Financhill
Buy
58

DHLGY Quote, Financials, Valuation and Earnings

Last price:
$47.01
Seasonality move :
4.85%
Day range:
$46.75 - $47.24
52-week range:
$33.89 - $48.15
Dividend yield:
4.47%
P/E ratio:
15.28x
P/S ratio:
0.61x
P/B ratio:
2.10x
Volume:
64.1K
Avg. volume:
60.6K
1-year change:
12.9%
Market cap:
$54.1B
Revenue:
$91.1B
EPS (TTM):
$3.07
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $76.2B $96.7B $99.6B $88.5B $91.1B
Revenue Growth (YoY) 7.45% 26.95% 2.97% -11.13% 2.95%
 
Cost of Revenues $62.7B $79.6B $83.2B $74.3B $76.9B
Gross Profit $13.4B $17.2B $16.4B $14.2B $14.2B
Gross Profit Margin 17.65% 17.74% 16.44% 16.02% 15.63%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $1.5B $1.1B $1.2B $1.3B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.3B $8B $7.9B $8B $8.3B
Operating Income $5.1B $9.1B $8.5B $6.2B $5.9B
 
Net Interest Expenses $778.9M $751.3M $531.5M $804.4M $992.5M
EBT. Incl. Unusual Items $4.8B $8.7B $8.3B $6B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $2.3B $2.3B $1.7B $1.6B
Net Income to Company $3.6B $6.4B $6B $4.3B $3.9B
 
Minority Interest in Earnings -$225M -$437.8M -$377.5M -$279.3M -$256.5M
Net Income to Common Excl Extra Items $3.4B $6B $5.7B $4B $3.6B
 
Basic EPS (Cont. Ops) $2.75 $4.85 $4.65 $3.35 $3.10
Diluted EPS (Cont. Ops) $2.70 $4.74 $4.57 $3.29 $3.04
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA $9.9B $13.8B $13.4B $11.7B $11.7B
EBIT $5.5B $9.4B $9B $6.9B $6.6B
 
Revenue (Reported) $76.2B $96.7B $99.6B $88.5B $91.1B
Operating Income (Reported) $5.1B $9.1B $8.5B $6.2B $5.9B
Operating Income (Adjusted) $5.5B $9.4B $9B $6.9B $6.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $22.7B $25.4B $22.5B $22B $21.9B
Revenue Growth (YoY) 33.18% 11.55% -11.38% -2.09% -0.46%
 
Cost of Revenues $19.7B $22.2B $20B $19.9B $19.7B
Gross Profit $3.1B $3.2B $2.5B $2.1B $2.2B
Gross Profit Margin 13.5% 12.43% 11.14% 9.57% 10.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $765.2M $726M $744.3M $674.5M $794.4M
Operating Income $2.3B $2.4B $1.8B $1.4B $1.4B
 
Net Interest Expenses $178.3M $118.9M $185.8M $198.8M $219.9M
EBT. Incl. Unusual Items $2.1B $2.3B $1.5B $1.2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $592.9M $662M $455.4M $372.6M $374.6M
Net Income to Company $1.5B $1.6B $1.1B $867.9M $873.4M
 
Minority Interest in Earnings -$90.4M -$106.6M -$83.8M -$64.1M -$45.2M
Net Income to Common Excl Extra Items $1.4B $1.5B $978.4M $803.8M $827.1M
 
Basic EPS (Cont. Ops) $1.16 $1.23 $0.82 $0.68 $0.72
Diluted EPS (Cont. Ops) $1.13 $1.21 $0.81 $0.67 $0.71
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA $3.5B $3.6B $3B $2.8B $2.9B
EBIT $2.3B $2.5B $1.8B $1.5B $1.6B
 
Revenue (Reported) $22.7B $25.4B $22.5B $22B $21.9B
Operating Income (Reported) $2.3B $2.4B $1.8B $1.4B $1.4B
Operating Income (Adjusted) $2.3B $2.5B $1.8B $1.5B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $82B $99.2B $96.6B $88B $91B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $66.4B $82.1B $81B $74.3B $76.7B
Gross Profit $15.6B $17.1B $15.6B $13.8B $14.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.3B $7.8B $7.7B $7.9B $8.4B
Operating Income $7.2B $9.3B $7.9B $5.9B $5.9B
 
Net Interest Expenses $828.3M $689.8M $596M $816.4M $1B
EBT. Incl. Unusual Items $6.5B $8.9B $7.6B $5.7B $5.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6B $2.4B $2.1B $1.6B $1.6B
Net Income to Company $4.8B $6.5B $5.5B $4.1B $3.9B
 
Minority Interest in Earnings -$278.9M -$452.5M -$355M -$259.1M -$237.7M
Net Income to Common Excl Extra Items $4.6B $6.1B $5.1B $3.8B $3.6B
 
Basic EPS (Cont. Ops) $3.69 $4.92 $4.24 $3.21 $3.12
Diluted EPS (Cont. Ops) $3.61 $4.82 $4.16 $3.16 $3.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $11.4B $14B $12.7B $11.5B $11.7B
EBIT $7.2B $9.6B $8.3B $6.6B $6.6B
 
Revenue (Reported) $82B $99.2B $96.6B $88B $91B
Operating Income (Reported) $7.2B $9.3B $7.9B $5.9B $5.9B
Operating Income (Adjusted) $7.2B $9.6B $8.3B $6.6B $6.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $22.7B $25.4B $22.5B $22B $21.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $19.7B $22.2B $20B $19.9B $19.7B
Gross Profit $3.1B $3.2B $2.5B $2.1B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $765.2M $726M $744.3M $674.5M $794.4M
Operating Income $2.3B $2.4B $1.8B $1.4B $1.4B
 
Net Interest Expenses $178.3M $118.9M $185.8M $198.8M $219.9M
EBT. Incl. Unusual Items $2.1B $2.3B $1.5B $1.2B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $592.9M $662M $455.4M $372.6M $374.6M
Net Income to Company $1.5B $1.6B $1.1B $867.9M $873.4M
 
Minority Interest in Earnings -$90.4M -$106.6M -$83.8M -$64.1M -$45.2M
Net Income to Common Excl Extra Items $1.4B $1.5B $978.4M $803.8M $827.1M
 
Basic EPS (Cont. Ops) $1.16 $1.23 $0.82 $0.68 $0.72
Diluted EPS (Cont. Ops) $1.13 $1.21 $0.81 $0.67 $0.71
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.3B $1.3B $1.2B $1.2B $1.2B
 
EBITDA $3.5B $3.6B $3B $2.8B $2.9B
EBIT $2.3B $2.5B $1.8B $1.5B $1.6B
 
Revenue (Reported) $22.7B $25.4B $22.5B $22B $21.9B
Operating Income (Reported) $2.3B $2.4B $1.8B $1.4B $1.4B
Operating Income (Adjusted) $2.3B $2.5B $1.8B $1.5B $1.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.5B $1.8B $2B $2.3B $2.2B
Short Term Investments $1.6B $3.5B $24.7M $32.1M $54.1M
Accounts Receivable, Net $10.1B $12B $11.9B $10.6B $10.5B
Inventory $526.4M $659M $980.2M $1.2B $1.2B
Prepaid Expenses $13.5M $1.9B $1.4B $1.2B $1.3B
Other Current Assets $3.5B $790.3M $647.7M $332.7M $270.5M
Total Current Assets $22.5B $25.7B $23.9B $21.2B $21B
 
Property Plant And Equipment $27.1B $28.2B $30.8B $33.2B $32.7B
Long-Term Investments -- -- -- -- --
Goodwill $13.5B $12.9B $13.6B $14.4B $13.9B
Other Intangibles $811.8M $818.6M $1.5B $1.7B $1.6B
Other Long-Term Assets $196.8M $187.9M $242.4M $258.7M $237.2M
Total Assets $68B $72B $73.4B $73.9B $72.7B
 
Accounts Payable $9B $10.8B $10.7B $9.4B $9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.2B $2.2B $2.4B $2.5B $2.6B
Other Current Liabilities $1.3B $1.5B $1B $600.2M $574.4M
Total Current Liabilities $21.4B $23.7B $23.9B $22.5B $22B
 
Long-Term Debt $8.5B $7.4B $6.5B $6.4B $6.3B
Capital Leases -- -- -- -- --
Total Liabilities $50.7B $49.9B $48B $48.6B $47.5B
 
Common Stock $1.5B $1.4B $1.3B $1.3B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $16.9B $21.6B $24.9B $24.8B $24.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $370.2M $523.1M $516.9M $456.5M $433.9M
Total Equity $17.3B $22.1B $25.4B $25.3B $25.2B
 
Total Liabilities and Equity $68B $72B $73.4B $73.9B $72.7B
Cash and Short Terms $7.1B $5.3B $2B $2.3B $2.3B
Total Debt $9.7B $8.2B $7.2B $7.5B $7.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $6B $4.8B $5.4B $5B $6.8B
Short Term Investments $1.8B $2.3B $646.6M $960M $1B
Accounts Receivable, Net $11.5B $14.1B $12.3B $11.5B $11.9B
Inventory $556.8M $719.9M $1.1B $1.2B $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.8B $4.5B $4B $3B $3B
Total Current Assets $23.9B $26.7B $23.8B $22.5B $24.6B
 
Property Plant And Equipment $26.2B $28.5B $31B $32.6B $33.4B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $672.9M $813.7M $591M $497.8M $562.8M
Total Assets $68.3B $74.8B $73.4B $74.2B $77.5B
 
Accounts Payable $8.6B $10.6B $9.2B $8.5B $8.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $7.1B $7.8B $7.6B $6.8B $6.7B
Total Current Liabilities $21.3B $24.4B $23.1B $21.6B $23.1B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $48.2B $50.4B $47B $48.1B $51.3B
 
Common Stock $1.5B $1.4B $1.4B $1.3B $1.3B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $439.6M $622.8M $569.2M $496.8M $477.3M
Total Equity $20.1B $24.4B $26.4B $26.1B $26.2B
 
Total Liabilities and Equity $68.3B $74.8B $73.4B $74.2B $77.5B
Cash and Short Terms $7.8B $7.2B $6B $5.9B $7.8B
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.6B $6.4B $6B $4.3B $3.9B
Depreciation & Amoritzation $4.4B $4.5B $4.4B $4.8B $5.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.5B -$3.9B -$107.6M $2.3B -$831.2M
Change in Inventories -$50.2M -$162.1M -$317.4M -$164.6M -$68.2M
Cash From Operations $8.8B $11.8B $11.6B $10B $9.4B
 
Capital Expenditures $3.3B $4.4B $4.1B $3.7B $3.2B
Cash Acquisitions -$9.1M $14.2M -$1.6B -$412.5M -$13M
Cash From Investing -$4.2B -$5.7B -$3.4B -$2.4B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$2B -$2.3B -$2.4B -$2.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.8B -- -- -- --
Repurchase of Common Stock -$51.4M -$1.3B -$1.2B -$1.1B -$1.3B
Other Financing Activities $2.7B -$3.1B -$3.3B -$2.9B -$2B
Cash From Financing -$2.6B -$7.4B -$7.8B -$7.5B -$6.9B
 
Beginning Cash (CF) $3.3B $5.3B $3.7B $4.1B $3.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.1B -$1.2B $395.5M $193.8M -$18.4M
Ending Cash (CF) $5.1B $4.2B $4B $4B $3.9B
 
Levered Free Cash Flow $5.5B $7.4B $7.4B $6.4B $6.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.6B $1.1B $867.9M $873.4M
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.3B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.3B -$950.4M $839.9M -$555M -$332.5M
Change in Inventories -$33.7M -$1.1M -$65.5M $4.3M $73.7M
Cash From Operations $3B $2.7B $2.6B $2.2B $2.3B
 
Capital Expenditures $848.3M $829.2M $868.9M $778.8M $682.9M
Cash Acquisitions -$2.4M -$1.5B -$3.2M -$17.4M -$42.1M
Cash From Investing -$971.2M -$1.1B $128.9M -$648.5M -$637.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.1B $2.3B
Long-Term Debt Repaid -$1.6B -$662M -- -- --
Repurchase of Common Stock -$128.9M -$75.2M -$341.5M -$539.8M -$185.2M
Other Financing Activities -$1B -$581.3M -$786.2M -$781M -$667.1M
Cash From Financing -$1.3B -$804.6M -$1.3B -$463.8M $1.2B
 
Beginning Cash (CF) $5.4B $4B $4.1B $4B $3.8B
Foreign Exchange Rate Adjustment $63.9M $39.3M -$134.3M -$11.9M -$78.9M
Additions / Reductions $696.5M $837.1M $1.4B $1.1B $2.9B
Ending Cash (CF) $6.2B $4.8B $5.3B $5B $6.6B
 
Levered Free Cash Flow $2.2B $1.9B $1.7B $1.4B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.8B $6.5B $5.5B $4.1B $3.9B
Depreciation & Amoritzation $4.2B $4.5B $4.4B $4.9B $5.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.1B -$3.6B $1.7B $931.6M -$608.7M
Change in Inventories -$176.7M -$129.5M -$381.8M -$94.7M $1.1M
Cash From Operations $11B $11.5B $11.4B $9.6B $9.6B
 
Capital Expenditures $3.5B $4.4B $4.2B $3.6B $3.1B
Cash Acquisitions -$6M -$1.5B -$130.4M -$426.6M -$37.7M
Cash From Investing -$4.5B -$5.8B -$2.1B -$3.1B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$2B -$2.3B -$2.4B -$2.3B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1B $905.7M -- -- --
Repurchase of Common Stock -$147.2M -$1.3B -$1.4B -$1.3B -$981M
Other Financing Activities -$803.8M -$2.7B -$3.5B -$2.9B -$1.8B
Cash From Financing -$3.4B -$6.8B -$8.3B -$6.6B -$5.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3B -$1.1B $943.9M -$130.5M $1.8B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7.4B $7.1B $7.2B $6.1B $6.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.6B $1.1B $867.9M $873.4M
Depreciation & Amoritzation $1.1B $1.1B $1.2B $1.3B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.3B -$950.4M $839.9M -$555M -$332.5M
Change in Inventories -$33.7M -$1.1M -$65.5M $4.3M $73.7M
Cash From Operations $3B $2.7B $2.6B $2.2B $2.3B
 
Capital Expenditures $848.3M $829.2M $868.9M $778.8M $682.9M
Cash Acquisitions -$2.4M -$1.5B -$3.2M -$17.4M -$42.1M
Cash From Investing -$971.2M -$1.1B $128.9M -$648.5M -$637.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $1.1B $2.3B
Long-Term Debt Repaid -$1.6B -$662M -- -- --
Repurchase of Common Stock -$128.9M -$75.2M -$341.5M -$539.8M -$185.2M
Other Financing Activities -$1B -$581.3M -$786.2M -$781M -$667.1M
Cash From Financing -$1.3B -$804.6M -$1.3B -$463.8M $1.2B
 
Beginning Cash (CF) $5.4B $4B $4.1B $4B $3.8B
Foreign Exchange Rate Adjustment $63.9M $39.3M -$134.3M -$11.9M -$78.9M
Additions / Reductions $696.5M $837.1M $1.4B $1.1B $2.9B
Ending Cash (CF) $6.2B $4.8B $5.3B $5B $6.6B
 
Levered Free Cash Flow $2.2B $1.9B $1.7B $1.4B $1.6B

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

GET BETTER TRADE IDEAS

Popular

Will Palantir Crash?
Will Palantir Crash?

AI and data analytics software major Palantir (NASDAQ:PLTR) has been…

Is Target’s Dividend Worth Buying?
Is Target’s Dividend Worth Buying?

Retail giant Target (NYSE:TGT) has been through an extremely volatile…

Where Will AST SpaceMobile Be In 5 Years?
Where Will AST SpaceMobile Be In 5 Years?

Ever tried to send a text from the Nevada desert…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 40x

Buy
57
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 48x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Sell
11
VEON alert for Jun 16

VEON [VEON] is up 4.61% over the past day.

Buy
74
DAVE alert for Jun 16

Dave [DAVE] is up 3.92% over the past day.

Buy
54
DAR alert for Jun 16

Darling Ingredients [DAR] is up 7.19% over the past day.

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

Show me the best stock