Financhill
Buy
70

DAN Quote, Financials, Valuation and Earnings

Last price:
$11.81
Seasonality move :
-0.17%
Day range:
$11.45 - $11.84
52-week range:
$7.58 - $15.07
Dividend yield:
3.39%
P/E ratio:
135.00x
P/S ratio:
0.16x
P/B ratio:
1.15x
Volume:
452.3K
Avg. volume:
2.5M
1-year change:
-20.01%
Market cap:
$1.7B
Revenue:
$10.6B
EPS (TTM):
-$0.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $8.6B $7.1B $8.9B $10.2B $10.6B
Revenue Growth (YoY) 5.86% -17.56% 25.88% 13.54% 3.93%
 
Cost of Revenues $7.5B $6.5B $8.1B $9.4B $9.7B
Gross Profit $1.1B $621M $837M $763M $900M
Gross Profit Margin 13.12% 8.74% 9.36% 7.51% 8.53%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $767M $421M $470M $502M $562M
Other Inc / (Exp) -$84M -$85M $13M -$169M -$26M
Operating Expenses $764M $420M $484M $508M $559M
Operating Income $367M $201M $353M $255M $341M
 
Net Interest Expenses $112M $129M $122M $117M $137M
EBT. Incl. Unusual Items $171M -$13M $244M -$31M $178M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$32M $58M $72M $284M $121M
Net Income to Company $233M -$51M $200M -$311M $48M
 
Minority Interest in Earnings -$7M $20M -$3M $69M -$10M
Net Income to Common Excl Extra Items $226M -$31M $197M -$242M $38M
 
Basic EPS (Cont. Ops) $1.57 -$0.21 $1.36 -$1.69 $0.26
Diluted EPS (Cont. Ops) $1.56 -$0.21 $1.35 -$1.69 $0.26
Weighted Average Basic Share $144M $144.5M $144.8M $143.6M $144.4M
Weighted Average Diluted Share $145.1M $144.5M $146.2M $143.6M $144.6M
 
EBITDA $632M $490M $764M $485M $748M
EBIT $293M $125M $375M $97M $332M
 
Revenue (Reported) $8.6B $7.1B $8.9B $10.2B $10.6B
Operating Income (Reported) $367M $201M $353M $255M $341M
Operating Income (Adjusted) $293M $125M $375M $97M $332M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2B $2.2B $2.5B $2.7B $2.5B
Revenue Growth (YoY) -7.86% 10.53% 15.02% 5.29% -7.23%
 
Cost of Revenues $1.8B $2B $2.3B $2.4B $2.2B
Gross Profit $214M $206M $203M $236M $245M
Gross Profit Margin 10.73% 9.35% 8.01% 8.84% 9.9%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $111M $103M $114M $126M $130M
Other Inc / (Exp) -$13M -$5M -$187M -$20M -$25M
Operating Expenses $112M $107M $117M $125M $132M
Operating Income $102M $99M $86M $111M $113M
 
Net Interest Expenses $35M $29M $30M $36M $36M
EBT. Incl. Unusual Items $54M $65M -$131M $55M $52M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16M $20M $31M $33M $43M
Net Income to Company $45M $50M -$163M $25M $11M
 
Minority Interest in Earnings -- -$2M $75M -$6M -$7M
Net Income to Common Excl Extra Items $45M $48M -$88M $19M $4M
 
Basic EPS (Cont. Ops) $0.31 $0.33 -$0.61 $0.13 $0.03
Diluted EPS (Cont. Ops) $0.31 $0.33 -$0.61 $0.13 $0.03
Weighted Average Basic Share $144.5M $144.8M $143.4M $144.3M $145M
Weighted Average Diluted Share $145.2M $146.2M $143.4M $144.7M $145.1M
 
EBITDA $186M $194M -$5M $203M $194M
EBIT $92M $96M -$99M $96M $92M
 
Revenue (Reported) $2B $2.2B $2.5B $2.7B $2.5B
Operating Income (Reported) $102M $99M $86M $111M $113M
Operating Income (Adjusted) $92M $96M -$99M $96M $92M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7B $8.8B $9.9B $10.6B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.4B $7.9B $9.2B $9.7B $9.5B
Gross Profit $633M $920M $711M $916M $908M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $402M $470M $496M $538M $553M
Other Inc / (Exp) -$110M -$53M -$103M -$18M -$77M
Operating Expenses $403M $479M $509M $532M $558M
Operating Income $230M $441M $202M $384M $350M
 
Net Interest Expenses $120M $130M $118M $128M $145M
EBT. Incl. Unusual Items -- $258M -$19M $238M $128M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $29M $80M $83M $335M $137M
Net Income to Company -$4M $210M -$104M -$86M -$17M
 
Minority Interest in Earnings $18M $2M $66M -$16M $1M
Net Income to Common Excl Extra Items $14M $212M -$38M -$102M -$16M
 
Basic EPS (Cont. Ops) $0.10 $1.47 -$0.25 -$0.72 -$0.11
Diluted EPS (Cont. Ops) $0.09 $1.44 -$0.25 -$0.72 -$0.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $493M $779M $494M $790M $718M
EBIT $129M $396M $108M $385M $286M
 
Revenue (Reported) $7B $8.8B $9.9B $10.6B $10.4B
Operating Income (Reported) $230M $441M $202M $384M $350M
Operating Income (Adjusted) $129M $396M $108M $385M $286M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $5B $6.7B $7.6B $8.1B $7.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.6B $6B $7B $7.3B $7.2B
Gross Profit $410M $709M $583M $736M $744M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $299M $348M $374M $410M $401M
Other Inc / (Exp) -$91M -$59M -$175M -$24M -$75M
Operating Expenses $300M $359M $384M $408M $407M
Operating Income $110M $350M $199M $328M $337M
 
Net Interest Expenses $92M $93M $89M $100M $108M
EBT. Incl. Unusual Items -$73M $198M -$65M $204M $154M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34M $56M $67M $118M $134M
Net Income to Company -$90M $171M -$133M $92M $27M
 
Minority Interest in Earnings $19M $1M $70M -$15M -$4M
Net Income to Common Excl Extra Items -$71M $172M -$63M $77M $23M
 
Basic EPS (Cont. Ops) -$0.49 $1.19 -$0.43 $0.53 $0.16
Diluted EPS (Cont. Ops) -$0.49 $1.17 -$0.43 $0.53 $0.16
Weighted Average Basic Share $433.2M $434.9M $431M $432.5M $434.8M
Weighted Average Diluted Share $434.5M $439.3M $432.4M $433.4M $435M
 
EBITDA $298M $587M $317M $622M $592M
EBIT $26M $297M $30M $318M $272M
 
Revenue (Reported) $5B $6.7B $7.6B $8.1B $7.9B
Operating Income (Reported) $110M $350M $199M $328M $337M
Operating Income (Adjusted) $26M $297M $30M $318M $272M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $508M $559M $268M $425M $529M
Short Term Investments $19M $21M $17M -- --
Accounts Receivable, Net $1.1B $1.2B $1.3B $1.4B $1.4B
Inventory $1.2B $1.1B $1.6B $1.6B $1.7B
Prepaid Expenses $109M $95M $147M $167M $155M
Other Current Assets $28M $32M $49M $45M $69M
Total Current Assets $3.2B $3.3B $3.6B $3.8B $4.1B
 
Property Plant And Equipment $2.4B $2.4B $2.4B $2.5B $2.6B
Long-Term Investments $182M $201M $174M $136M $123M
Goodwill $493M $479M $482M $259M $263M
Other Intangibles $240M $236M $233M $201M $182M
Other Long-Term Assets $107M $110M $108M $85M $99M
Total Assets $7.2B $7.4B $7.6B $7.4B $8B
 
Accounts Payable $1.3B $1.3B $1.6B $1.8B $1.8B
Accrued Expenses $351M $378M $369M $337M $486M
Current Portion Of Long-Term Debt $34M $34M $31M $60M $57M
Current Portion Of Capital Lease Obligations $42M $43M $43M $36M $42M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.9B $2.2B $2.5B $2.6B
 
Long-Term Debt $2.3B $2.4B $2.4B $2.3B $2.6B
Capital Leases -- -- -- -- --
Total Liabilities $5.1B $5.4B $5.5B $5.7B $6.1B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$987M -$1B -$985M -$1B -$990M
Common Equity $1.9B $1.8B $1.9B $1.6B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $262M $256M $251M $247M $253M
Total Equity $2.1B $2B $2.2B $1.8B $1.8B
 
Total Liabilities and Equity $7.2B $7.4B $7.6B $7.4B $8B
Cash and Short Terms $527M $580M $285M $425M $529M
Total Debt $2.4B $2.5B $2.4B $2.4B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $956M $220M $371M $421M $419M
Short Term Investments $22M $18M $13M -- --
Accounts Receivable, Net $1.2B $1.4B $1.5B $1.6B $1.5B
Inventory $1.1B $1.5B $1.6B $1.7B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $129M $176M $208M $232M $231M
Total Current Assets $3.6B $3.6B $4B $4.2B $4.1B
 
Property Plant And Equipment $2.3B $2.4B $2.3B $2.6B $2.6B
Long-Term Investments $174M $174M $128M $135M $126M
Goodwill $458M $483M $246M $256M $263M
Other Intangibles $235M $240M $200M $184M $160M
Other Long-Term Assets $126M $127M $181M $128M $176M
Total Assets $7.5B $7.6B $7.7B $7.9B $7.9B
 
Accounts Payable $1.2B $1.5B $1.8B $1.9B $1.7B
Accrued Expenses $501M $499M $478M $596M $686M
Current Portion Of Long-Term Debt $47M $78M $237M $68M $235M
Current Portion Of Capital Lease Obligations $43M $40M $37M $38M $44M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $2.2B $2.7B $2.7B $2.7B
 
Long-Term Debt $2.8B $2.4B $2.3B $2.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $5.5B $5.8B $6.1B $6.1B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$1.1B -$1B -$1.1B -$1B -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $242M $251M $245M $268M $268M
Total Equity $1.9B $2.1B $1.9B $1.9B $1.7B
 
Total Liabilities and Equity $7.5B $7.6B $7.7B $7.9B $7.9B
Cash and Short Terms $978M $238M $384M $421M $419M
Total Debt $2.9B $2.5B $2.6B $2.6B $2.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $233M -$51M $200M -$311M $48M
Depreciation & Amoritzation $339M $365M $389M $388M $416M
Stock-Based Compensation $19M $14M $17M $19M $26M
Change in Accounts Receivable $134M -$66M -$189M -$81M $12M
Change in Inventories $35M $69M -$471M -$99M -$42M
Cash From Operations $637M $386M $158M $649M $476M
 
Capital Expenditures $426M $326M $369M $440M $501M
Cash Acquisitions -$671M -$6M -$16M -$1M --
Cash From Investing -$1.1B -$327M -$293M -$426M -$528M
 
Dividends Paid (Ex Special Dividend) -$58M -$15M -$58M -$58M -$58M
Special Dividend Paid
Long-Term Debt Issued $975M $508M $1.2B $2M $458M
Long-Term Debt Repaid -$430M -$480M -$1.2B -$24M -$209M
Repurchase of Common Stock -$25M -- -$23M -$25M --
Other Financing Activities $20M -$34M -$23M $30M -$1M
Cash From Financing $479M -$12M -$127M -$42M $160M
 
Beginning Cash (CF) $520M $518M $567M $287M $442M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7M $47M -$262M $181M $108M
Ending Cash (CF) $518M $567M $287M $442M $563M
 
Levered Free Cash Flow $211M $60M -$211M $209M -$25M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $45M $50M -$163M $25M $11M
Depreciation & Amoritzation $94M $98M $94M $107M $102M
Stock-Based Compensation $2M $6M $5M $5M $7M
Change in Accounts Receivable -- -- -- -- $161M
Change in Inventories -- -- -- -- $6M
Cash From Operations $321M -$75M $171M $112M $35M
 
Capital Expenditures $60M $95M $94M $117M $46M
Cash Acquisitions -$4M -$23M -- -- --
Cash From Investing -$52M -$80M -$82M -$138M -$28M
 
Dividends Paid (Ex Special Dividend) -- -$15M -$14M -$14M -$14M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $2M -- -- $1M
Long-Term Debt Repaid -$9M -$2M -$14M -$3M -$5M
Repurchase of Common Stock -- -$23M -- -- --
Other Financing Activities -$9M -$11M $16M -$5M -$12M
Cash From Financing -$10M -- -$14M -$20M -$26M
 
Beginning Cash (CF) $702M $403M $340M $503M $440M
Foreign Exchange Rate Adjustment $5M -$9M -$25M -$17M $14M
Additions / Reductions $259M -$155M $75M -$46M -$19M
Ending Cash (CF) $966M $239M $390M $440M $435M
 
Levered Free Cash Flow $261M -$170M $77M -$5M -$11M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4M $210M -$104M -$86M -$17M
Depreciation & Amoritzation $364M $383M $386M $405M $432M
Stock-Based Compensation $9M $24M $15M $25M $28M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $544M $210M $446M $540M $426M
 
Capital Expenditures $309M $373M $441M $499M $369M
Cash Acquisitions -$15M -$41M $28M -- --
Cash From Investing -$321M -$394M -$330M -$512M -$350M
 
Dividends Paid (Ex Special Dividend) -$30M -$44M -$57M -$58M -$58M
Special Dividend Paid
Long-Term Debt Issued $812M $798M $357M -- --
Long-Term Debt Repaid -$321M -$1.3B -$370M -$212M -$37M
Repurchase of Common Stock -- -- -$25M -- --
Other Financing Activities -$24M -$40M $11M $15M $24M
Cash From Financing $340M -$549M $82M $9M -$85M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $563M -$733M $198M $37M -$9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $235M -$163M $5M $41M $57M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$90M $171M -$133M $92M $27M
Depreciation & Amoritzation $272M $290M $287M $304M $320M
Stock-Based Compensation $5M $15M $13M $19M $21M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $195M $19M $307M $198M $148M
 
Capital Expenditures $181M $228M $300M $359M $227M
Cash Acquisitions -$10M -$45M -$1M -- --
Cash From Investing -$193M -$260M -$297M -$383M -$205M
 
Dividends Paid (Ex Special Dividend) -$15M -$44M -$43M -$43M -$43M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $512M $802M $2M $458M $1M
Long-Term Debt Repaid -$12M -$826M -$19M -$207M -$35M
Repurchase of Common Stock -- -$23M -$25M -- --
Other Financing Activities -$17M -$23M $11M -$4M $21M
Cash From Financing $466M -$71M $138M $189M -$56M
 
Beginning Cash (CF) $1.9B $1.5B $907M $1.4B $1.4B
Foreign Exchange Rate Adjustment -$20M -$16M -$45M -$6M -$15M
Additions / Reductions $468M -$312M $148M $4M -$113M
Ending Cash (CF) $2.3B $1.1B $1B $1.4B $1.3B
 
Levered Free Cash Flow $14M -$209M $7M -$161M -$79M

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

GET BETTER TRADE IDEAS

Popular

Why Is SoundHound AI Stock Up So Much?
Why Is SoundHound AI Stock Up So Much?

Like many companies improving AI technologies and exploring ways to…

Is The Santa Claus Rally The Gift That Keeps Giving?
Is The Santa Claus Rally The Gift That Keeps Giving?

Remember the horror of 2008 when the Great Recession hit…

Is Alphabet an Undervalued Growth Stock to Buy?
Is Alphabet an Undervalued Growth Stock to Buy?

Alphabet (NASDAQ:GOOGL) is easily one of the most successful companies…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Buy
58
Is MSFT Stock a Buy?

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

Alerts

Buy
87
PSIX alert for Dec 26

Power Solutions International [PSIX] is down 16.62% over the past day.

Buy
65
TSLL alert for Dec 26

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 2.25% over the past day.

Buy
75
SMLR alert for Dec 26

Semler Scientific [SMLR] is down 1.67% over the past day.

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

Show me the best stock