Financhill
Buy
58

D Quote, Financials, Valuation and Earnings

Last price:
$56.01
Seasonality move :
1.36%
Day range:
$56.06 - $56.79
52-week range:
$47.99 - $61.97
Dividend yield:
4.76%
P/E ratio:
21.00x
P/S ratio:
3.17x
P/B ratio:
1.81x
Volume:
5.4M
Avg. volume:
5.8M
1-year change:
5.26%
Market cap:
$47.8B
Revenue:
$14.5B
EPS (TTM):
$2.67
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.2B $11.4B $13.9B $14.4B $14.5B
Revenue Growth (YoY) -1.59% -19.43% 22.06% 3.27% 0.46%
 
Cost of Revenues $6.9B $6B $7.6B $7.4B $7.5B
Gross Profit $7.3B $5.4B $6.4B $7B $6.9B
Gross Profit Margin 51.52% 47.4% 45.75% 48.34% 47.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.3B $530M -$1.9B $704M $223M
Operating Expenses $3.2B $2.8B $3.1B $3.3B $3.1B
Operating Income $4.1B $2.6B $3.3B $3.7B $3.8B
 
Net Interest Expenses $1.4B $1.3B $1B $1.7B $1.9B
EBT. Incl. Unusual Items $1.4B $1.9B $328M $2.7B $2.2B
Earnings of Discontinued Ops. -$1.9B $1.4B $922M -$125M $197M
Income Tax Expense $83M -$181M $59M $568M $308M
Net Income to Company -$550M $3.4B $1.2B $2B $2.1B
 
Minority Interest in Earnings $149M -$20M -- -- $53M
Net Income to Common Excl Extra Items -$401M $3.4B $1.2B $2B $2.1B
 
Basic EPS (Cont. Ops) -$0.56 $4.12 $1.33 $2.33 $2.44
Diluted EPS (Cont. Ops) -$0.57 $4.12 $1.33 $2.33 $2.44
Weighted Average Basic Share $831M $807.8M $823.9M $836.4M $839.2M
Weighted Average Diluted Share $831M $808.5M $824.8M $836.5M $839.4M
 
EBITDA $6.9B $5.4B $4.4B $7.5B $6.7B
EBIT $4.1B $2.6B $1.3B $4.4B $4.1B
 
Revenue (Reported) $14.2B $11.4B $13.9B $14.4B $14.5B
Operating Income (Reported) $4.1B $2.6B $3.3B $3.7B $3.8B
Operating Income (Adjusted) $4.1B $2.6B $1.3B $4.4B $4.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $4.3B $3.9B $3.6B $4.1B
Revenue Growth (YoY) -1.73% 10.57% -9.26% -6.46% 12.23%
 
Cost of Revenues $2B $2.4B $1.9B $1.9B $2B
Gross Profit $1.8B $1.9B $2B $1.7B $2.1B
Gross Profit Margin 47.49% 44.15% 51.2% 46.42% 50.54%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $272M $164M $180M $89M -$41M
Operating Expenses $865M $951M $813M $823M $791M
Operating Income $973M $938M $1.2B $863M $1.3B
 
Net Interest Expenses $53M $174M $479M $574M $480M
EBT. Incl. Unusual Items $1.2B $928M $876M $378M $748M
Earnings of Discontinued Ops. $28M $19M $281M $118M -$1M
Income Tax Expense $212M $236M $176M $55M $55M
Net Income to Company $1B $711M $981M $441M $692M
 
Minority Interest in Earnings -- -- -- -- -$46M
Net Income to Common Excl Extra Items $1B $711M $981M $441M $646M
 
Basic EPS (Cont. Ops) $1.23 $0.84 $1.15 $0.50 $0.75
Diluted EPS (Cont. Ops) $1.23 $0.83 $1.15 $0.50 $0.75
Weighted Average Basic Share $805.9M $810.6M $835.2M $837.6M $852.2M
Weighted Average Diluted Share $805.9M $832M $835.5M $837.6M $852.2M
 
EBITDA $1.7B $1.7B $2B $1.6B $1.9B
EBIT $973M $938M $1.2B $863M $1.3B
 
Revenue (Reported) $3.9B $4.3B $3.9B $3.6B $4.1B
Operating Income (Reported) $973M $938M $1.2B $863M $1.3B
Operating Income (Adjusted) $973M $938M $1.2B $863M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $14.1B $11.8B $15.2B $14.1B $14.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $6.4B $8B $7.5B $7.6B
Gross Profit $7.2B $5.5B $7.3B $6.7B $7.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $183M $423M -$1.8B $613M -$224M
Operating Expenses $3.3B $2.9B $3.3B $3.3B $3B
Operating Income $3.9B $2.6B $4B $3.4B $4.3B
 
Net Interest Expenses $998M $1.4B $1.2B $1.8B $1.8B
EBT. Incl. Unusual Items $3.1B $1.6B $1B $2.2B $2.2B
Earnings of Discontinued Ops. -$2.1B $1.3B $579M -$288M $82M
Income Tax Expense $345M -$157M $127M $447M $229M
Net Income to Company $697M $3.1B $1.5B $1.5B $2.3B
 
Minority Interest in Earnings $180M -$20M -- -- $7M
Net Income to Common Excl Extra Items $877M $3.1B $1.5B $1.5B $2.1B
 
Basic EPS (Cont. Ops) $1.08 $3.62 $1.43 $1.66 $2.69
Diluted EPS (Cont. Ops) $0.94 $3.58 $1.41 $1.63 $2.67
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.7B $5.4B $5.7B $7.4B $7.3B
EBIT $3.9B $2.6B $2B $4.4B $4.7B
 
Revenue (Reported) $14.1B $11.8B $15.2B $14.1B $14.9B
Operating Income (Reported) $3.9B $2.6B $4B $3.4B $4.3B
Operating Income (Adjusted) $3.9B $2.6B $2B $4.4B $4.7B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3.9B $4.3B $3.9B $3.6B $4.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.4B $1.9B $1.9B $2B
Gross Profit $1.8B $1.9B $2B $1.7B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $272M $164M $180M $89M -$41M
Operating Expenses $865M $951M $813M $823M $791M
Operating Income $973M $938M $1.2B $863M $1.3B
 
Net Interest Expenses $53M $174M $479M $574M $480M
EBT. Incl. Unusual Items $1.2B $928M $876M $378M $748M
Earnings of Discontinued Ops. $28M $19M $281M $118M -$1M
Income Tax Expense $212M $236M $176M $55M $55M
Net Income to Company $1B $711M $981M $441M $692M
 
Minority Interest in Earnings -- -- -- -- -$46M
Net Income to Common Excl Extra Items $1B $711M $981M $441M $646M
 
Basic EPS (Cont. Ops) $1.23 $0.84 $1.15 $0.50 $0.75
Diluted EPS (Cont. Ops) $1.23 $0.83 $1.15 $0.50 $0.75
Weighted Average Basic Share $805.9M $810.6M $835.2M $837.6M $852.2M
Weighted Average Diluted Share $805.9M $832M $835.5M $837.6M $852.2M
 
EBITDA $1.7B $1.7B $2B $1.6B $1.9B
EBIT $973M $938M $1.2B $863M $1.3B
 
Revenue (Reported) $3.9B $4.3B $3.9B $3.6B $4.1B
Operating Income (Reported) $973M $938M $1.2B $863M $1.3B
Operating Income (Adjusted) $973M $938M $1.2B $863M $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $172M $283M $119M $184M $310M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3B $2.2B $2.2B $2.3B $2.2B
Inventory $1.6B $1.6B $1.5B $1.7B $1.8B
Prepaid Expenses $309M $328M $294M $246M $315M
Other Current Assets $847M $1.6B $2.1B $1.5B $1.2B
Total Current Assets $6.9B $7.3B $9.9B $25.4B $6.6B
 
Property Plant And Equipment $57.8B $59.8B $52.3B $58.8B $68.9B
Long-Term Investments $10.2B $11.3B $6.6B $7.5B $8.6B
Goodwill $7.4B $7.4B $4.1B $4.1B $4.1B
Other Intangibles $765M $784M $813M $945M $1.1B
Other Long-Term Assets $2B $1.6B $20.3B $1.5B $1.6B
Total Assets $95.9B $99.6B $104.8B $109.1B $102.4B
 
Accounts Payable $944M $1.2B $1.2B $921M $1.1B
Accrued Expenses $1.1B $1.2B $909M $1.1B $1B
Current Portion Of Long-Term Debt $3.1B $3.2B $6.8B $11B $4.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $5.7B $3.2B $4.6B $11.5B $2.9B
Total Current Liabilities $10.8B $8.7B $13.5B $24.5B $9.3B
 
Long-Term Debt $34B $37.4B $34.4B $33.1B $37.3B
Capital Leases -- -- -- -- --
Total Liabilities $69.4B $72.3B $77.1B $81.5B $72.2B
 
Common Stock $23.6B $23.4B $25.4B $25.5B $25.4B
Other Common Equity Adj -$1.7B -$1.5B -$1.6B -$173M -$156M
Common Equity $23.7B $25.5B $25.9B $25.8B $26.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $344M -- -- -- $2.9B
Total Equity $26.5B $27.3B $27.7B $27.6B $30.2B
 
Total Liabilities and Equity $95.9B $99.6B $104.8B $109.1B $102.4B
Cash and Short Terms $172M $283M $119M $184M $310M
Total Debt $37B $40.6B $41.1B $44.1B $41.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $477M $444M $1.8B $265M $355M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.8B $2.2B $2.4B $2.1B $2B
Inventory $1.5B $1.5B $1.7B $1.7B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.1B $3B $2.8B $2.1B $1.7B
Total Current Assets $6.7B $8.4B $9.6B $16.2B $6.4B
 
Property Plant And Equipment $58.4B $60.1B $64.6B $60.6B $71.2B
Long-Term Investments $10.5B $10.9B $9.7B $7.9B $8.4B
Goodwill $7.4B $7.3B $7.3B $4.1B $4.1B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $5B $5.4B $5.2B $5.4B $6.1B
Total Assets $96.7B $100.9B $105.3B $102B $104.6B
 
Accounts Payable $848M $1.1B $1.1B $721M $995M
Accrued Expenses $957M $968M $1B $1.3B $897M
Current Portion Of Long-Term Debt $5.5B $5.1B $7.9B $6.4B $4.2B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.6B $3.4B $2.7B $7B $2.7B
Total Current Liabilities $11.8B $10.6B $12.8B $15.4B $8.8B
 
Long-Term Debt $33.2B $36.7B $40.2B $35.1B $39.9B
Capital Leases -- -- -- -- --
Total Liabilities $69.7B $73.3B $77B $74.6B $73.8B
 
Common Stock $23.7B $23.4B $25.4B $25.5B $25.4B
Other Common Equity Adj -$1.7B -$1.4B -$1.6B -$1.7B -$152M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $339M -- -- -- $3.4B
Total Equity $27B $27.5B $28.4B $27.4B $30.7B
 
Total Liabilities and Equity $96.7B $100.9B $105.3B $102B $104.6B
Cash and Short Terms $477M $444M $1.8B $265M $355M
Total Debt $38.7B $41.8B $48.1B $41.5B $44.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$550M $3.4B $1.2B $2B $2.1B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$292M -$183M -$985M $147M $208M
Change in Inventories $39M -$74M -$216M -$198M -$87M
Cash From Operations $5.2B $4B $3.7B $6.6B $5B
 
Capital Expenditures $6B $6B $7.6B $10.2B $12.2B
Cash Acquisitions $3.1B $400M $520M $3.2B -$123M
Cash From Investing -$2.9B -$6.2B -$6.7B -$7.2B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$2.9B -$2B -$2.2B -$2.2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $7.9B $10B $7B $10.5B $10.3B
Long-Term Debt Repaid -$4B -$6.1B -$1.8B -$7.5B -$12.5B
Repurchase of Common Stock -$3.1B -- -$1.6B -- -$801M
Other Financing Activities -$446M -$371M -$204M -$186M $2.7B
Cash From Financing -$2.3B $2.4B $3B $595M -$1.8B
 
Beginning Cash (CF) $269M $247M $408M $341M $301M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22M $161M -$67M -$40M $64M
Ending Cash (CF) $247M $408M $341M $301M $365M
 
Levered Free Cash Flow -$793M -$1.9B -$3.9B -$3.6B -$7.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $711M $981M $441M $692M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $185M $28M $519M $133M $137M
Change in Inventories $73M $80M -$21M $16M $2M
Cash From Operations $1.5B $1.1B $2.1B $2B $1.2B
 
Capital Expenditures $1.3B $1.6B $2.2B $2.8B $3.2B
Cash Acquisitions -$1B -$52M -$20M -$42M -$4M
Cash From Investing -$2.3B -$1.6B -$2.3B $1.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$508M -$541M -$557M -$559M -$569M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $1.2B $4.6B $5.3B $3.2B
Long-Term Debt Repaid -$386M -$39M -$2.2B -$8B -$816M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54M -$64M -$42M -$40M $317M
Cash From Financing $1.2B $635M $1.8B -$3.3B $2.2B
 
Beginning Cash (CF) $247M $408M $341M $301M $365M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $315M $186M $1.6B $35M $112M
Ending Cash (CF) $562M $594M $2B $336M $477M
 
Levered Free Cash Flow $124M -$497M -$123M -$787M -$2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $697M $3.1B $1.5B $1.5B $2.3B
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$352M -$340M -$494M -$239M $212M
Change in Inventories $41M -$67M -$317M -$161M -$101M
Cash From Operations $5B $3.7B $4.7B $6.5B $4.2B
 
Capital Expenditures $5.9B $6.3B $8.2B $10.8B $12.6B
Cash Acquisitions $2.2B $1.3B $552M $3.1B -$85M
Cash From Investing -$3.6B -$5.5B -$7.5B -$3.5B -$7.8B
 
Dividends Paid (Ex Special Dividend) -$2.6B -$2.1B -$2.2B -$2.2B -$2.2B
Special Dividend Paid
Long-Term Debt Issued $7.3B $9.1B $10.3B $11.2B $8.2B
Long-Term Debt Repaid -$3.5B -$5.8B -$4B -$13.4B -$5.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$419M -$381M -$182M -$184M $3.1B
Cash From Financing -$2.2B $1.8B $4.2B -$4.6B $3.7B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$705M $32M $1.4B -$1.6B $141M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$840M -$2.5B -$3.5B -$4.3B -$8.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $711M $981M $441M $692M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $185M $28M $519M $133M $137M
Change in Inventories $73M $80M -$21M $16M $2M
Cash From Operations $1.5B $1.1B $2.1B $2B $1.2B
 
Capital Expenditures $1.3B $1.6B $2.2B $2.8B $3.2B
Cash Acquisitions -$1B -$52M -$20M -$42M -$4M
Cash From Investing -$2.3B -$1.6B -$2.3B $1.4B -$3.2B
 
Dividends Paid (Ex Special Dividend) -$508M -$541M -$557M -$559M -$569M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.1B $1.2B $4.6B $5.3B $3.2B
Long-Term Debt Repaid -$386M -$39M -$2.2B -$8B -$816M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$54M -$64M -$42M -$40M $317M
Cash From Financing $1.2B $635M $1.8B -$3.3B $2.2B
 
Beginning Cash (CF) $247M $408M $341M $301M $365M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $315M $186M $1.6B $35M $112M
Ending Cash (CF) $562M $594M $2B $336M $477M
 
Levered Free Cash Flow $124M -$497M -$123M -$787M -$2B

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

GET BETTER TRADE IDEAS

Popular

Should You Buy Visa Stock Now?
Should You Buy Visa Stock Now?

Having operations across 200 countries, Visa Inc. (NYSE:V) is arguably…

Is Palantir a Trillion-Dollar Stock?
Is Palantir a Trillion-Dollar Stock?

Shares of AI and data analytics leader Palantir (NASDAQ:PLTR) have…

Is It Time to Sell MercadoLibre?
Is It Time to Sell MercadoLibre?

MercadoLibre (NASDAQ:MELI) has earned a reputation for being not dissimilar…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

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

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Sell
42
Is AAPL Stock a Buy?

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

Alerts

Buy
76
SBET alert for Jun 5

SharpLink Gaming [SBET] is down 27.96% over the past day.

Buy
80
GWRE alert for Jun 5

Guidewire Software [GWRE] is up 0.78% over the past day.

Buy
70
ZLAB alert for Jun 5

Zai Lab [ZLAB] is up 1.27% over the past day.

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

Show me the best stock