Financhill
Buy
70

DFS Quote, Financials, Valuation and Earnings

Last price:
$176.31
Seasonality move :
2.08%
Day range:
$173.62 - $176.70
52-week range:
$96.46 - $188.26
Dividend yield:
1.59%
P/E ratio:
12.49x
P/S ratio:
2.55x
P/B ratio:
2.76x
Volume:
373.1K
Avg. volume:
1.5M
1-year change:
59.1%
Market cap:
$44.4B
Revenue:
$15.8B
EPS (TTM):
$14.14
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.5B $11.1B $12B $13.2B $15.8B
Revenue Growth (YoY) 7% -3.24% 8.29% 10.07% 19.51%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.6B $2.8B $3.2B $3.6B
Other Inc / (Exp) -$3M $80M $424M -$214M -$9M
Operating Expenses $2.6B $2.5B $2.6B $3.2B $3.6B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $3.8B $1.4B $7B $5.6B $3.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $878M $294M $1.6B $1.3B $841M
Net Income to Company $3B $1.1B $5.4B $4.3B $2.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3B $1.1B $5.4B $4.3B $2.8B
 
Basic EPS (Cont. Ops) $9.09 $3.60 $17.64 $15.25 $10.71
Diluted EPS (Cont. Ops) $9.08 $3.60 $17.63 $15.23 $10.70
Weighted Average Basic Share $320M $307M $300M $277M $254M
Weighted Average Diluted Share $320M $307M $300M $278M $254M
 
EBITDA -- -- -- -- --
EBIT $6.4B $3.3B $8.1B $7.5B $8.4B
 
Revenue (Reported) $11.5B $11.1B $12B $13.2B $15.8B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $6.4B $3.3B $8.1B $7.5B $8.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.7B $2.8B $3.5B $4B $4.5B
Revenue Growth (YoY) -6.41% 2.32% 24.88% 16.12% 10.58%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $611M $693M $827M $858M $966M
Other Inc / (Exp) -- -$167M -$4M -- --
Operating Expenses $611M $550M $827M $858M $966M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $959M $1.4B $1.3B $761M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $188M $311M $314M $175M $322M
Net Income to Company $771M $1.1B $1B $586M $870M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $771M $1.1B $1B $586M $870M
 
Basic EPS (Cont. Ops) $2.45 $3.54 $3.57 $2.21 $3.32
Diluted EPS (Cont. Ops) $2.45 $3.54 $3.56 $2.21 $3.32
Weighted Average Basic Share $306M $298M $273M $250M $251M
Weighted Average Diluted Share $306M $298M $274M $250M $251M
 
EBITDA -- -- -- -- --
EBIT $1.4B $1.7B $1.8B $2B $2.6B
 
Revenue (Reported) $2.7B $2.8B $3.5B $4B $4.5B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.4B $1.7B $1.8B $2B $2.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.2B $12B $12.4B $15.3B $17.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $2.7B $3.1B $3.5B $3.8B
Other Inc / (Exp) $76M $563M -$346M -$23M --
Operating Expenses $2.5B $2.5B $3.1B $3.5B $3.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.3B $6.7B $5.7B $4.4B $4.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $294M $1.5B $1.3B $1B $1.2B
Net Income to Company $1.1B $5.2B $4.4B $3.4B $3.6B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $5.2B $4.4B $3.4B $3.6B
 
Basic EPS (Cont. Ops) $3.25 $16.73 $15.37 $12.97 $14.15
Diluted EPS (Cont. Ops) $3.25 $16.72 $15.35 $12.97 $14.14
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -- -- --
EBIT $3.4B $8B $7B $8.6B $10.6B
 
Revenue (Reported) $11.2B $12B $12.4B $15.3B $17.3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $3.4B $8B $7B $8.6B $10.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.3B $9.2B $9.6B $11.6B $13.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.9B $2B $2.3B $2.6B $2.8B
Other Inc / (Exp) $79M $562M -$208M -$17M --
Operating Expenses $1.8B $1.8B $2.3B $2.6B $2.8B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $420M $5.7B $4.4B $3.2B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78M $1.3B $1B $724M $1.1B
Net Income to Company $342M $4.4B $3.3B $2.4B $3.2B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $342M $4.4B $3.4B $2.4B $3.2B
 
Basic EPS (Cont. Ops) $1.00 $14.14 $11.73 $9.20 $12.61
Diluted EPS (Cont. Ops) $1.00 $14.13 $11.71 $9.20 $12.60
Weighted Average Basic Share $920M $909M $837M $765M $752M
Weighted Average Diluted Share $920M $909M $838M $765M $752M
 
EBITDA -- -- -- -- --
EBIT $1.9B $6.6B $5.5B $6.5B $8.7B
 
Revenue (Reported) $8.3B $9.2B $9.6B $11.6B $13.2B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $1.9B $6.6B $5.5B $6.5B $8.7B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $6.9B $13.6B $8.8B $8.9B $11.7B
Short Term Investments -- -- -- -- $2.1B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $6.9B $13.6B $8.8B $8.9B $13.8B
 
Property Plant And Equipment $1.1B $1B $983M $1B $1.1B
Long-Term Investments $10.6B $12.1B $6.9B $12.2B $13.7B
Goodwill $255M $255M $255M $255M $255M
Other Intangibles $155M $95M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $114B $112.9B $110.2B $131.9B $151.7B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $1.8B -- $750M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $1.8B -- $750M
 
Long-Term Debt $25.7B $21.2B $18.5B $20.1B $20.6B
Capital Leases -- -- -- -- --
Total Liabilities $102.1B $102B $96.8B $118B $137.5B
 
Common Stock $569M $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj -$119M $45M -$94M -$339M -$225M
Common Equity $11.3B $9.8B $12.4B $12.8B $13.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.9B $10.9B $13.4B $13.9B $14.2B
 
Total Liabilities and Equity $114B $112.9B $110.2B $131.9B $151.7B
Cash and Short Terms $6.9B $13.6B $8.8B $8.9B $13.8B
Total Debt $25.7B $21.2B $20.2B $20.1B $21.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $9.5B $12.7B $10B $9.2B $10.8B
Short Term Investments $1.9B $2.6B $1.7B $1.8B $2.9B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $11.4B $15.4B $11.7B $11B $13.7B
 
Property Plant And Equipment $1.1B $987M $1B $1.1B $1.1B
Long-Term Investments $23B $8B $6.9B $13.3B $15.6B
Goodwill $255M $255M $255M $255M $255M
Other Intangibles $95M $1M -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $124.3B $108.5B $121.9B $143.4B $151.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $10.7B -- -- -- $750M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $10.7B -- -- -- $750M
 
Long-Term Debt $21.8B $18.5B $20.2B $19.5B $17.4B
Capital Leases -- -- -- -- --
Total Liabilities $114.1B $95.3B $107.6B $129.2B $134.5B
 
Common Stock $1.1B $1.1B $1.1B $1.1B $1.1B
Other Common Equity Adj $93M -$68M -$353M -$573M $17M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $10.3B $13.3B $14.3B $14.2B $17.1B
 
Total Liabilities and Equity $124.3B $108.5B $121.9B $143.4B $151.6B
Cash and Short Terms $11.4B $15.4B $11.7B $11B $13.7B
Total Debt $32.5B $18.5B $20.2B $19.5B $18.2B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3B $1.1B $5.4B $4.3B $2.8B
Depreciation & Amoritzation $436M $485M $531M $561M $458M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6.2B $6.2B $6B $7.1B $8.6B
 
Capital Expenditures $284M $261M $194M $236M $303M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.3B $1.5B $40M -$25.6B -$21.5B
 
Dividends Paid (Ex Special Dividend) -$573M -$576M -$636M -$703M -$752M
Special Dividend Paid
Long-Term Debt Issued $4.9B $494M $1.7B $6.9B $4.3B
Long-Term Debt Repaid -$6.6B -$5.3B -$4.4B -$5.2B -$3.8B
Repurchase of Common Stock -$1.8B -$348M -$2.3B -$2.4B -$1.9B
Other Financing Activities -- -- -- -- --
Cash From Financing $897M -$1.1B -$8.3B $16.1B $15.8B
 
Beginning Cash (CF) $15.1B $7B $13.6B $11.3B $8.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.2B $6.6B -$2.3B -$2.4B $2.8B
Ending Cash (CF) $7B $13.6B $11.3B $8.9B $11.7B
 
Levered Free Cash Flow $5.9B $5.9B $5.8B $6.9B $8.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $771M $1.1B $1B $586M $870M
Depreciation & Amoritzation $116M $139M $145M $106M $91M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $1.3B $1.6B $1.6B $2.4B $2B
 
Capital Expenditures $53M $49M $79M $77M $69M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.6B -$1.5B -$7.5B -$5.8B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$135M -$164M -$181M -$193M -$192M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1M $1.7B $2B $518M --
Long-Term Debt Repaid -$1.3B -$2.6B -$5M -$1.3B -$1.9B
Repurchase of Common Stock -- -$815M -$212M -$4M -$8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$799M -$3.7B $6.3B $4B $140M
 
Beginning Cash (CF) $15.2B $16.4B $11.5B $8.6B $10.9B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.1B -$3.6B $399M $589M -$74M
Ending Cash (CF) $10.1B $12.7B $11.9B $9.2B $10.8B
 
Levered Free Cash Flow $1.2B $1.6B $1.5B $2.3B $2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $5.2B $4.4B $3.4B $3.6B
Depreciation & Amoritzation $483M $510M $568M $491M $373M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6B $6.3B $6.3B $7.9B $9.3B
 
Capital Expenditures $278M $201M $226M $293M $273M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.2B $7.1B -$16B -$27.7B -$11.2B
 
Dividends Paid (Ex Special Dividend) -$577M -$626M -$686M -$739M -$771M
Special Dividend Paid
Long-Term Debt Issued $2B $1.7B $4.6B -- --
Long-Term Debt Repaid -$4.9B -$4.9B -$2.9B -$5.6B -$3.8B
Repurchase of Common Stock -$744M -$1.5B -$2.5B -$2.5B -$63M
Other Financing Activities -- -- -- -- --
Cash From Financing $3.2B -$10.8B $8.8B $17.2B $3.5B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4B $2.7B -$878M -$2.6B $1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.7B $6.1B $6.1B $7.6B $9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $342M $4.4B $3.3B $2.4B $3.2B
Depreciation & Amoritzation $362M $387M $424M $354M $269M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $4.6B $4.7B $5B $5.7B $6.4B
 
Capital Expenditures $206M $146M $178M $235M $205M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.2B $3.4B -$12.6B -$14.7B -$4.4B
 
Dividends Paid (Ex Special Dividend) -$424M -$474M -$524M -$560M -$579M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $494M $1.7B $4.6B $2.8B --
Long-Term Debt Repaid -$4.7B -$4.4B -$2.9B -$3.3B -$3.2B
Repurchase of Common Stock -$343M -$1.5B -$1.8B -$1.9B -$62M
Other Financing Activities -- -- -- -- --
Cash From Financing $744M -$8.9B $8.2B $9.3B -$3B
 
Beginning Cash (CF) $33.3B $50.6B $32.4B $27.7B $37.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1B -$841M $538M $336M -$905M
Ending Cash (CF) $36.5B $49.8B $33B $28B $36.2B
 
Levered Free Cash Flow $4.4B $4.5B $4.8B $5.5B $6.2B

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

GET BETTER TRADE IDEAS

Popular

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…

Is Tesla Going to Buy Uber?
Is Tesla Going to Buy Uber?

Tesla has always been in the habit of making large,…

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 25

Power Solutions International [PSIX] is up 27.42% over the past day.

Buy
65
TSLL alert for Dec 25

Direxion Daily TSLA Bull 2X Shares [TSLL] is up 19.46% over the past day.

Buy
75
SMLR alert for Dec 25

Semler Scientific [SMLR] is up 15.37% over the past day.

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

Show me the best stock