Financhill
Buy
54

DBOEY Quote, Financials, Valuation and Earnings

Last price:
$30.55
Seasonality move :
-0.19%
Day range:
$30.63 - $30.95
52-week range:
$19.28 - $33.52
Dividend yield:
1.46%
P/E ratio:
26.83x
P/S ratio:
7.38x
P/B ratio:
4.71x
Volume:
93.8K
Avg. volume:
213K
1-year change:
49.52%
Market cap:
$56.9B
Revenue:
$7.6B
EPS (TTM):
$1.15
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.2B $5.2B $5.5B $6.6B $7.6B
Revenue Growth (YoY) 14.8% 21.61% 6.74% 19.76% 15.18%
 
Cost of Revenues $1.8B $2.5B $2.4B $2.7B $3.2B
Gross Profit $2.4B $2.7B $3.2B $3.9B $4.4B
Gross Profit Margin 56.63% 51.56% 57.32% 59.17% 58.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $42.5M $53.2M $55.5M $64.2M $70.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $598.8M $695.4M $881.5M $1.2B $1.3B
Operating Income $1.8B $2B $2.3B $2.7B $3.1B
 
Net Interest Expenses $87.8M $47.3M $72.2M $84.1M $153.3M
EBT. Incl. Unusual Items $1.7B $2B $2.2B $2.7B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $460.4M $525.8M $573M $709M $756.5M
Net Income to Company $1.3B $1.5B $1.6B $1.9B $2.2B
 
Minority Interest in Earnings -$51.6M -$65.3M -$72.6M -$78.8M -$106M
Net Income to Common Excl Extra Items $1.2B $1.4B $1.6B $1.9B $2.1B
 
Basic EPS (Cont. Ops) $0.67 $0.78 $0.86 $1.01 $1.15
Diluted EPS (Cont. Ops) $0.67 $0.78 $0.86 $1.01 $1.15
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $2.2B $2.5B $2.7B $3.2B $3.7B
EBIT $1.9B $2.1B $2.3B $2.8B $3.2B
 
Revenue (Reported) $4.2B $5.2B $5.5B $6.6B $7.6B
Operating Income (Reported) $1.8B $2B $2.3B $2.7B $3.1B
Operating Income (Adjusted) $1.9B $2.1B $2.3B $2.8B $3.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.4B $1.6B $1.9B $2B
Revenue Growth (YoY) 12.53% 9.79% 13.28% 17.53% 5.36%
 
Cost of Revenues $543.6M $592.3M $609.3M $753.7M $837.7M
Gross Profit $731.8M $808M $976.9M $1.1B $1.1B
Gross Profit Margin 57.38% 57.71% 61.59% 59.57% 57.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $193.3M $167.9M $235.6M $301.1M $305.6M
Operating Income $538.5M $640.2M $741.3M $809.5M $821M
 
Net Interest Expenses $16.7M $9.9M $9.8M $45.7M $40.7M
EBT. Incl. Unusual Items $537M $666.8M $724.7M $777.4M $786.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139.5M $173.5M $194.8M $208.2M $206.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$15.1M -$21.1M -$21.5M -$28.7M -$28.4M
Net Income to Common Excl Extra Items $382.4M $472.2M $508.3M $540.5M $552.3M
 
Basic EPS (Cont. Ops) $0.21 $0.26 $0.28 $0.29 $0.30
Diluted EPS (Cont. Ops) $0.21 $0.26 $0.28 $0.29 $0.30
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $612.9M $734.9M $836.1M $937.2M $953.3M
EBIT $538.5M $640.2M $741.3M $809.5M $821M
 
Revenue (Reported) $1.3B $1.4B $1.6B $1.9B $2B
Operating Income (Reported) $538.5M $640.2M $741.3M $809.5M $821M
Operating Income (Adjusted) $538.5M $640.2M $741.3M $809.5M $821M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.4B $5.3B $5.7B $6.9B $7.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.2B $2.6B $2.5B $3B $3.5B
Gross Profit $2.2B $2.6B $3.2B $3.8B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $487.8M $567.4M $774.1M $1B $1.1B
Operating Income $1.7B $2.1B $2.4B $2.8B $3.1B
 
Net Interest Expenses $86.7M $40.6M $71.6M $119.8M $148.7M
EBT. Incl. Unusual Items $1.7B $2.2B $2.3B $2.7B $3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $450.7M $560.2M $595.5M $722.2M $754.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$51.9M -$71.1M -$72.9M -$86M -$105.7M
Net Income to Common Excl Extra Items $1.2B $1.5B $1.6B $1.9B $2.1B
 
Basic EPS (Cont. Ops) $0.66 $0.83 $0.88 $1.03 $1.15
Diluted EPS (Cont. Ops) $0.66 $0.83 $0.88 $1.03 $1.15
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $2.6B $2.8B $3.3B $3.8B
EBIT $1.8B $2.3B $2.5B $2.8B $3.2B
 
Revenue (Reported) $4.4B $5.3B $5.7B $6.9B $7.7B
Operating Income (Reported) $1.7B $2.1B $2.4B $2.8B $3.1B
Operating Income (Adjusted) $1.8B $2.3B $2.5B $2.8B $3.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.3B $1.4B $1.6B $1.9B $2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $543.6M $592.3M $609.3M $753.7M $837.7M
Gross Profit $731.8M $808M $976.9M $1.1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $193.3M $167.9M $235.6M $301.1M $305.6M
Operating Income $538.5M $640.2M $741.3M $809.5M $821M
 
Net Interest Expenses $16.7M $9.9M $9.8M $45.7M $40.7M
EBT. Incl. Unusual Items $537M $666.8M $724.7M $777.4M $786.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $139.5M $173.5M $194.8M $208.2M $206.1M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$15.1M -$21.1M -$21.5M -$28.7M -$28.4M
Net Income to Common Excl Extra Items $382.4M $472.2M $508.3M $540.5M $552.3M
 
Basic EPS (Cont. Ops) $0.21 $0.26 $0.28 $0.29 $0.30
Diluted EPS (Cont. Ops) $0.21 $0.26 $0.28 $0.29 $0.30
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $612.9M $734.9M $836.1M $937.2M $953.3M
EBIT $538.5M $640.2M $741.3M $809.5M $821M
 
Revenue (Reported) $1.3B $1.4B $1.6B $1.9B $2B
Operating Income (Reported) $538.5M $640.2M $741.3M $809.5M $821M
Operating Income (Adjusted) $538.5M $640.2M $741.3M $809.5M $821M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $4.6B $3.3B $2B $2.3B $2.5B
Short Term Investments $107.2B $122.3B $140B $153B $133.2B
Accounts Receivable, Net $758.4M $1.1B $2.5B $2B $1.3B
Inventory -- -- -- -- --
Prepaid Expenses $83.1M $105.3M $137.2M $140.3M $141.5M
Other Current Assets $13.2M $48.3M $40.9M $19.1M $23.1M
Total Current Assets $169.9B $229.2B $266.1B $236.9B $207.9B
 
Property Plant And Equipment $652.4M $672.2M $676.9M $669.4M $712.9M
Long-Term Investments -- -- -- -- --
Goodwill $4.9B $6.3B $6.3B $9.1B $8.7B
Other Intangibles $2.2B $2.9B $2.9B $4.7B $4.5B
Other Long-Term Assets $7.3M $18.9M $22.6M $315.6M $375.4M
Total Assets $187.8B $252.4B $288.4B $262.8B $231.1B
 
Accounts Payable $478M $797.5M $2.2B $1.7B $934.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $62.9M $72M $75.9M $94M $76.8M
Other Current Liabilities $519.9M $2.9B $2.3B $816.8M $1.1B
Total Current Liabilities $166.2B $228.2B $263.4B $233.7B $204.3B
 
Long-Term Debt $3.2B $3.4B $4.4B $7.8B $6.5B
Capital Leases -- -- -- -- --
Total Liabilities $179.7B $243.6B $278.7B $251.6B $219.4B
 
Common Stock $233.7M $215.1M $203.8M $210M $195.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $7.6B $8.2B $9.1B $10.7B $11.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $477M $604.9M $631.8M $484.9M $508.5M
Total Equity $8.1B $8.8B $9.7B $11.2B $11.7B
 
Total Liabilities and Equity $187.8B $252.4B $288.4B $262.8B $231.1B
Cash and Short Terms $111.8B $125.6B $142B $155.3B $135.7B
Total Debt $5.4B $6.6B $5.2B $9.1B $9.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents -- -- -- -- --
Short Term Investments $111.2B $130.7B $181.5B $190.6B $126.6B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $28.6B $31.2B $30B $31.1B $32.4B
Total Current Assets $178.6B $255B $276B $283.2B $214.5B
 
Property Plant And Equipment $719.4M $660.2M $663.9M $625.3M $717.9M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.2B $2.9B $2.9B $2.7B $2.2B
Total Assets $202.1B $278.3B $300.7B $310.7B $240.3B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $65B $123.2B $92B $28.2B $29.7B
Total Current Liabilities $176.2B $253.3B $273.1B $279.7B $210.5B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $193.7B $268.9B $290.4B $299.6B $227.7B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $565.4M $624.8M $708.1M $502.9M $555.3M
Total Equity $8.4B $9.4B $10.3B $11.1B $12.6B
 
Total Liabilities and Equity $202.1B $278.3B $300.7B $310.7B $240.3B
Cash and Short Terms $111.2B $130.7B $181.5B $190.6B $126.6B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $1.5B $1.6B $1.9B $2.2B
Depreciation & Amoritzation $301.8M $347.5M $375M $453.1M $536.6M
Stock-Based Compensation -- -- -- -- $54.8M
Change in Accounts Receivable $734.6M $2.3B -$1.6B -$1.7B $835.8M
Change in Inventories -- -- -- -- --
Cash From Operations $1.6B $1.1B $2.6B $2.8B $2.6B
 
Capital Expenditures $223.3M $244.2M $343M $290M $390.3M
Cash Acquisitions -$519.3M -$2.2B -$181.3M -$4.2B -$12.9M
Cash From Investing -$899.6M -$2.6B -$1.5B -$4.3B -$64.9M
 
Dividends Paid (Ex Special Dividend) -$607.4M -$651.5M -$619.7M -$716.1M -$755.3M
Special Dividend Paid
Long-Term Debt Issued $1.1B $4.4B $2.3B $3.4B --
Long-Term Debt Repaid -$688.5M -$2.7B -$2.5B -$182.4M -$240.6M
Repurchase of Common Stock -- -- -- -- -$322.3M
Other Financing Activities -$30.4M -$48.4M -- $138.8M --
Cash From Financing -$290.3M $945M -$1B $2.5B -$1.5B
 
Beginning Cash (CF) $2.5B $3B $2.1B $2.3B $3.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $422.7M -$544.7M $132.9M $915.1M $1.1B
Ending Cash (CF) $2.9B $2.4B $2.2B $3.2B $4.2B
 
Levered Free Cash Flow $1.4B $831.2M $2.3B $2.5B $2.2B
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Net Income to Stockholders $196.8M $230.5M $174M $308.7M $116.2M
Depreciation & Amoritzation $32.6M $39.5M $41.7M $43M $47.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $266.9M -$22.6M -$35.6M -$401.2M -$799.2M
Change in Inventories -- -- -- -- --
Cash From Operations $199.2M $224.2M $254.9M $263.1M -$807.1M
 
Capital Expenditures $54.8M $77.1M $56M $67.1M $57.3M
Cash Acquisitions $34.4M $16.5M -$6.6M -$77.3M -$765.5M
Cash From Investing -$210.3M $461.5M -$120M -$470.9M -$797M
 
Dividends Paid (Ex Special Dividend) $7.4M -$22.1M -$997.7K -$1.8M $631.9K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $799.4M $296.4M $257.1M $976.2M
Long-Term Debt Repaid $95.2K -$794.5M -$502.2M -$297.1M -$457.6M
Repurchase of Common Stock -$155.7M -$130.5M -$3.1K -- --
Other Financing Activities -$34.3K $482.6K -$21.4K -$738.9K -$12.5M
Cash From Financing -$148.2M -$145.8M -$206.7M -$42.4M $507M
 
Beginning Cash (CF) $1.1B $141.4M -$1.6M $157.6M -$658M
Foreign Exchange Rate Adjustment $4.4M -$5.2M -$2.7M $1.9M $2.3M
Additions / Reductions -$159.4M $539.9M -$71.8M -$250.3M -$1.1B
Ending Cash (CF) $916.3M $699.4M -$74.6M -$91.1M -$1.8B
 
Levered Free Cash Flow $144.4M $147.2M $198.9M $196M -$864.4M
Period Ending 2012-09-30 2013-09-30 2014-09-30 2015-09-30 2016-09-30
Net Income to Stockholders $827.4M $714.2M $913.9M $970.6M --
Depreciation & Amoritzation $128.1M $155.6M $164.6M $155.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $259.7M -$93.2M -$94.7M -$136.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $884.8M $936.6M $892.5M $1.1B --
 
Capital Expenditures $165M $190.5M $166.4M $181.3M $57.3M
Cash Acquisitions -$336.8M -$16.7M $72.3M -$45.1M -$765.5M
Cash From Investing -$1B -$519.8M $18M -$1.4B --
 
Dividends Paid (Ex Special Dividend) -$771.3M -$534.4M -$513.3M -$431.6M $631.9K
Special Dividend Paid
Long-Term Debt Issued $986.8M $3B $1.6B $2.8B --
Long-Term Debt Repaid -$626.5M -$2.9B -$1.8B -$2.3B --
Repurchase of Common Stock -$280M -$132.1M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$710.3M -$599.9M -$750.9M -$465M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$841.1M -$183.1M $159.6M -$824.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $719.7M $746.1M $726.1M $900.1M --
Period Ending 2021-07-18 2022-07-18 2023-07-18 2024-07-18
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

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

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock