Financhill
Buy
83

DAN Quote, Financials, Valuation and Earnings

Last price:
$17.10
Seasonality move :
23.78%
Day range:
$17.03 - $17.54
52-week range:
$7.58 - $18.03
Dividend yield:
2.34%
P/E ratio:
147.33x
P/S ratio:
0.25x
P/B ratio:
1.81x
Volume:
3.3M
Avg. volume:
2M
1-year change:
41.92%
Market cap:
$2.5B
Revenue:
$10.3B
EPS (TTM):
-$0.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.1B $8.9B $10.2B $10.6B $10.3B
Revenue Growth (YoY) -17.56% 25.88% 13.54% 3.93% -2.57%
 
Cost of Revenues $6.5B $8.1B $9.4B $9.7B $9.4B
Gross Profit $621M $837M $763M $900M $876M
Gross Profit Margin 8.74% 9.36% 7.51% 8.53% 8.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $421M $470M $495M $549M $524M
Other Inc / (Exp) -$85M $13M -$176M -$39M -$124M
Operating Expenses $420M $484M $501M $546M $526M
Operating Income $201M $353M $262M $354M $350M
 
Net Interest Expenses $129M $122M $117M $137M $146M
EBT. Incl. Unusual Items -$13M $244M -$31M $178M $80M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58M $72M $284M $121M $139M
Net Income to Company -$51M $200M -$311M $48M -$49M
 
Minority Interest in Earnings $20M -$3M $69M -$10M -$8M
Net Income to Common Excl Extra Items -$31M $197M -$242M $38M -$57M
 
Basic EPS (Cont. Ops) -$0.21 $1.36 -$1.69 $0.26 -$0.39
Diluted EPS (Cont. Ops) -$0.21 $1.35 -$1.69 $0.26 -$0.39
Weighted Average Basic Share $144.5M $144.8M $143.6M $144.4M $145.2M
Weighted Average Diluted Share $144.5M $146.2M $143.6M $144.6M $145.2M
 
EBITDA $490M $764M $485M $748M $663M
EBIT $125M $375M $97M $332M $241M
 
Revenue (Reported) $7.1B $8.9B $10.2B $10.6B $10.3B
Operating Income (Reported) $201M $353M $262M $354M $350M
Operating Income (Adjusted) $125M $375M $97M $332M $241M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.3B $2.5B $2.6B $2.7B $2.4B
Revenue Growth (YoY) 17.5% 9.59% 6.61% 3.44% -14%
 
Cost of Revenues $2B $2.3B $2.4B $2.5B $2.1B
Gross Profit $251M $197M $229M $244M $220M
Gross Profit Margin 11.09% 7.94% 8.66% 8.92% 9.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $119M $130M $140M $139M $132M
Other Inc / (Exp) -$20M $3M $3M -$33M -$15M
Operating Expenses $123M $134M $142M $141M $133M
Operating Income $128M $63M $87M $103M $87M
 
Net Interest Expenses $32M $29M $30M $35M $36M
EBT. Incl. Unusual Items $76M $37M $60M $35M $36M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $18M $30M $37M $8M
Net Income to Company $68M $20M $31M -- $30M
 
Minority Interest in Earnings $3M -$3M -$3M $3M -$5M
Net Income to Common Excl Extra Items $71M $17M $28M $3M $25M
 
Basic EPS (Cont. Ops) $0.49 $0.12 $0.19 $0.02 $0.17
Diluted EPS (Cont. Ops) $0.48 $0.12 $0.19 $0.02 $0.17
Weighted Average Basic Share $144.9M $144.2M $143.9M $144.8M $145.6M
Weighted Average Diluted Share $146.4M $145.3M $144.3M $144.8M $147M
 
EBITDA $205M $165M $191M $180M $176M
EBIT $110M $68M $94M $74M $75M
 
Revenue (Reported) $2.3B $2.5B $2.6B $2.7B $2.4B
Operating Income (Reported) $128M $63M $87M $103M $87M
Operating Income (Adjusted) $110M $68M $94M $74M $75M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $7.4B $9.2B $10.3B $10.6B $9.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $8.4B $9.5B $9.7B $9B
Gross Profit $666M $783M $795M $915M $852M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $434M $481M $505M $548M $517M
Other Inc / (Exp) -$51M $36M -$176M -$75M -$106M
Operating Expenses $438M $495M $509M $545M $518M
Operating Income $228M $288M $286M $370M $334M
 
Net Interest Expenses $134M $119M $118M $142M $147M
EBT. Incl. Unusual Items $43M $205M -$8M $153M $81M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $96M $68M $296M $128M $110M
Net Income to Company -$21M $152M -$300M $17M -$19M
 
Minority Interest in Earnings $3M -$9M $69M -$4M -$16M
Net Income to Common Excl Extra Items -$18M $143M -$231M $13M -$35M
 
Basic EPS (Cont. Ops) -$0.12 $1.00 -$1.61 $0.09 -$0.24
Diluted EPS (Cont. Ops) -$0.14 $0.99 -$1.61 $0.09 -$0.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $557M $724M $511M $737M $659M
EBIT $186M $333M $123M $312M $242M
 
Revenue (Reported) $7.4B $9.2B $10.3B $10.6B $9.9B
Operating Income (Reported) $228M $288M $286M $370M $334M
Operating Income (Adjusted) $186M $333M $123M $312M $242M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.3B $2.5B $2.6B $2.7B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.3B $2.4B $2.5B $2.1B
Gross Profit $251M $197M $229M $244M $220M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $119M $130M $140M $139M $132M
Other Inc / (Exp) -$20M $3M $3M -$33M -$15M
Operating Expenses $123M $134M $142M $141M $133M
Operating Income $128M $63M $87M $103M $87M
 
Net Interest Expenses $32M $29M $30M $35M $36M
EBT. Incl. Unusual Items $76M $37M $60M $35M $36M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22M $18M $30M $37M $8M
Net Income to Company $68M $20M $31M -- $30M
 
Minority Interest in Earnings $3M -$3M -$3M $3M -$5M
Net Income to Common Excl Extra Items $71M $17M $28M $3M $25M
 
Basic EPS (Cont. Ops) $0.49 $0.12 $0.19 $0.02 $0.17
Diluted EPS (Cont. Ops) $0.48 $0.12 $0.19 $0.02 $0.17
Weighted Average Basic Share $144.9M $144.2M $143.9M $144.8M $145.6M
Weighted Average Diluted Share $146.4M $145.3M $144.3M $144.8M $147M
 
EBITDA $205M $165M $191M $180M $176M
EBIT $110M $68M $94M $74M $75M
 
Revenue (Reported) $2.3B $2.5B $2.6B $2.7B $2.4B
Operating Income (Reported) $128M $63M $87M $103M $87M
Operating Income (Adjusted) $110M $68M $94M $74M $75M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $559M $268M $425M $529M $494M
Short Term Investments $21M $17M -- -- --
Accounts Receivable, Net $1.2B $1.3B $1.4B $1.4B $1.2B
Inventory $1.1B $1.6B $1.6B $1.7B $1.5B
Prepaid Expenses $95M $147M $167M $155M $141M
Other Current Assets $32M $49M $45M $69M $56M
Total Current Assets $3.3B $3.6B $3.8B $4.1B $3.7B
 
Property Plant And Equipment $2.4B $2.4B $2.5B $2.6B $2.5B
Long-Term Investments $201M $174M $136M $123M $126M
Goodwill $479M $482M $259M $263M $250M
Other Intangibles $236M $233M $201M $182M $150M
Other Long-Term Assets $110M $108M $85M $99M $142M
Total Assets $7.4B $7.6B $7.4B $8B $7.5B
 
Accounts Payable $1.3B $1.6B $1.8B $1.8B $1.5B
Accrued Expenses $378M $369M $337M $486M $513M
Current Portion Of Long-Term Debt $34M $31M $60M $57M $222M
Current Portion Of Capital Lease Obligations $43M $43M $36M $42M $44M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.9B $2.2B $2.5B $2.6B $2.6B
 
Long-Term Debt $2.4B $2.4B $2.3B $2.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.4B $5.5B $5.7B $6.1B $5.9B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$1B -$985M -$1B -$990M -$1.1B
Common Equity $1.8B $1.9B $1.6B $1.6B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $256M $251M $247M $253M $252M
Total Equity $2B $2.2B $1.8B $1.8B $1.6B
 
Total Liabilities and Equity $7.4B $7.6B $7.4B $8B $7.5B
Cash and Short Terms $580M $285M $425M $529M $494M
Total Debt $2.5B $2.4B $2.4B $2.7B $2.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $483M $259M $401M $351M $507M
Short Term Investments $26M $19M -- -- --
Accounts Receivable, Net $1.4B $1.6B $1.6B $1.5B $1.4B
Inventory $1.3B $1.6B $1.7B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $139M $210M $237M $287M $246M
Total Current Assets $3.6B $4B $4.2B $4.1B $4B
 
Property Plant And Equipment $2.4B $2.4B $2.6B $2.5B $2.5B
Long-Term Investments $149M $175M $138M $123M $127M
Goodwill $488M $479M $262M $257M $257M
Other Intangibles $250M $225M $197M $169M $148M
Other Long-Term Assets $153M $128M $106M $158M $137M
Total Assets $7.6B $8.1B $7.9B $7.9B $7.8B
 
Accounts Payable $1.5B $1.7B $1.9B $1.7B $1.7B
Accrued Expenses $514M $500M $497M $668M $688M
Current Portion Of Long-Term Debt $34M $309M $353M $47M $345M
Current Portion Of Capital Lease Obligations $42M $39M $35M $41M $46M
Other Current Liabilities -- -- -- $22M --
Total Current Liabilities $2.2B $2.6B $2.9B $2.6B $2.8B
 
Long-Term Debt $2.4B $2.4B $2.3B $2.6B $2.4B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $5.9B $6B $6.1B $6.2B
 
Common Stock $2M $2M $2M $2M $2M
Other Common Equity Adj -$1B -$949M -$961M -$1B -$1.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $257M $255M $261M $262M $256M
Total Equity $2.1B $2.2B $1.9B $1.8B $1.6B
 
Total Liabilities and Equity $7.6B $8.1B $7.9B $7.9B $7.8B
Cash and Short Terms $509M $278M $401M $351M $507M
Total Debt $2.5B $2.7B $2.7B $2.6B $2.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$51M $200M -$311M $48M -$49M
Depreciation & Amoritzation $365M $389M $388M $416M $422M
Stock-Based Compensation $14M $17M $19M $26M $30M
Change in Accounts Receivable -$66M -$189M -$81M $12M $94M
Change in Inventories $69M -$471M -$99M -$42M $55M
Cash From Operations $386M $158M $649M $476M $450M
 
Capital Expenditures $326M $369M $440M $501M $380M
Cash Acquisitions -$6M -$16M -$1M -- --
Cash From Investing -$327M -$293M -$426M -$528M -$352M
 
Dividends Paid (Ex Special Dividend) -$15M -$58M -$58M -$58M -$58M
Special Dividend Paid
Long-Term Debt Issued $508M $1.2B $2M $458M $1M
Long-Term Debt Repaid -$480M -$1.2B -$24M -$209M -$37M
Repurchase of Common Stock -- -$23M -$25M -- --
Other Financing Activities -$34M -$23M $30M -$1M $18M
Cash From Financing -$12M -$127M -$42M $160M -$90M
 
Beginning Cash (CF) $518M $567M $287M $442M $563M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47M -$262M $181M $108M $8M
Ending Cash (CF) $567M $287M $442M $563M $512M
 
Levered Free Cash Flow $60M -$211M $209M -$25M $70M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $68M $20M $31M -- $30M
Depreciation & Amoritzation $95M $97M $97M $106M $101M
Stock-Based Compensation $5M $4M $6M $6M $13M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27M -$121M -$170M -$102M -$37M
 
Capital Expenditures $53M $116M $120M $70M $75M
Cash Acquisitions -$17M -- -- -- --
Cash From Investing -$73M -$117M -$118M -$63M -$65M
 
Dividends Paid (Ex Special Dividend) -$14M -$14M -$15M -$15M -$15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $2M -- -- --
Long-Term Debt Repaid -$1M -$3M -$2M -$27M -$4M
Repurchase of Common Stock -- -$25M -- -- --
Other Financing Activities -$2M -$9M $3M $26M -$7M
Cash From Financing -$16M $229M $255M $1M $95M
 
Beginning Cash (CF) $567M $287M $442M $563M $512M
Foreign Exchange Rate Adjustment -$12M $2M $10M -$12M $18M
Additions / Reductions -$62M -$9M -$33M -$164M -$7M
Ending Cash (CF) $493M $280M $419M $387M $523M
 
Levered Free Cash Flow -$26M -$237M -$290M -$172M -$112M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$21M $152M -$300M $17M -$19M
Depreciation & Amoritzation $371M $391M $388M $425M $417M
Stock-Based Compensation $15M $16M $21M $26M $37M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $464M $10M $600M $544M $515M
 
Capital Expenditures $316M $432M $444M $451M $385M
Cash Acquisitions -$15M $1M -- -- --
Cash From Investing -$315M -$337M -$427M -$473M -$354M
 
Dividends Paid (Ex Special Dividend) -$14M -$58M -$59M -$58M -$58M
Special Dividend Paid
Long-Term Debt Issued $506M $1.2B -- -- --
Long-Term Debt Repaid -$480M -$1.2B -$23M -$234M -$14M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$33M -$30M $42M $22M -$15M
Cash From Financing -$311M $118M -$16M -$94M $4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$162M -$209M $157M -$23M $165M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $148M -$422M $156M $93M $130M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $68M $20M $31M -- $30M
Depreciation & Amoritzation $95M $97M $97M $106M $101M
Stock-Based Compensation $5M $4M $6M $6M $13M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27M -$121M -$170M -$102M -$37M
 
Capital Expenditures $53M $116M $120M $70M $75M
Cash Acquisitions -$17M -- -- -- --
Cash From Investing -$73M -$117M -$118M -$63M -$65M
 
Dividends Paid (Ex Special Dividend) -$14M -$14M -$15M -$15M -$15M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2M $2M -- -- --
Long-Term Debt Repaid -$1M -$3M -$2M -$27M -$4M
Repurchase of Common Stock -- -$25M -- -- --
Other Financing Activities -$2M -$9M $3M $26M -$7M
Cash From Financing -$16M $229M $255M $1M $95M
 
Beginning Cash (CF) $567M $287M $442M $563M $512M
Foreign Exchange Rate Adjustment -$12M $2M $10M -$12M $18M
Additions / Reductions -$62M -$9M -$33M -$164M -$7M
Ending Cash (CF) $493M $280M $419M $387M $523M
 
Levered Free Cash Flow -$26M -$237M -$290M -$172M -$112M

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

GET BETTER TRADE IDEAS

Popular

Is SoFi Stock a Buy Under $20?
Is SoFi Stock a Buy Under $20?

After briefly flirting with penny‑stock territory during the 2022 bear…

Why Is Apple Stock Not Joining the Broader Market Rally?
Why Is Apple Stock Not Joining the Broader Market Rally?

The S&P 500 has sprinted 4.92% higher so far in…

Will Google Stock Double by 2030?
Will Google Stock Double by 2030?

If you bought Alphabet (NASDAQ: GOOGL) when Gmail launched in…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 54x

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
49
NKE alert for Jun 28

Nike [NKE] is up 15.29% over the past day.

Buy
81
KTOS alert for Jun 28

Kratos Defense & Security Solutions [KTOS] is up 10.89% over the past day.

Sell
44
GDXU alert for Jun 28

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 10.89% over the past day.

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

Show me the best stock