Financhill
Buy
59

DD Quote, Financials, Valuation and Earnings

Last price:
$73.90
Seasonality move :
0.53%
Day range:
$72.67 - $74.40
52-week range:
$53.77 - $90.06
Dividend yield:
2.14%
P/E ratio:
40.27x
P/S ratio:
2.48x
P/B ratio:
1.36x
Volume:
1.8M
Avg. volume:
2.5M
1-year change:
-10.05%
Market cap:
$30.9B
Revenue:
$12.4B
EPS (TTM):
-$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.3B $12.6B $13B $12.1B $12.4B
Revenue Growth (YoY) -7.11% -12.36% 3.59% -7.29% 2.64%
 
Cost of Revenues $9.5B $8B $8.4B $7.8B $7.9B
Gross Profit $4.8B $4.6B $4.6B $4.2B $4.5B
Gross Profit Margin 33.69% 36.57% 35.45% 35.08% 36.39%
 
R&D Expenses $625M $557M $536M $508M $531M
Selling, General & Admin $1.7B $1.6B $1.5B $1.4B $1.6B
Other Inc / (Exp) -$3.4B $87M -$132M -$972M -$344M
Operating Expenses $3B $2.7B $2.6B $2.5B $2.7B
Operating Income $1.8B $1.9B $2B $1.7B $1.8B
 
Net Interest Expenses $660M $513M $442M $241M $293M
EBT. Incl. Unusual Items -$2.2B $1.4B $1.4B $504M $1.2B
Earnings of Discontinued Ops. -$517M $5.3B $4.9B -$71M -$40M
Income Tax Expense $160M $237M $387M -$29M $414M
Net Income to Company -$2.9B $1.2B $1.1B $533M $778M
 
Minority Interest in Earnings -$28M -$48M -$49M -$39M -$35M
Net Income to Common Excl Extra Items -$3B $6.5B $5.9B $423M $703M
 
Basic EPS (Cont. Ops) -$4.01 $11.92 $11.77 $0.94 $1.68
Diluted EPS (Cont. Ops) -$4.01 $11.89 $11.75 $0.94 $1.67
Weighted Average Basic Share $735.5M $542.7M $498.5M $449.9M $419.2M
Weighted Average Diluted Share $735.5M $544.2M $499.4M $451.2M $420.6M
 
EBITDA $1.5B $3.1B $3.1B $2B $2.8B
EBIT -$1.6B $2B $1.9B $900M $1.6B
 
Revenue (Reported) $14.3B $12.6B $13B $12.1B $12.4B
Operating Income (Reported) $1.8B $1.9B $2B $1.7B $1.8B
Operating Income (Adjusted) -$1.6B $2B $1.9B $900M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $3.3B $3B $2.9B $3.1B
Revenue Growth (YoY) -17.79% 8.52% -7.82% -2.88% 4.61%
 
Cost of Revenues $1.9B $2.1B $2B $1.9B $1.9B
Gross Profit $1.2B $1.2B $1B $1B $1.1B
Gross Profit Margin 38.32% 35.55% 34.29% 34.56% 37.38%
 
R&D Expenses $139M $143M $127M $125M $137M
Selling, General & Admin $395M $389M $340M $384M $369M
Other Inc / (Exp) $30M -$81M -$16M -$12M -$861M
Operating Expenses $659M $685M $614M $658M $652M
Operating Income $497M $479M $421M $355M $494M
 
Net Interest Expenses $142M $119M $49M $76M $62M
EBT. Incl. Unusual Items $385M $279M $356M $267M -$429M
Earnings of Discontinued Ops. $5B $276M -$8M $14M -$34M
Income Tax Expense -$1M $47M $83M $84M $119M
Net Income to Company $5.4B $508M $273M $183M -$548M
 
Minority Interest in Earnings -$4M -$20M -$8M -$8M -$7M
Net Income to Common Excl Extra Items $5.4B $488M $257M $189M -$589M
 
Basic EPS (Cont. Ops) $8.92 $0.95 $0.56 $0.45 -$1.41
Diluted EPS (Cont. Ops) $8.90 $0.95 $0.56 $0.45 -$1.41
Weighted Average Basic Share $604.8M $512M $458.8M $422.8M $418.5M
Weighted Average Diluted Share $606.3M $513.8M $460.2M $424.3M $418.5M
 
EBITDA $922M $741M $728M $654M -$53M
EBIT $531M $399M $451M $363M -$346M
 
Revenue (Reported) $3B $3.3B $3B $2.9B $3.1B
Operating Income (Reported) $497M $479M $421M $355M $494M
Operating Income (Adjusted) $531M $399M $451M $363M -$346M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.7B $12.8B $12.8B $12B $12.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1B $8.2B $8.3B $7.8B $7.9B
Gross Profit $4.6B $4.6B $4.5B $4.2B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $591M $561M $520M $506M $543M
Selling, General & Admin $1.6B $1.6B $1.4B $1.5B $1.5B
Other Inc / (Exp) -$2.6B -$24M -$67M -$968M -$1.2B
Operating Expenses $2.8B $2.8B $2.5B $2.6B $2.7B
Operating Income $1.8B $1.9B $2B $1.7B $2B
 
Net Interest Expenses $633M $490M $372M $268M $279M
EBT. Incl. Unusual Items -$1.4B $1.3B $1.5B $415M $496M
Earnings of Discontinued Ops. $4.6B $572M $4.6B -$49M -$88M
Income Tax Expense $65M $285M $423M -$28M $449M
Net Income to Company $3.1B -$3.7B $826M $443M $47M
 
Minority Interest in Earnings -$26M -$64M -$37M -$39M -$34M
Net Income to Common Excl Extra Items $3.1B $1.6B $5.6B $355M -$75M
 
Basic EPS (Cont. Ops) $5.74 $2.90 $11.56 $0.82 -$0.17
Diluted EPS (Cont. Ops) $5.72 $2.89 $11.53 $0.81 -$0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $3B $3.1B $2B $2B
EBIT -$758M $1.8B $2B $812M $849M
 
Revenue (Reported) $13.7B $12.8B $12.8B $12B $12.5B
Operating Income (Reported) $1.8B $1.9B $2B $1.7B $2B
Operating Income (Adjusted) -$758M $1.8B $2B $812M $849M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $3.3B $3B $2.9B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.1B $2B $1.9B $1.9B
Gross Profit $1.2B $1.2B $1B $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $139M $143M $127M $125M $137M
Selling, General & Admin $395M $389M $340M $384M $369M
Other Inc / (Exp) $30M -$81M -$16M -$12M -$861M
Operating Expenses $659M $685M $614M $658M $652M
Operating Income $497M $479M $421M $355M $494M
 
Net Interest Expenses $142M $119M $49M $76M $62M
EBT. Incl. Unusual Items $385M $279M $356M $267M -$429M
Earnings of Discontinued Ops. $5B $276M -$8M $14M -$34M
Income Tax Expense -$1M $47M $83M $84M $119M
Net Income to Company $5.4B $508M $273M $183M -$548M
 
Minority Interest in Earnings -$4M -$20M -$8M -$8M -$7M
Net Income to Common Excl Extra Items $5.4B $488M $257M $189M -$589M
 
Basic EPS (Cont. Ops) $8.92 $0.95 $0.56 $0.45 -$1.41
Diluted EPS (Cont. Ops) $8.90 $0.95 $0.56 $0.45 -$1.41
Weighted Average Basic Share $604.8M $512M $458.8M $422.8M $418.5M
Weighted Average Diluted Share $606.3M $513.8M $460.2M $424.3M $418.5M
 
EBITDA $922M $741M $728M $654M -$53M
EBIT $531M $399M $451M $363M -$346M
 
Revenue (Reported) $3B $3.3B $3B $2.9B $3.1B
Operating Income (Reported) $497M $479M $421M $355M $494M
Operating Income (Adjusted) $531M $399M $451M $363M -$346M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $2B $3.7B $2.4B $1.9B
Short Term Investments -- -- $1.3B -- --
Accounts Receivable, Net $1.9B $1.6B $1.6B $1.5B $1.5B
Inventory $2.4B $2.1B $2.3B $2.1B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $181M $177M $161M $194M $179M
Total Current Assets $29B $14.3B $11.3B $7.5B $6.4B
 
Property Plant And Equipment $6.9B $5.8B $5.7B $5.9B $5.8B
Long-Term Investments $1B $919M $733M $1.1B $1.1B
Goodwill $18.7B $17B $16.7B $16.7B $16.6B
Other Intangibles $8.1B $6.2B $5.5B $5.8B $5.4B
Other Long-Term Assets $7B $1.4B $1.4B $1.2B $1.2B
Total Assets $70.9B $45.7B $41.4B $38.6B $36.6B
 
Accounts Payable $2.2B $2.1B $2.1B $1.7B $1.7B
Accrued Expenses $1.1B $1B $951M $1.3B $1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M -- -- -- --
Other Current Liabilities $8.8B $1.4B $146M -- --
Total Current Liabilities $12.2B $4.9B $3.7B $3.1B $4.8B
 
Long-Term Debt $15.6B $10.6B $7.8B $7.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $31.8B $18.7B $14.3B $13.8B $12.8B
 
Common Stock $7M $5M $5M $4M $4M
Other Common Equity Adj $44M $41M -$791M -$910M -$1.5B
Common Equity $38.5B $26.4B $26.6B $24.3B $23.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $566M $617M $448M $446M $443M
Total Equity $39.1B $27.1B $27B $24.7B $23.8B
 
Total Liabilities and Equity $70.9B $45.7B $41.4B $38.6B $36.6B
Cash and Short Terms $2.5B $2B $5B $2.4B $1.9B
Total Debt $15.6B $10.8B $8.1B $7.8B $7.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.4B $1.7B $3.5B $1.9B $1.8B
Short Term Investments $2B -- $1.3B -- --
Accounts Receivable, Net $2B $1.8B $1.6B $1.6B $2.3B
Inventory $2.5B $2.2B $2.4B $2.2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $184M $189M $157M $180M $164M
Total Current Assets $12.5B $14.4B $11.2B $7.1B $6.5B
 
Property Plant And Equipment $6.7B $5.7B $5.7B $5.8B $5.8B
Long-Term Investments $1.1B $821M $744M $1.1B $1.1B
Goodwill $18.5B $16.9B $16.7B $16.6B $15.9B
Other Intangibles $7.9B $6B $5.4B $5.6B $5.3B
Other Long-Term Assets $916M $1.4B $1.3B $1.3B $1.2B
Total Assets $47.8B $45.4B $41.2B $37.7B $36B
 
Accounts Payable $2.2B $2.2B $1.9B $1.6B $1.7B
Accrued Expenses $1.1B $978M $863M $1.3B $947M
Current Portion Of Long-Term Debt -- $1M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $133M $1.4B $136M -- --
Total Current Liabilities $5.7B $5.1B $3.4B $3B $4.6B
 
Long-Term Debt $10.6B $10.6B $7.8B $7.7B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $20.1B $18.6B $14B $13.7B $12.7B
 
Common Stock $5M $5M $5M $4M $4M
Other Common Equity Adj -$163M -$220M -$717M -$1.1B -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $517M $615M $424M $428M $434M
Total Equity $27.7B $26.8B $27.2B $24B $23.3B
 
Total Liabilities and Equity $47.8B $45.4B $41.2B $37.7B $36B
Cash and Short Terms $6.4B $1.7B $4.8B $1.9B $1.8B
Total Debt $12.6B $11B $8.1B $7.7B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9B $1.2B $1.1B $533M $778M
Depreciation & Amoritzation $3.1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- $75M $74M $77M
Change in Accounts Receivable $308M -$346M -$79M $202M -$135M
Change in Inventories $570M -$248M -$215M $227M -$7M
Cash From Operations $4.1B $2.3B $1.2B $2.2B $2.3B
 
Capital Expenditures $1.3B $3.1B $662M $2.4B $900M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202M -$2.4B $9B $172M -$849M
 
Dividends Paid (Ex Special Dividend) -$882M -$630M -$652M -$651M -$635M
Special Dividend Paid
Long-Term Debt Issued $8.3B $150M $600M -- --
Long-Term Debt Repaid -$2B -$5B -$3.1B -$300M -$687M
Repurchase of Common Stock -$232M -$2.1B -$4.4B -$2B -$500M
Other Financing Activities -$120M -$81M -$57M -$65M -$75M
Cash From Financing $3.2B -$6.5B -$7.6B -$3B -$1.8B
 
Beginning Cash (CF) $1.6B $8.8B $2.1B $3.8B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1B -$6.6B $1.8B -$932M -$849M
Ending Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
 
Levered Free Cash Flow $2.8B -$853M $587M -$189M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.4B $508M $273M $183M -$548M
Depreciation & Amoritzation $391M $342M $277M $291M $293M
Stock-Based Compensation -- -- -- $23M $12M
Change in Accounts Receivable -$228M -$254M $59M -$74M -$79M
Change in Inventories -$174M -$277M -$117M -$42M -$89M
Cash From Operations $378M $209M $405M $493M $382M
 
Capital Expenditures $294M $251M $232M $207M $249M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$229M -$250M -$202M -$247M
 
Dividends Paid (Ex Special Dividend) -$161M -$169M -$165M -$159M -$172M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$3B -- -- -- --
Repurchase of Common Stock -$500M -$375M -- -$500M --
Other Financing Activities -$137M -$51M -$60M -$37M -$38M
Cash From Financing -$2.5B -$258M -$213M -$691M -$206M
 
Beginning Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
Foreign Exchange Rate Adjustment -$37M -$25M -$7M -$25M $13M
Additions / Reductions -$4.3B -$278M -$129M -$431M -$102M
Ending Cash (CF) $4.4B $1.8B $3.6B $2.3B $1.8B
 
Levered Free Cash Flow $84M -$42M $173M $286M $133M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.1B -$3.7B $826M $443M $47M
Depreciation & Amoritzation $2.7B $1.1B $1.1B $1.2B $1.2B
Stock-Based Compensation -- -- -- $23M $66M
Change in Accounts Receivable $214M -$372M $234M $69M -$140M
Change in Inventories $530M -$351M -$55M $302M -$54M
Cash From Operations $3.8B $2.1B $1.4B $2.3B $2.2B
 
Capital Expenditures $1B $3.1B $643M $2.4B $942M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$370M $9B $220M -$894M
 
Dividends Paid (Ex Special Dividend) -$821M -$638M -$648M -$645M -$648M
Special Dividend Paid
Long-Term Debt Issued $9.5B -- -- -- --
Long-Term Debt Repaid -$5B -- -- -- --
Repurchase of Common Stock -$500M -$2B -$4B -$2.5B --
Other Financing Activities -$240M $5M -$66M -$42M -$76M
Cash From Financing $1.1B -$4.3B -$7.6B -$3.5B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B -$2.6B $2B -$1.2B -$520M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B -$979M $802M -$76M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.4B $508M $273M $183M -$548M
Depreciation & Amoritzation $391M $342M $277M $291M $293M
Stock-Based Compensation -- -- -- $23M $12M
Change in Accounts Receivable -$228M -$254M $59M -$74M -$79M
Change in Inventories -$174M -$277M -$117M -$42M -$89M
Cash From Operations $378M $209M $405M $493M $382M
 
Capital Expenditures $294M $251M $232M $207M $249M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$229M -$250M -$202M -$247M
 
Dividends Paid (Ex Special Dividend) -$161M -$169M -$165M -$159M -$172M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$3B -- -- -- --
Repurchase of Common Stock -$500M -$375M -- -$500M --
Other Financing Activities -$137M -$51M -$60M -$37M -$38M
Cash From Financing -$2.5B -$258M -$213M -$691M -$206M
 
Beginning Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
Foreign Exchange Rate Adjustment -$37M -$25M -$7M -$25M $13M
Additions / Reductions -$4.3B -$278M -$129M -$431M -$102M
Ending Cash (CF) $4.4B $1.8B $3.6B $2.3B $1.8B
 
Levered Free Cash Flow $84M -$42M $173M $286M $133M

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

GET BETTER TRADE IDEAS

Popular

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…

How High Can SharkNinja Stock Go?
How High Can SharkNinja Stock Go?

If you know popular consumer appliance brands Shark and Ninja,…

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 5.43% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is up 0.79% over the past day.

Sell
42
VLCN alert for Jul 17

Volcon [VLCN] is up 210.05% over the past day.

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

Show me the best stock