Financhill
Sell
47

DOW Quote, Financials, Valuation and Earnings

Last price:
$39.96
Seasonality move :
-2.51%
Day range:
$38.85 - $40.29
52-week range:
$38.85 - $60.69
Dividend yield:
7.01%
P/E ratio:
26.63x
P/S ratio:
0.65x
P/B ratio:
1.53x
Volume:
17.5M
Avg. volume:
8.3M
1-year change:
-26.82%
Market cap:
$28B
Revenue:
$44.6B
EPS (TTM):
$1.50
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $43B $38.5B $55B $56.9B $44.6B
Revenue Growth (YoY) -13.41% -10.27% 42.62% 3.52% -21.58%
 
Cost of Revenues $36.7B $33.3B $44.2B $48.3B $39.7B
Gross Profit $6.3B $5.2B $10.8B $8.6B $4.9B
Gross Profit Margin 14.65% 13.48% 19.61% 15.05% 10.94%
 
R&D Expenses $765M $768M $857M $851M $829M
Selling, General & Admin $1.6B $1.5B $1.6B $1.7B $1.6B
Other Inc / (Exp) -$3.9B $304M $934M $877M -$927M
Operating Expenses $2.8B $2.6B $2.9B $2.9B $2.8B
Operating Income $3.5B $2.6B $7.9B $5.7B $2.1B
 
Net Interest Expenses $852M $789M $676M $489M $517M
EBT. Incl. Unusual Items -$1.2B $2.1B $8.1B $6.1B $656M
Earnings of Discontinued Ops. $445M -- -- -- --
Income Tax Expense $470M $777M $1.7B $1.5B -$4M
Net Income to Company -$1.3B $1.3B $6.4B $4.6B $660M
 
Minority Interest in Earnings -$87M -$69M -$94M -$58M -$71M
Net Income to Common Excl Extra Items -$1.4B $1.2B $6.3B $4.6B $589M
 
Basic EPS (Cont. Ops) -$1.84 $1.64 $8.44 $6.32 $0.82
Diluted EPS (Cont. Ops) -$1.84 $1.64 $8.38 $6.28 $0.82
Weighted Average Basic Share $742.5M $740.5M $743.6M $721M $705.7M
Weighted Average Diluted Share $742.5M $742.3M $749M $725.6M $709M
 
EBITDA $2.6B $5.8B $11.7B $9.5B $4B
EBIT -$314M $2.9B $8.9B $6.8B $1.4B
 
Revenue (Reported) $43B $38.5B $55B $56.9B $44.6B
Operating Income (Reported) $3.5B $2.6B $7.9B $5.7B $2.1B
Operating Income (Adjusted) -$314M $2.9B $8.9B $6.8B $1.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $9.7B $14.8B $14.1B $10.7B $10.9B
Revenue Growth (YoY) -9.77% 52.77% -4.87% -23.98% 1.39%
 
Cost of Revenues $8.4B $11.6B $12.4B $9.6B $9.8B
Gross Profit $1.3B $3.2B $1.7B $1.1B $1.1B
Gross Profit Margin 13.81% 21.74% 12.29% 10.61% 9.84%
 
R&D Expenses $193M $210M $191M $197M $208M
Selling, General & Admin $372M $403M $356M $380M $396M
Other Inc / (Exp) -$438M -$101M $11M $85M $97M
Operating Expenses $665M $713M $630M $658M $680M
Operating Income $676M $2.5B $1.1B $480M $390M
 
Net Interest Expenses $196M $164M $114M $148M $163M
EBT. Incl. Unusual Items $42M $2.2B $1B $417M $324M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $43M $542M $241M $90M $84M
Net Income to Company -$1M $1.7B $760M $327M $240M
 
Minority Interest in Earnings -$24M -$23M -$21M -$25M -$26M
Net Income to Common Excl Extra Items -$25M $1.7B $739M $302M $214M
 
Basic EPS (Cont. Ops) -$0.04 $2.25 $1.03 $0.43 $0.30
Diluted EPS (Cont. Ops) -$0.04 $2.23 $1.02 $0.42 $0.30
Weighted Average Basic Share $740.5M $744.5M $714.3M $704M $702.3M
Weighted Average Diluted Share $740.5M $750M $718.1M $707.5M $703.6M
 
EBITDA $968M $3.2B $1.8B $1.3B $1.3B
EBIT $244M $2.4B $1.2B $609M $523M
 
Revenue (Reported) $9.7B $14.8B $14.1B $10.7B $10.9B
Operating Income (Reported) $676M $2.5B $1.1B $480M $390M
Operating Income (Adjusted) $244M $2.4B $1.2B $609M $523M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $38B $51.3B $59.4B $45.9B $43.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32.9B $41.5B $49.5B $40.8B $38.5B
Gross Profit $5.1B $9.8B $9.9B $5.1B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $727M $846M $851M $841M $821M
Selling, General & Admin $1.4B $1.6B $1.7B $1.6B $1.6B
Other Inc / (Exp) -$3.7B $1.7B $847M $1M -$236M
Operating Expenses $2.5B $2.9B $2.9B $2.8B $2.8B
Operating Income $2.6B $6.9B $7B $2.3B $1.9B
 
Net Interest Expenses $789M $725M $532M $470M $606M
EBT. Incl. Unusual Items -$1.9B $7.8B $7.3B $1.9B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $329M $1.9B $1.6B $471M -$112M
Net Income to Company -$2.3B $5.9B $5.8B $1.4B $1.1B
 
Minority Interest in Earnings -$64M -$87M -$49M -$95M -$77M
Net Income to Common Excl Extra Items -$2.3B $5.8B $5.7B $1.3B $1.1B
 
Basic EPS (Cont. Ops) -$3.17 $7.76 $7.77 $1.84 $1.50
Diluted EPS (Cont. Ops) -$3.17 $7.71 $7.71 $1.82 $1.50
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $1.8B $11.5B $10.8B $5.2B $4.6B
EBIT -$1.1B $8.6B $8B $2.6B $1.8B
 
Revenue (Reported) $38B $51.3B $59.4B $45.9B $43.2B
Operating Income (Reported) $2.6B $6.9B $7B $2.3B $1.9B
Operating Income (Adjusted) -$1.1B $8.6B $8B $2.6B $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $27.8B $40.6B $45B $34B $32.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.2B $32.4B $37.7B $30.1B $28.9B
Gross Profit $3.6B $8.2B $7.4B $3.9B $3.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $554M $632M $626M $616M $608M
Selling, General & Admin $1.1B $1.2B $1.3B $1.2B $1.2B
Other Inc / (Exp) -$863M $504M $417M -$459M $232M
Operating Expenses $1.9B $2.1B $2.2B $2.1B $2.1B
Operating Income $1.7B $6B $5.2B $1.8B $1.6B
 
Net Interest Expenses $590M $526M $382M $363M $452M
EBT. Incl. Unusual Items $255M $6B $5.2B $1B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $215M $1.4B $1.2B $253M $145M
Net Income to Company $40M $4.6B $4B $755M $1.2B
 
Minority Interest in Earnings -$51M -$69M -$24M -$61M -$67M
Net Income to Common Excl Extra Items -$11M $4.6B $4B $694M $1.2B
 
Basic EPS (Cont. Ops) -$0.03 $6.10 $5.43 $0.98 $1.65
Diluted EPS (Cont. Ops) -$0.03 $6.06 $5.39 $0.97 $1.65
Weighted Average Basic Share $2.2B $2.2B $2.2B $2.1B $2.1B
Weighted Average Diluted Share $2.2B $2.3B $2.2B $2.1B $2.1B
 
EBITDA $3B $8.8B $7.8B $3.5B $4.1B
EBIT $872M $6.6B $5.7B $1.6B $2B
 
Revenue (Reported) $27.8B $40.6B $45B $34B $32.6B
Operating Income (Reported) $1.7B $6B $5.2B $1.8B $1.6B
Operating Income (Adjusted) $872M $6.6B $5.7B $1.6B $2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.4B $5.1B $3B $3.9B $3B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.8B $5.1B $6.8B $5.6B $4.7B
Inventory $6.2B $5.7B $7.4B $7B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $679M $889M $934M $1.8B $1.9B
Total Current Assets $16.8B $19.1B $20.8B $20.5B $17.6B
 
Property Plant And Equipment $23.1B $22.1B $22B $21.7B $22.4B
Long-Term Investments $4B $4.1B $5.2B $4.4B $4B
Goodwill $8.8B $8.9B $8.8B $8.6B $8.6B
Other Intangibles $3.8B $3.4B $2.9B $2.4B $2.1B
Other Long-Term Assets $818M $1.2B $1.5B $1.4B $1.3B
Total Assets $60.5B $61.5B $63B $60.6B $58B
 
Accounts Payable $3.9B $3.8B $5.6B $4.9B $4.5B
Accrued Expenses $2.8B $3.8B $3.5B $2.8B $2.7B
Current Portion Of Long-Term Debt $435M $460M $231M $362M $117M
Current Portion Of Capital Lease Obligations $421M $416M $314M $287M $329M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.7B $11.1B $13.2B $11.3B $10B
 
Long-Term Debt $16B $16B $13.4B $13.9B $14B
Capital Leases -- -- -- -- --
Total Liabilities $46.4B $48.5B $44.3B $39.4B $38.9B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$10.2B -$10.9B -$9B -$7.1B -$7.7B
Common Equity $13.5B $12.4B $18.2B $20.7B $18.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $553M $570M $574M $529M $501M
Total Equity $14.1B $13B $18.7B $21.2B $19.1B
 
Total Liabilities and Equity $60.5B $61.5B $63B $60.6B $58B
Cash and Short Terms $2.4B $5.1B $3B $3.9B $3B
Total Debt $17B $16.6B $13.8B $14.6B $14.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $4.5B $2.9B $2.2B $3.1B $2.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $4.7B $6.8B $6.4B $5.3B $5.4B
Inventory $5.6B $7.1B $7.6B $6.2B $6.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $559M $962M $1.5B $1.6B $1B
Total Current Assets $17.8B $20.4B $19.8B $18.3B $18B
 
Property Plant And Equipment $22.2B $21.4B $21.3B $21.8B $23.4B
Long-Term Investments $3.5B $5B $4.5B $4.2B $4.2B
Goodwill $8.9B $8.8B $8.5B $8.6B $8.7B
Other Intangibles $3.4B $3B $2.5B $2.1B $1.8B
Other Long-Term Assets $1.2B $1.4B $1.4B $1.4B $1.3B
Total Assets $59.9B $61.7B $59.6B $58.3B $59.4B
 
Accounts Payable $3.4B $4.6B $5B $4.3B $5.1B
Accrued Expenses $3.4B $3.7B $3.3B $2.9B $2.8B
Current Portion Of Long-Term Debt $347M $291M $364M $110M $296M
Current Portion Of Capital Lease Obligations $405M $413M $277M $325M $316M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.2B $12.8B $12.3B $10.2B $10.8B
 
Long-Term Debt $16.7B $14B $12.9B $14.6B $16.2B
Capital Leases -- -- -- -- --
Total Liabilities $47B $44.7B $40.9B $38.2B $40.5B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$9.9B -$9.7B -$9.6B -$7.3B -$7.5B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $578M $589M $512M $513M $530M
Total Equity $12.9B $17B $18.6B $20.1B $18.8B
 
Total Liabilities and Equity $59.9B $61.7B $59.6B $58.3B $59.4B
Cash and Short Terms $4.5B $2.9B $2.2B $3.1B $2.9B
Total Debt $17.4B $14.6B $13.5B $14.9B $16.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$1.3B $1.3B $6.4B $4.6B $660M
Depreciation & Amoritzation $2.9B $2.9B $2.8B $2.8B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.3B $171M -$2.1B $1.2B $1.2B
Change in Inventories $668M $515M -$1.8B $347M $844M
Cash From Operations $5.9B $6.2B $7B $7.5B $5.2B
 
Capital Expenditures $2B $1.4B $2.3B $2.1B $2.5B
Cash Acquisitions -$638M -$333M -- -$137M $58M
Cash From Investing -$2.2B -$841M -$2.9B -$3B -$2.9B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.1B -$2.1B -$2B -$2B
Special Dividend Paid
Long-Term Debt Issued $2.6B $4.8B $253M $1.9B $104M
Long-Term Debt Repaid -$5.6B -$5.2B -$2.9B -$1B -$695M
Repurchase of Common Stock -$500M -$125M -$1B -$2.3B -$625M
Other Financing Activities $1.4B -$264M -$622M -$142M -$115M
Cash From Financing -$4.1B -$2.8B -$6.1B -$3.4B -$3.1B
 
Beginning Cash (CF) $2.8B $2.4B $5.1B $3B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$357M $2.6B -$2B $1.1B -$847M
Ending Cash (CF) $2.4B $5.1B $3B $3.9B $3B
 
Levered Free Cash Flow $4B $4.8B $4.7B $5.4B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1M $1.7B $760M $327M $240M
Depreciation & Amoritzation $724M $725M $668M $657M $741M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$357M -$319M $1.1B $209M -$333M
Change in Inventories $158M -$224M $654M $276M -$293M
Cash From Operations $1.8B $2.7B $1.9B $1.7B $800M
 
Capital Expenditures $419M $415M $508M $648M $857M
Cash Acquisitions -$44M -- -$36M -$2M -$21M
Cash From Investing -$82M -$767M -$576M -$1B -$691M
 
Dividends Paid (Ex Special Dividend) -$518M -$518M -$493M -$492M -$490M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2B $99M -$75M $21M $95M
Long-Term Debt Repaid -$2.3B -$1.2B -$30M $98M -$108M
Repurchase of Common Stock -- -$400M -$800M -$125M -$94M
Other Financing Activities -$76M -$448M -$21M -$7M $3M
Cash From Financing -$930M -$2.5B -$1.4B -$497M -$594M
 
Beginning Cash (CF) $3.7B $3.5B $2.4B $2.9B $3.3B
Foreign Exchange Rate Adjustment $70M -$45M -$99M -$32M $87M
Additions / Reductions $755M -$520M -$53M $149M -$485M
Ending Cash (CF) $4.5B $2.9B $2.2B $3.1B $2.9B
 
Levered Free Cash Flow $1.3B $2.3B $1.4B $1B -$57M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.3B $5.9B $5.8B $1.4B $1.1B
Depreciation & Amoritzation $2.9B $2.9B $2.8B $2.6B $2.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $598M -$2.4B $413M $1.2B -$22M
Change in Inventories $772M -$1.6B -$520M $1.4B -$609M
Cash From Operations $6.5B $6.1B $8B $5.6B $3.8B
 
Capital Expenditures $1.7B $1.4B $2.5B $2.5B $3.1B
Cash Acquisitions -$585M -$53M -$58M -$20M -$26M
Cash From Investing -$1.2B -$1.8B -$2.7B -$3.5B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.1B -$2B -$2B -$2B
Special Dividend Paid
Long-Term Debt Issued $5.1B $262M $168M $1.8B $1.6B
Long-Term Debt Repaid -$6.1B -$3.2B -$1.2B -$526M -$509M
Repurchase of Common Stock -$219M -$600M -$2.6B -$625M -$619M
Other Financing Activities -$511M -$626M -$124M -$143M -$102M
Cash From Financing -$3.6B -$5.9B -$5.6B -$1.3B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B -$1.6B -$356M $889M -$216M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.9B $4.6B $5.5B $3.1B $691M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $40M $4.6B $4B $755M $1.2B
Depreciation & Amoritzation $2.1B $2.2B $2.1B $2B $2.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $339M -$2.2B $323M $365M -$818M
Change in Inventories $587M -$1.5B -$254M $777M -$676M
Cash From Operations $4.6B $4.4B $5.4B $3.5B $2.1B
 
Capital Expenditures $1.1B $1.1B $1.3B $1.7B $2.3B
Cash Acquisitions -$280M -- -$58M $59M -$25M
Cash From Investing -$616M -$1.5B -$1.3B -$1.8B -$1.5B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.6B -$1.5B -$1.5B -$1.5B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8B $239M $154M $76M $1.6B
Long-Term Debt Repaid -$4.8B -$2.7B -$971M -$477M -$291M
Repurchase of Common Stock -$125M -$600M -$2.2B -$500M -$494M
Other Financing Activities -$220M -$582M -$84M -$85M -$72M
Cash From Financing -$1.8B -$5B -$4.5B -$2.4B -$723M
 
Beginning Cash (CF) $9.7B $12.7B $8.5B $10.2B $10.1B
Foreign Exchange Rate Adjustment $4M -$57M -$261M -$130M $18M
Additions / Reductions $2.2B -$2.1B -$455M -$710M -$79M
Ending Cash (CF) $11.9B $10.5B $7.7B $9.3B $9.9B
 
Levered Free Cash Flow $3.5B $3.3B $4.1B $1.8B -$194M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock