Financhill
Sell
26

DOW Quote, Financials, Valuation and Earnings

Last price:
$29.44
Seasonality move :
-4.99%
Day range:
$28.66 - $29.74
52-week range:
$25.06 - $60.19
Dividend yield:
9.58%
P/E ratio:
73.10x
P/S ratio:
0.48x
P/B ratio:
1.23x
Volume:
7.8M
Avg. volume:
10.9M
1-year change:
-50.14%
Market cap:
$20.7B
Revenue:
$43B
EPS (TTM):
$0.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.5B $55B $56.9B $44.6B $43B
Revenue Growth (YoY) -10.27% 42.62% 3.52% -21.58% -3.72%
 
Cost of Revenues $33.3B $44.2B $48.3B $39.7B $38.4B
Gross Profit $5.2B $10.8B $8.6B $4.9B $4.6B
Gross Profit Margin 13.48% 19.61% 15.05% 10.94% 10.72%
 
R&D Expenses $768M $857M $851M $829M $810M
Selling, General & Admin $1.5B $1.6B $1.7B $1.6B $1.6B
Other Inc / (Exp) $304M $934M $877M -$927M $306M
Operating Expenses $2.6B $2.9B $2.9B $2.8B $2.7B
Operating Income $2.6B $7.9B $5.7B $2.1B $1.9B
 
Net Interest Expenses $789M $676M $489M $517M $611M
EBT. Incl. Unusual Items $2.1B $8.1B $6.1B $656M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $777M $1.7B $1.5B -$4M $399M
Net Income to Company $1.3B $6.4B $4.6B $660M $1.2B
 
Minority Interest in Earnings -$69M -$94M -$58M -$71M -$85M
Net Income to Common Excl Extra Items $1.2B $6.3B $4.6B $589M $1.1B
 
Basic EPS (Cont. Ops) $1.64 $8.44 $6.32 $0.82 $1.57
Diluted EPS (Cont. Ops) $1.64 $8.38 $6.28 $0.82 $1.57
Weighted Average Basic Share $740.5M $743.6M $721M $705.7M $703.8M
Weighted Average Diluted Share $742.3M $749M $725.6M $709M $705.1M
 
EBITDA $5.8B $11.7B $9.5B $4B $5.3B
EBIT $2.9B $8.9B $6.8B $1.4B $2.4B
 
Revenue (Reported) $38.5B $55B $56.9B $44.6B $43B
Operating Income (Reported) $2.6B $7.9B $5.7B $2.1B $1.9B
Operating Income (Adjusted) $2.9B $8.9B $6.8B $1.4B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $15.3B $11.9B $10.8B $10.4B
Revenue Growth (YoY) 21.62% 28.46% -22.36% -9.16% -3.1%
 
Cost of Revenues $10.1B $12.4B $10.6B $9.5B $9.8B
Gross Profit $1.8B $2.9B $1.2B $1.3B $671M
Gross Profit Margin 15.32% 18.75% 10.31% 11.86% 6.43%
 
R&D Expenses $194M $218M $214M $204M $200M
Selling, General & Admin $366M $498M $428M $442M $366M
Other Inc / (Exp) $352M $136M -$510M $33M -$215M
Operating Expenses $661M $804M $723M $727M $642M
Operating Income $1.2B $2.1B $499M $550M $29M
 
Net Interest Expenses $188M $139M $109M $134M $188M
EBT. Incl. Unusual Items $1.3B $2.1B -$120M $449M -$374M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $317M $503M -$47M -$89M -$84M
Net Income to Company $1B $1.6B -$73M $538M -$290M
 
Minority Interest in Earnings -$15M $17M -$20M -$22M -$17M
Net Income to Common Excl Extra Items $991M $1.6B -$93M $516M -$307M
 
Basic EPS (Cont. Ops) $1.32 $2.12 -$0.13 $0.73 -$0.44
Diluted EPS (Cont. Ops) $1.32 $2.11 -$0.13 $0.73 -$0.44
Weighted Average Basic Share $744.8M $734.6M $708.2M $704.5M $706.9M
Weighted Average Diluted Share $749.8M $739.8M $708.2M $705.5M $706.9M
 
EBITDA $2.2B $3B $713M $1.4B $556M
EBIT $1.5B $2.2B $65M $648M -$158M
 
Revenue (Reported) $11.9B $15.3B $11.9B $10.8B $10.4B
Operating Income (Reported) $1.2B $2.1B $499M $550M $29M
Operating Income (Adjusted) $1.5B $2.2B $65M $648M -$158M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $40.7B $58.4B $53.5B $43.5B $42.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.2B $46.5B $46.6B $38.6B $38.6B
Gross Profit $5.5B $11.8B $6.9B $4.9B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $783M $881M $847M $819M $806M
Selling, General & Admin $1.5B $1.8B $1.6B $1.6B $1.5B
Other Inc / (Exp) $987M $718M $231M -$384M $58M
Operating Expenses $2.7B $3B $2.8B $2.8B $2.6B
Operating Income $2.8B $8.8B $4.1B $2.2B $1.4B
 
Net Interest Expenses $777M $627M $459M $542M $665M
EBT. Incl. Unusual Items $3B $8.9B $3.9B $1.2B $777M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $956M $1.9B $900M -$46M $404M
Net Income to Company $2B $7B $3B $1.3B $373M
 
Minority Interest in Earnings -$65M -$62M -$95M -$73M -$80M
Net Income to Common Excl Extra Items $2B $6.9B $2.9B $1.2B $293M
 
Basic EPS (Cont. Ops) $2.63 $9.24 $4.04 $1.69 $0.40
Diluted EPS (Cont. Ops) $2.62 $9.17 $4.00 $1.68 $0.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.7B $12.5B $7.2B $4.7B $4.5B
EBIT $3.8B $9.6B $4.6B $2B $1.6B
 
Revenue (Reported) $40.7B $58.4B $53.5B $43.5B $42.6B
Operating Income (Reported) $2.8B $8.8B $4.1B $2.2B $1.4B
Operating Income (Adjusted) $3.8B $9.6B $4.6B $2B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $15.3B $11.9B $10.8B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1B $12.4B $10.6B $9.5B $9.8B
Gross Profit $1.8B $2.9B $1.2B $1.3B $671M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $194M $218M $214M $204M $200M
Selling, General & Admin $366M $498M $428M $442M $366M
Other Inc / (Exp) $352M $136M -$510M $33M -$215M
Operating Expenses $661M $804M $723M $727M $642M
Operating Income $1.2B $2.1B $499M $550M $29M
 
Net Interest Expenses $188M $139M $109M $134M $188M
EBT. Incl. Unusual Items $1.3B $2.1B -$120M $449M -$374M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $317M $503M -$47M -$89M -$84M
Net Income to Company $1B $1.6B -$73M $538M -$290M
 
Minority Interest in Earnings -$15M $17M -$20M -$22M -$17M
Net Income to Common Excl Extra Items $991M $1.6B -$93M $516M -$307M
 
Basic EPS (Cont. Ops) $1.32 $2.12 -$0.13 $0.73 -$0.44
Diluted EPS (Cont. Ops) $1.32 $2.11 -$0.13 $0.73 -$0.44
Weighted Average Basic Share $744.8M $734.6M $708.2M $704.5M $706.9M
Weighted Average Diluted Share $749.8M $739.8M $708.2M $705.5M $706.9M
 
EBITDA $2.2B $3B $713M $1.4B $556M
EBIT $1.5B $2.2B $65M $648M -$158M
 
Revenue (Reported) $11.9B $15.3B $11.9B $10.8B $10.4B
Operating Income (Reported) $1.2B $2.1B $499M $550M $29M
Operating Income (Adjusted) $1.5B $2.2B $65M $648M -$158M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1B $3B $3.9B $3B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.1B $6.8B $5.6B $4.7B $4.8B
Inventory $5.7B $7.4B $7B $6.1B $6.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $889M $934M $1.8B $1.9B $993M
Total Current Assets $19.1B $20.8B $20.5B $17.6B $16.6B
 
Property Plant And Equipment $22.1B $22B $21.7B $22.4B $23.3B
Long-Term Investments $4.1B $5.2B $4.4B $4B $4.3B
Goodwill $8.9B $8.8B $8.6B $8.6B $8.6B
Other Intangibles $3.4B $2.9B $2.4B $2.1B $1.7B
Other Long-Term Assets $1.2B $1.5B $1.4B $1.3B $1.2B
Total Assets $61.5B $63B $60.6B $58B $57.3B
 
Accounts Payable $3.8B $5.6B $4.9B $4.5B $4.8B
Accrued Expenses $3.8B $3.5B $2.8B $2.7B $2.5B
Current Portion Of Long-Term Debt $460M $231M $362M $117M $497M
Current Portion Of Capital Lease Obligations $416M $314M $287M $329M $318M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.1B $13.2B $11.3B $10B $10.3B
 
Long-Term Debt $16B $13.4B $13.9B $14B $14.8B
Capital Leases -- -- -- -- --
Total Liabilities $48.5B $44.3B $39.4B $38.9B $39.5B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$10.9B -$9B -$7.1B -$7.7B -$8.1B
Common Equity $12.4B $18.2B $20.7B $18.6B $17.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $570M $574M $529M $501M $496M
Total Equity $13B $18.7B $21.2B $19.1B $17.9B
 
Total Liabilities and Equity $61.5B $63B $60.6B $58B $57.3B
Cash and Short Terms $5.1B $3B $3.9B $3B $2.2B
Total Debt $16.6B $13.8B $14.6B $14.2B $15.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.1B $3.1B $3.3B $3.7B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.6B $7.4B $5.7B $5.2B $4.9B
Inventory $6.2B $7.8B $6.8B $6.4B $6.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $608M $1.3B $1.4B $1.3B $914M
Total Current Assets $19.2B $22.2B $19.4B $18.4B $16.3B
 
Property Plant And Equipment $21.7B $21.7B $21.6B $22.6B $23.7B
Long-Term Investments $4.1B $4.9B $4.3B $4.1B $4.1B
Goodwill $8.8B $8.7B $8.7B $8.6B $8.6B
Other Intangibles $3.2B $2.8B $2.3B $2B $1.7B
Other Long-Term Assets $1.3B $1.5B $1.4B $1.3B $1.3B
Total Assets $60.4B $63.3B $59.3B $58.8B $57.5B
 
Accounts Payable $4.2B $5.8B $4.6B $4.9B $4.9B
Accrued Expenses $3.4B $3.2B $2.8B $2.5B $2.7B
Current Portion Of Long-Term Debt $492M $355M $247M $118M $502M
Current Portion Of Capital Lease Obligations $405M $306M $304M $324M $330M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.4B $13.1B $10.5B $10.2B $10.6B
 
Long-Term Debt $16.2B $14.1B $14.7B $16.2B $14.9B
Capital Leases -- -- -- -- --
Total Liabilities $45.9B $43.9B $38.6B $39.9B $40.2B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$9.9B -$8.8B -$7.1B -$7.8B -$8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $560M $545M $534M $492M $507M
Total Equity $14.6B $19.4B $20.7B $18.9B $17.3B
 
Total Liabilities and Equity $60.4B $63.3B $59.3B $58.8B $57.5B
Cash and Short Terms $4.1B $3.1B $3.3B $3.7B $1.5B
Total Debt $16.8B $14.6B $15.3B $16.3B $15.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $6.4B $4.6B $660M $1.2B
Depreciation & Amoritzation $2.9B $2.8B $2.8B $2.6B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $171M -$2.1B $1.2B $1.2B -$224M
Change in Inventories $515M -$1.8B $347M $844M -$529M
Cash From Operations $6.2B $7B $7.5B $5.2B $2.9B
 
Capital Expenditures $1.4B $2.3B $2.1B $2.5B $3.1B
Cash Acquisitions -$333M -- -$137M $58M -$28M
Cash From Investing -$841M -$2.9B -$3B -$2.9B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.1B -$2B -$2B -$2B
Special Dividend Paid
Long-Term Debt Issued $4.8B $253M $1.9B $104M $1.6B
Long-Term Debt Repaid -$5.2B -$2.9B -$1B -$695M -$345M
Repurchase of Common Stock -$125M -$1B -$2.3B -$625M -$494M
Other Financing Activities -$264M -$622M -$142M -$115M -$139M
Cash From Financing -$2.8B -$6.1B -$3.4B -$3.1B -$1.2B
 
Beginning Cash (CF) $2.4B $5.1B $3B $3.9B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B -$2B $1.1B -$847M -$622M
Ending Cash (CF) $5.1B $3B $3.9B $3B $2.2B
 
Levered Free Cash Flow $4.8B $4.7B $5.4B $2.7B -$151M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $1.6B -$73M $538M -$290M
Depreciation & Amoritzation $717M $752M $648M $720M $714M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$866M -$741M -$68M -$600M -$301M
Change in Inventories -$478M -$443M $163M -$297M -$221M
Cash From Operations -$291M $1.6B $535M $464M $91M
 
Capital Expenditures $291M $317M $465M $714M $685M
Cash Acquisitions -- $5M -- -$2M -$3M
Cash From Investing -$13M -$367M -$150M -$271M -$401M
 
Dividends Paid (Ex Special Dividend) -$521M -$513M -$496M -$493M -$494M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M $16M $13M $1.4B $1B
Long-Term Debt Repaid -$211M -$60M -$247M -$113M -$964M
Repurchase of Common Stock -- -$600M -$125M -$200M --
Other Financing Activities -$19M $105M -$54M -$58M -$87M
Cash From Financing -$595M -$1B -$854M $566M -$521M
 
Beginning Cash (CF) $5.1B $3B $3.9B $3B $2.3B
Foreign Exchange Rate Adjustment -$48M -$45M -$41M -$54M $123M
Additions / Reductions -$899M $219M -$469M $759M -$831M
Ending Cash (CF) $4.1B $3.1B $3.3B $3.7B $1.5B
 
Levered Free Cash Flow -$582M $1.3B $70M -$250M -$594M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2B $7B $3B $1.3B $373M
Depreciation & Amoritzation $2.9B $2.9B $2.7B $2.7B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$823M -$2B $1.9B $629M $75M
Change in Inventories $148M -$1.7B $953M $384M -$453M
Cash From Operations $4.7B $8.9B $6.4B $5.1B $2.5B
 
Capital Expenditures $1.3B $2.4B $2.2B $2.7B $3B
Cash Acquisitions -$219M $5M -$142M $56M -$29M
Cash From Investing -$701M -$3.3B -$2.8B -$3B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.1B -$2B -$2B -$2B
Special Dividend Paid
Long-Term Debt Issued $1.6B $240M $1.9B $1.5B $1.2B
Long-Term Debt Repaid -$3.2B -$2.8B -$1.2B -$561M -$1.2B
Repurchase of Common Stock -- -$1.6B -$1.9B -$700M -$294M
Other Financing Activities -$163M -$498M -$301M -$119M -$168M
Cash From Financing -$3.6B -$6.5B -$3.2B -$1.7B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $371M -$858M $456M $381M -$2.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.4B $6.6B $4.2B $2.4B -$495M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $1.6B -$73M $538M -$290M
Depreciation & Amoritzation $717M $752M $648M $720M $714M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$866M -$741M -$68M -$600M -$301M
Change in Inventories -$478M -$443M $163M -$297M -$221M
Cash From Operations -$291M $1.6B $535M $464M $91M
 
Capital Expenditures $291M $317M $465M $714M $685M
Cash Acquisitions -- $5M -- -$2M -$3M
Cash From Investing -$13M -$367M -$150M -$271M -$401M
 
Dividends Paid (Ex Special Dividend) -$521M -$513M -$496M -$493M -$494M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M $16M $13M $1.4B $1B
Long-Term Debt Repaid -$211M -$60M -$247M -$113M -$964M
Repurchase of Common Stock -- -$600M -$125M -$200M --
Other Financing Activities -$19M $105M -$54M -$58M -$87M
Cash From Financing -$595M -$1B -$854M $566M -$521M
 
Beginning Cash (CF) $5.1B $3B $3.9B $3B $2.3B
Foreign Exchange Rate Adjustment -$48M -$45M -$41M -$54M $123M
Additions / Reductions -$899M $219M -$469M $759M -$831M
Ending Cash (CF) $4.1B $3.1B $3.3B $3.7B $1.5B
 
Levered Free Cash Flow -$582M $1.3B $70M -$250M -$594M

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock