liabilities $228M $1.2B $1.1B $2.4B --
Total Current Liabilities $27.9B $33.1B $41.1B $36.5B $34.3B
 
Long-Term Debt $32.9B $33.6B $38.5B $43.2B $43.5B
Capital Leases -- -- -- -- --
Total Liabilities $65.7B $69.7B $82.2B $84.4B $80B
 
Common Stock $5.1B $5.2B $5.3B $5.5B $5.7B
Other Common Equity Adj -$2.5B -$3.1B -$3.1B -$3.7B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3M $95M $101M $89M $57M
Total Equity $18.4B $20.4B $21.9B $22.9B $26B
 
Total Liabilities and Equity $84.1B $90B $104.1B $107.3B $106B
Cash and Short Terms $8.7B $5.5B $8.4B $8.5B $9.7B
Total Debt $41.2B $41.1B $46.8B $52.4B $52.5B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $6B $7.1B $10.2B $7.1B $5B
Depreciation & Amoritzation $2.1B $1.9B $2B $2.1B $2.2B
Stock-Based Compensation $82M $85M $130M $208M $151M
Change in Accounts Receivable $969M -$2.5B -$4.3B $421M $1.1B
Change in Inventories -$2.5B -$2.1B $279M $788M -$275M
Cash From Operations $7.7B $4.7B $8.6B $9.2B $7.5B
 
Capital Expenditures $2.6B $3.8B $4.5B $4.8B $4.2B
Cash Acquisitions $244M $498M $82M -- $101M
Cash From Investing -$5.8B -$8.5B -$8.7B -$6.5B -$2.1B
 
Dividends Paid (Ex Special Dividend) $1B $1.3B $1.4B $1.6B $1.7B
Special Dividend Paid
Long-Term Debt Issued $9.5B $10.4B $15.4B $18.1B --
Long-Term Debt Repaid -$7.1B -$8.4B -$7.9B -$13.2B --
Repurchase of Common Stock $2.5B $3.6B $7.2B $4B $1.1B
Other Financing Activities $50M -$29M -$73M -$113M --
Cash From Financing -$1.1B $826M $2.8B -$2.7B -$4.6B
 
Beginning Cash (CF) $8B $4.8B $7.5B $7.3B $8.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $953M -$3.2B $2.7B $13M $900M
Ending Cash (CF) $9B $1.4B $10.2B $7.3B $9.3B
 
Levered Free Cash Flow $5.1B $911M $4.1B $4.4B $3.2B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $1.3B $2.2B $2.4B $1.2B $1.1B
Depreciation & Amoritzation $481M $452M $477M $520M $561M
Stock-Based Compensation $18M $21M $18M $49M $47M
Change in Accounts Receivable $1.4B -$126M $806M $2.9B $1.6B
Change in Inventories -$680M $435M $942M $554M $251M
Cash From Operations $3.4B $4.3B $5.7B $5.1B $4B
 
Capital Expenditures $878M $1.5B $1.6B $1.6B $1.4B
Cash Acquisitions $225M $10M -- -- $12M
Cash From Investing -$2.6B -$4.1B -$4.2B -$2.8B -$1.3B
 
Dividends Paid (Ex Special Dividend) $279M $342M $362M $403M $438M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $4.1B $5.5B $2.6B --
Long-Term Debt Repaid -$1.9B -$1.9B -$2.1B -$2.4B --
Repurchase of Common Stock $758M $1.1B $2.6B $780M $2M
Other Financing Activities $130M -$22M -$30M -$25M --
Cash From Financing -$227M $311M -$571M -$1.9B -$3B
 
Beginning Cash (CF) $8B $4.8B $7.5B $7.3B $8.3B
Foreign Exchange Rate Adjustment -$51M -$81M -$94M -$31M -$31M
Additions / Reductions $486M $456M $842M $340M -$314M
Ending Cash (CF) $8.5B $5.1B $8.2B $7.6B $7.9B
 
Levered Free Cash Flow $2.5B $2.8B $4.1B $3.5B $2.6B
Period Ending 2021-10-31 2022-10-31 2023-10-31 2024-10-31 2025-10-31
Net Income to Stockholders $6B $7.1B $10.2B $7.1B $5B
Depreciation & Amoritzation $2.1B $1.9B $2B $2.1B $2.2B
Stock-Based Compensation $82M $85M $130M $208M $151M
Change in Accounts Receivable $969M -$2.5B -$4.3B $421M $1.1B
Change in Inventories -$2.5B -$2.1B $279M $788M -$275M
Cash From Operations $7.7B $4.7B $8.6B $9.2B $7.5B
 
Capital Expenditures $2.6B $3.8B $4.5B $4.8B $4.2B
Cash Acquisitions $244M $498M $82M -- $101M
Cash From Investing -$5.8B -$8.5B -$8.7B -$6.5B -$2.1B
 
Dividends Paid (Ex Special Dividend) $1B $1.3B $1.4B $1.6B $1.7B
Special Dividend Paid
Long-Term Debt Issued $9.5B $10.4B $15.4B $18.1B --
Long-Term Debt Repaid -$7.1B -$8.4B -$7.9B -$13.2B --
Repurchase of Common Stock $2.5B $3.6B $7.2B $4B $1.1B
Other Financing Activities $50M -$29M -$73M -$113M --
Cash From Financing -$1.1B $826M $2.8B -$2.7B -$4.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $953M -$3.2B $2.7B $13M $900M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.1B $911M $4.1B $4.4B $3.2B
Period Ending 2022-10-31 2023-10-31 2024-10-31 2025-10-31 2026-10-31
Net Income to Stockholders $7.1B $10.2B $7.1B $5B --
Depreciation & Amoritzation $1.9B $2B $2.1B $2.2B --
Stock-Based Compensation $85M $130M $208M $151M --
Change in Accounts Receivable -$2.5B -$4.3B $421M $1.1B --
Change in Inventories -$2.1B $279M $788M -$275M --
Cash From Operations $4.7B $8.6B $9.2B $7.5B --
 
Capital Expenditures $3.8B $4.5B $4.8B $4.2B --
Cash Acquisitions $498M $82M -- $101M --
Cash From Investing -$8.5B -$8.7B -$6.5B -$2.1B --
 
Dividends Paid (Ex Special Dividend) $1.3B $1.4B $1.6B $1.7B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.4B $15.4B $18.1B $5.7B --
Long-Term Debt Repaid -$8.4B -$7.9B -$13.2B -$4.8B --
Repurchase of Common Stock $3.6B $7.2B $4B $1.1B --
Other Financing Activities -$29M -$73M -$113M -$10M --
Cash From Financing $826M $2.8B -$2.7B -$4.6B --
 
Beginning Cash (CF) $17.5B $23.3B $25B $31.4B --
Foreign Exchange Rate Adjustment -$224M $31M -$37M $77M --
Additions / Reductions -$3.2B $2.7B $13M $900M --
Ending Cash (CF) $14.1B $26B $25B $32.4B --
 
Levered Free Cash Flow $911M $4.1B $4.4B $3.2B --

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

GET BETTER TRADE IDEAS

Popular

Is Palantir Stock Going to Crash?
Is Palantir Stock Going to Crash?

AI and data analytics major Palantir (NASDAQ:PLTR) has become something…

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

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

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock