Financhill
Sell
32

DVN Quote, Financials, Valuation and Earnings

Last price:
$37.51
Seasonality move :
12.35%
Day range:
$37.35 - $38.65
52-week range:
$30.39 - $55.09
Dividend yield:
3.87%
P/E ratio:
8.22x
P/S ratio:
1.49x
P/B ratio:
1.68x
Volume:
10.8M
Avg. volume:
9.7M
1-year change:
-15.01%
Market cap:
$24.3B
Revenue:
$15.9B
EPS (TTM):
$4.56
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $12.2B $19.2B $15.3B $15.9B
Revenue Growth (YoY) -22.38% 152.82% 57.05% -20.4% 4.47%
 
Cost of Revenues $4.4B $8.5B $10.8B $9.9B $11.2B
Gross Profit $392M $3.7B $8.4B $5.4B $4.7B
Gross Profit Margin 8.12% 30.14% 43.66% 35.18% 29.55%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $338M $391M $395M $408M $500M
Other Inc / (Exp) -$2.7B $11M $164M $21M -$68M
Operating Expenses $525M $433M $449M $457M $567M
Operating Income -$133M $3.2B $7.9B $4.9B $4.1B
 
Net Interest Expenses $270M $359M $309M $308M $363M
EBT. Incl. Unusual Items -$3.1B $2.9B $7.8B $4.6B $3.7B
Earnings of Discontinued Ops. -$128M -- -- -- --
Income Tax Expense -$547M $65M $1.7B $841M $770M
Net Income to Company -$2.7B $2.8B $6B $3.8B $2.9B
 
Minority Interest in Earnings -$9M -$20M -$22M -$35M -$51M
Net Income to Common Excl Extra Items -$2.7B $2.8B $6B $3.7B $2.9B
 
Basic EPS (Cont. Ops) -$7.12 $4.20 $9.15 $5.86 $4.58
Diluted EPS (Cont. Ops) -$7.12 $4.19 $9.12 $5.84 $4.56
Weighted Average Basic Share $377M $663M $651M $639M $632M
Weighted Average Diluted Share $377M $665M $653M $642M $634M
 
EBITDA -$1.5B $5.4B $10.4B $7.5B $7.4B
EBIT -$2.8B $3.3B $8.1B $5B $4.1B
 
Revenue (Reported) $4.8B $12.2B $19.2B $15.3B $15.9B
Operating Income (Reported) -$133M $3.2B $7.9B $4.9B $4.1B
Operating Income (Adjusted) -$2.8B $3.3B $8.1B $5B $4.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $4.3B $4.3B $4.1B $4.4B
Revenue Growth (YoY) -19.45% 233.83% 0.61% -3.58% 6.22%
 
Cost of Revenues $1.2B $2.4B $2.6B $2.5B $3.3B
Gross Profit $90M $1.8B $1.7B $1.6B $1.1B
Gross Profit Margin 7.03% 42.71% 40.2% 39.64% 26.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $82M $95M $122M $111M $155M
Other Inc / (Exp) -$24M $30M $40M $8M $20M
Operating Expenses $106M $107M $142M $144M $206M
Operating Income -$16M $1.7B $1.6B $1.5B $943M
 
Net Interest Expenses $70M $86M $73M $77M $123M
EBT. Incl. Unusual Items -$110M $1.7B $1.6B $1.4B $840M
Earnings of Discontinued Ops. -$25M -- -- -- --
Income Tax Expense -$37M $150M $349M $269M $187M
Net Income to Company -$98M $1.5B $1.2B $1.2B $653M
 
Minority Interest in Earnings -$4M -$6M -$3M -$9M -$14M
Net Income to Common Excl Extra Items -$102M $1.5B $1.2B $1.2B $639M
 
Basic EPS (Cont. Ops) -$0.27 $2.24 $1.84 $1.81 $0.98
Diluted EPS (Cont. Ops) -$0.27 $2.23 $1.83 $1.81 $0.98
Weighted Average Basic Share $377M $660M $648M $636M $650M
Weighted Average Diluted Share $377M $662M $650M $639M $652M
 
EBITDA $255M $2.3B $2.3B $2.2B $1.9B
EBIT -$46M $1.8B $1.6B $1.5B $968M
 
Revenue (Reported) $1.3B $4.3B $4.3B $4.1B $4.4B
Operating Income (Reported) -$16M $1.7B $1.6B $1.5B $943M
Operating Income (Adjusted) -$46M $1.8B $1.6B $1.5B $968M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.8B $12.2B $19.2B $15.3B $15.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.9B $8.5B $10.8B $9.9B $11.2B
Gross Profit $970M $3.7B $8.4B $5.4B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $916M $391M $395M $408M $500M
Other Inc / (Exp) -$2.7B $11M $164M $21M -$68M
Operating Expenses $1.1B $433M $449M $457M $567M
Operating Income -$133M $3.2B $7.9B $4.9B $4.1B
 
Net Interest Expenses $270M $359M $309M $308M $363M
EBT. Incl. Unusual Items -$3.1B $2.9B $7.8B $4.6B $3.7B
Earnings of Discontinued Ops. -$128M -- -- -- --
Income Tax Expense -$547M $65M $1.7B $841M $770M
Net Income to Company -$2.7B $2.8B $6B $3.8B $2.9B
 
Minority Interest in Earnings -$9M -$20M -$22M -$35M -$51M
Net Income to Common Excl Extra Items -$2.7B $2.8B $6B $3.7B $2.9B
 
Basic EPS (Cont. Ops) -$7.12 $4.19 $9.15 $5.85 $4.59
Diluted EPS (Cont. Ops) -$7.12 $4.17 $9.12 $5.83 $4.56
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$1.5B $5.4B $10.4B $7.5B $7.4B
EBIT -$2.8B $3.3B $8.1B $5B $4.1B
 
Revenue (Reported) $4.8B $12.2B $19.2B $15.3B $15.9B
Operating Income (Reported) -$133M $3.2B $7.9B $4.9B $4.1B
Operating Income (Adjusted) -$2.8B $3.3B $8.1B $5B $4.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.2B $19.2B $15.3B $15.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.5B $10.8B $9.9B $11.2B --
Gross Profit $3.7B $8.4B $5.4B $4.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $391M $395M $408M $500M --
Other Inc / (Exp) $11M $164M $21M -$68M --
Operating Expenses $433M $449M $457M $567M --
Operating Income $3.2B $7.9B $4.9B $4.1B --
 
Net Interest Expenses $359M $309M $308M $363M --
EBT. Incl. Unusual Items $2.9B $7.8B $4.6B $3.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $65M $1.7B $841M $770M --
Net Income to Company $2.8B $6B $3.8B $2.9B --
 
Minority Interest in Earnings -$20M -$22M -$35M -$51M --
Net Income to Common Excl Extra Items $2.8B $6B $3.7B $2.9B --
 
Basic EPS (Cont. Ops) $4.19 $9.15 $5.85 $4.59 --
Diluted EPS (Cont. Ops) $4.17 $9.12 $5.83 $4.56 --
Weighted Average Basic Share $2.7B $2.6B $2.6B $2.5B --
Weighted Average Diluted Share $2.7B $2.6B $2.6B $2.5B --
 
EBITDA $5.4B $10.4B $7.5B $7.4B --
EBIT $3.3B $8.1B $5B $4.1B --
 
Revenue (Reported) $12.2B $19.2B $15.3B $15.9B --
Operating Income (Reported) $3.2B $7.9B $4.9B $4.1B --
Operating Income (Adjusted) $3.3B $8.1B $5B $4.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $2.1B $1.5B $875M $846M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $601M $1.5B $1.8B $1.6B $2B
Inventory -- $114M $201M $249M $294M
Prepaid Expenses -- -- -- -- --
Other Current Assets $248M $321M $469M $460M $315M
Total Current Assets $3.3B $4.2B $3.9B $3.2B $3.4B
 
Property Plant And Equipment $5.6B $15.2B $18.3B $19.6B $25.3B
Long-Term Investments $12M $402M $440M $666M $727M
Goodwill $753M $753M $753M $753M $753M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $271M $378M $307M $319M $268M
Total Assets $9.9B $21B $23.7B $24.5B $30.5B
 
Accounts Payable $242M $500M $859M $760M $806M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $251M $483M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $536M $1.1B $489M $484M $586M
Total Current Liabilities $1.4B $3.1B $3.1B $2.9B $3.3B
 
Long-Term Debt $4.3B $6.5B $6.2B $5.7B $8.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $11.6B $12.4B $12.3B $15.8B
 
Common Stock $38M $66M $65M $64M $65M
Other Common Equity Adj -$127M -$132M -$116M -$124M -$122M
Common Equity $2.9B $9.3B $11.2B $12.1B $14.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $134M $137M $129M $156M $208M
Total Equity $3B $9.4B $11.3B $12.2B $14.7B
 
Total Liabilities and Equity $9.9B $21B $23.7B $24.5B $30.5B
Cash and Short Terms $2B $2.1B $1.5B $875M $846M
Total Debt $4.3B $6.5B $6.4B $6.2B $8.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2B $2.1B $1.5B $875M $846M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $601M $1.5B $1.8B $1.6B $2B
Inventory -- $114M $201M $249M $294M
Prepaid Expenses -- -- -- -- --
Other Current Assets $248M $321M $469M $460M $315M
Total Current Assets $3.3B $4.2B $3.9B $3.2B $3.4B
 
Property Plant And Equipment $5.6B $15.2B $18.3B $19.6B $25.3B
Long-Term Investments $12M $402M $440M $666M $727M
Goodwill $753M $753M $753M $753M $753M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $271M $378M $307M $319M $268M
Total Assets $9.9B $21B $23.7B $24.5B $30.5B
 
Accounts Payable $242M $500M $859M $760M $806M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $251M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $536M $1.1B $489M $484M $586M
Total Current Liabilities $1.4B $3.1B $3.1B $2.9B $3.3B
 
Long-Term Debt $4.3B $6.5B $6.2B $5.7B $8.4B
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $11.6B $12.4B $12.3B $15.8B
 
Common Stock $38M $66M $65M $64M $65M
Other Common Equity Adj -$127M -$132M -$116M -$124M -$122M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $134M $137M $129M $156M $208M
Total Equity $3B $9.4B $11.3B $12.2B $14.7B
 
Total Liabilities and Equity $9.9B $21B $23.7B $24.5B $30.5B
Cash and Short Terms $2B $2.1B $1.5B $875M $846M
Total Debt $4.3B $6.5B $6.4B $6.2B $8.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.7B $2.8B $6B $3.8B $2.9B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $88M $99M $88M $93M $99M
Change in Accounts Receivable $104M -$526M -$142M $191M -$170M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $4.9B $8.5B $6.5B $6.6B
 
Capital Expenditures $1.2B $2B $5.1B $3.9B $7.5B
Cash Acquisitions -- $344M -- -- $147M
Cash From Investing -$646M -$1.6B -$5.1B -$3.9B -$7.3B
 
Dividends Paid (Ex Special Dividend) -$257M -$1.3B -$3.4B -$1.9B -$937M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $3.2B
Long-Term Debt Repaid -- -$1.2B -- -$242M -$472M
Repurchase of Common Stock -$38M -$589M -$718M -$979M -$1.1B
Other Financing Activities -$11M -$145M -$116M -$105M -$47M
Cash From Financing -$306M -$3.3B -$4.2B -$3.2B $706M
 
Beginning Cash (CF) $1.8B $2.2B $2.3B $1.5B $875M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $402M $33M -$806M -$582M -$26M
Ending Cash (CF) $2.2B $2.3B $1.5B $875M $846M
 
Levered Free Cash Flow $193M $2.9B $3.4B $2.6B -$853M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$98M $1.5B $1.2B $1.2B $653M
Depreciation & Amoritzation -- -- -- -$68M -$71M
Stock-Based Compensation $18M $19M $23M $23M $24M
Change in Accounts Receivable $104M -$31M $297M $277M -$196M
Change in Inventories -- -- -- -- --
Cash From Operations $377M $1.6B $1.9B $1.7B $1.7B
 
Capital Expenditures $220M $515M $821M $920M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing $95M -$518M -$829M -$910M -$1B
 
Dividends Paid (Ex Special Dividend) -$138M -$554M -$875M -$488M -$143M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -$589M -$57M -$234M -$301M
Other Financing Activities $4M -$6M -$8M $6M -$6M
Cash From Financing -$134M -$1.1B -$940M -$716M -$450M
 
Beginning Cash (CF) $1.9B $2.3B $1.3B $761M $676M
Foreign Exchange Rate Adjustment $2M $1M $2M $3M -$1M
Additions / Reductions $338M -$51M $142M $111M $171M
Ending Cash (CF) $2.2B $2.3B $1.5B $875M $846M
 
Levered Free Cash Flow $157M $1.1B $1.1B $817M $622M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.7B $2.8B $6B $3.8B $2.9B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $88M $99M $88M $93M $99M
Change in Accounts Receivable $104M -$526M -$142M $191M -$170M
Change in Inventories -- -- -- -- --
Cash From Operations $1.4B $4.9B $8.5B $6.5B $6.6B
 
Capital Expenditures $1.2B $2B $5.1B $3.9B $7.5B
Cash Acquisitions -- $344M -- -- $147M
Cash From Investing -$646M -$1.6B -$5.1B -$3.9B -$7.3B
 
Dividends Paid (Ex Special Dividend) -$257M -$1.3B -$3.4B -$1.9B -$937M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$1.2B -- -- --
Repurchase of Common Stock -$38M -$589M -$718M -$979M -$1.1B
Other Financing Activities -$11M -$145M -$116M -$105M -$47M
Cash From Financing -$306M -$3.3B -$4.2B -$3.2B $706M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $402M $33M -$806M -$582M -$26M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $193M $2.9B $3.4B $2.6B -$853M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $2.8B $6B $3.8B $2.9B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $99M $88M $93M $99M --
Change in Accounts Receivable -$526M -$142M $191M -$170M --
Change in Inventories -- -- -- -- --
Cash From Operations $4.9B $8.5B $6.5B $6.6B --
 
Capital Expenditures $2B $5.1B $3.9B $7.5B --
Cash Acquisitions $344M -- -- $147M --
Cash From Investing -$1.6B -$5.1B -$3.9B -$7.3B --
 
Dividends Paid (Ex Special Dividend) -$1.3B -$3.4B -$1.9B -$937M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $3.2B --
Long-Term Debt Repaid -$1.2B -- -$242M -$472M --
Repurchase of Common Stock -$589M -$718M -$979M -$1.1B --
Other Financing Activities -$145M -$116M -$105M -$47M --
Cash From Financing -$3.3B -$4.2B -$3.2B $706M --
 
Beginning Cash (CF) $8B $9.7B $3.6B $3.9B --
Foreign Exchange Rate Adjustment $1M -$11M $3M -$3M --
Additions / Reductions $33M -$806M -$582M -$26M --
Ending Cash (CF) $8B $8.8B $3B $3.8B --
 
Levered Free Cash Flow $2.9B $3.4B $2.6B -$853M --

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

GET BETTER TRADE IDEAS

Popular

Is Cadence Stock a Buy, Sell or Hold?
Is Cadence Stock a Buy, Sell or Hold?

Cadence Design Systems (NASDAQ:CDNS) has seen its stock move sharply…

Is PFE the Best Dividend Play in Its Industry?
Is PFE the Best Dividend Play in Its Industry?

By their inherent nature, established pharma companies face a demand…

What Is SoFi Worth?
What Is SoFi Worth?

Since SoFi’s CEO began snapping up shares of the student…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
54
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Sell
2
GLOB alert for Feb 22

Globant SA [GLOB] is down 27.81% over the past day.

Sell
42
CELH alert for Feb 22

Celsius Holdings [CELH] is up 27.77% over the past day.

Buy
60
HIMS alert for Feb 22

Hims & Hers Health [HIMS] is down 25.64% over the past day.

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

Show me the best stock