Financhill
Buy
76

DBOEY Quote, Financials, Valuation and Earnings

Last price:
$23.65
Seasonality move :
4.4%
Day range:
$23.59 - $23.77
52-week range:
$19.11 - $23.86
Dividend yield:
1.74%
P/E ratio:
21.72x
P/S ratio:
5.83x
P/B ratio:
3.86x
Volume:
46.9K
Avg. volume:
92.4K
1-year change:
15.53%
Market cap:
$43.4B
Revenue:
$6.6B
EPS (TTM):
$1.09
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $3.7B $4.2B $5.2B $5.5B $6.6B
Revenue Growth (YoY) 0.9% 14.8% 21.61% 6.74% 19.76%
 
Cost of Revenues $1.5B $1.8B $2.5B $2.4B $2.7B
Gross Profit $2.2B $2.4B $2.7B $3.2B $3.9B
Gross Profit Margin 59.03% 56.63% 51.56% 57.32% 59.17%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.4M $42.5M $53.2M $55.5M $64.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $564.5M $598.8M $695.4M $881.5M $1.2B
Operating Income $1.6B $1.8B $2B $2.3B $2.7B
 
Net Interest Expenses $60.2M $87.8M $47.3M $72.2M $84.1M
EBT. Incl. Unusual Items $1.6B $1.7B $2B $2.2B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $406.4M $460.4M $525.8M $573M $709M
Net Income to Company $1.2B $1.3B $1.5B $1.6B $1.9B
 
Minority Interest in Earnings -$35.3M -$51.6M -$65.3M -$72.6M -$78.8M
Net Income to Common Excl Extra Items $1.1B $1.2B $1.4B $1.6B $1.9B
 
Basic EPS (Cont. Ops) $0.61 $0.67 $0.78 $0.86 $1.01
Diluted EPS (Cont. Ops) $0.61 $0.67 $0.78 $0.86 $1.01
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.8B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.8B $1.8B
 
EBITDA $1.9B $2.2B $2.5B $2.7B $3.2B
EBIT $1.6B $1.9B $2.1B $2.3B $2.8B
 
Revenue (Reported) $3.7B $4.2B $5.2B $5.5B $6.6B
Operating Income (Reported) $1.6B $1.8B $2B $2.3B $2.7B
Operating Income (Adjusted) $1.6B $1.9B $2.1B $2.3B $2.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $950.4M $1.3B $1.3B $1.6B $1.9B
Revenue Growth (YoY) 3.33% 32.93% 5.78% 17.88% 18.97%
 
Cost of Revenues $351.9M $576.8M $556.5M $653.4M $804.7M
Gross Profit $598.5M $686.6M $779.9M $922M $1.1B
Gross Profit Margin 62.98% 54.34% 58.36% 58.53% 57.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $218.7M $227.8M $223.8M $302.9M $322.7M
Operating Income $379.8M $458.8M $556.1M $619.1M $746.8M
 
Net Interest Expenses $18.5M $4.4M $21.3M $12M $47.7M
EBT. Incl. Unusual Items $375.3M $498.5M $532.5M $608.6M $700.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.5M $129.6M $138.4M $156.9M $185M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$10.2M -$14.9M -$18M -$15.9M -$26.2M
Net Income to Common Excl Extra Items $265.6M $354.1M $376.1M $435.8M $489.3M
 
Basic EPS (Cont. Ops) $0.15 $0.19 $0.20 $0.24 $0.27
Diluted EPS (Cont. Ops) $0.15 $0.19 $0.20 $0.24 $0.27
Weighted Average Basic Share $1.8B $1.8B $1.8B $1.9B $1.8B
Weighted Average Diluted Share $1.8B $1.8B $1.8B $1.9B $1.8B
 
EBITDA $467.2M $544.8M $649.4M $744.1M $880.4M
EBIT $393.7M $458.8M $556.1M $619.1M $746.8M
 
Revenue (Reported) $950.4M $1.3B $1.3B $1.6B $1.9B
Operating Income (Reported) $379.8M $458.8M $556.1M $619.1M $746.8M
Operating Income (Adjusted) $393.7M $458.8M $556.1M $619.1M $746.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4B $5B $5.4B $6.2B $7.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.7B $2.6B $2.7B $2.7B $3.4B
Gross Profit $2.3B $2.4B $2.7B $3.5B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $551.2M $461.7M $526M $868.9M $1.1B
Operating Income $1.7B $1.9B $2.2B $2.6B $3B
 
Net Interest Expenses $66.4M $66M $71.2M $46.1M $184.9M
EBT. Incl. Unusual Items $1.7B $2B $2.2B $2.5B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $441.2M $514.6M $564.5M $668.8M $738M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$46.2M -$59.9M -$73.5M -$77.1M -$99.6M
Net Income to Common Excl Extra Items $1.2B $1.4B $1.5B $1.8B $2B
 
Basic EPS (Cont. Ops) $0.65 $0.75 $0.83 $0.98 $1.09
Diluted EPS (Cont. Ops) $0.65 $0.75 $0.83 $0.98 $1.09
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $2.4B $2.7B $3.1B $3.6B
EBIT $1.8B $2B $2.4B $2.6B $3.1B
 
Revenue (Reported) $4B $5B $5.4B $6.2B $7.5B
Operating Income (Reported) $1.7B $1.9B $2.2B $2.6B $3B
Operating Income (Adjusted) $1.8B $2B $2.4B $2.6B $3.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.8B $4B $4.7B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.8B $1.9B $2.1B $2.6B
Gross Profit $1.9B $2B $2.2B $2.7B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.7M $11.2M -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $526.3M $493.9M $427.1M $589.7M $726.4M
Operating Income $1.4B $1.5B $1.7B $2.1B $2.3B
 
Net Interest Expenses $56.9M $34.7M $58.5M $32.9M $133.9M
EBT. Incl. Unusual Items $1.3B $1.6B $1.7B $2B $2.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $349.5M $405.8M $444.1M $538.7M $568M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$35.6M -$43.9M -$52.3M -$57M -$77.9M
Net Income to Common Excl Extra Items $953.5M $1.1B $1.2B $1.4B $1.6B
 
Basic EPS (Cont. Ops) $0.52 $0.61 $0.66 $0.78 $0.85
Diluted EPS (Cont. Ops) $0.52 $0.61 $0.66 $0.78 $0.85
Weighted Average Basic Share $5.5B $5.5B $5.5B $5.5B $5.5B
Weighted Average Diluted Share $5.5B $5.5B $5.5B $5.5B $5.5B
 
EBITDA $1.6B $1.8B $2.1B $2.4B $2.8B
EBIT $1.4B $1.6B $1.8B $2.1B $2.4B
 
Revenue (Reported) $3.1B $3.8B $4B $4.7B $5.6B
Operating Income (Reported) $1.4B $1.5B $1.7B $2.1B $2.3B
Operating Income (Adjusted) $1.4B $1.6B $1.8B $2.1B $2.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $2.8B $4.6B $3.3B $2B $2.3B
Short Term Investments $95.6B $107.2B $122.3B $140B $153B
Accounts Receivable, Net $501.1M $758.4M $1.1B $2.5B $2B
Inventory -- -- -- -- --
Prepaid Expenses $74.5M $83.1M $105.3M $137.2M $140.3M
Other Current Assets $7.5M $13.2M $48.3M $40.9M $19.1M
Total Current Assets $140.5B $169.9B $229.2B $266.1B $236.9B
 
Property Plant And Equipment $557.8M $652.4M $672.2M $676.9M $669.4M
Long-Term Investments -- -- -- -- --
Goodwill $3.9B $4.9B $6.3B $6.3B $9.1B
Other Intangibles $1.7B $2.2B $2.9B $2.9B $4.7B
Other Long-Term Assets $4.5M $7.3M $18.9M $22.6M $303.4M
Total Assets $153.6B $187.8B $252.4B $288.4B $262.8B
 
Accounts Payable $231.5M $478M $797.5M $2.2B $1.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $46.5M $62.9M $72M $75.9M $94M
Other Current Liabilities $240.3M $519.9M $2.9B $2.3B $816.8M
Total Current Liabilities $137.2B $166.2B $228.2B $263.4B $233.7B
 
Long-Term Debt $2.6B $3.2B $3.4B $4.4B $7.8B
Capital Leases -- -- -- -- --
Total Liabilities $146.8B $179.7B $243.6B $278.7B $251.6B
 
Common Stock $212.8M $233.7M $215.1M $203.8M $210M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.4B $7.6B $8.2B $9.1B $10.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $420.4M $477M $604.9M $631.8M $484.9M
Total Equity $6.8B $8.1B $8.8B $9.7B $11.2B
 
Total Liabilities and Equity $153.6B $187.8B $252.4B $288.4B $262.8B
Cash and Short Terms $98.4B $111.8B $125.6B $142B $155.3B
Total Debt $2.9B $5.4B $6.6B $5.2B $9.1B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- -- -- --
Short Term Investments $119.1B $117.9B $140.8B $180.2B $211.8B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $25.5B $27B $35.5B $29.2B $35.1B
Total Current Assets $191.9B $198.8B $294B $259.4B $307.9B
 
Property Plant And Equipment $596.9M $696.8M $636.4M $633.8M $647.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.6B $2.6B $2.9B $2.8B $2.3B
Total Assets $213B $223.4B $316.8B $286.2B $336.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $23.4B $79.3B $152.2B $27.9B $32.2B
Total Current Liabilities $188.9B $197.1B $292.3B $257.2B $303.4B
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $205.5B $215B $308B $276.3B $324.8B
 
Common Stock -- $7.9B -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $443.3M -- $639.4M $552.5M $520.6M
Total Equity $7.5B $8.4B $8.8B $10B $11.8B
 
Total Liabilities and Equity $213B $223.4B $316.8B $286.2B $336.6B
Cash and Short Terms $119.1B $117.9B $140.8B $180.2B $211.8B
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.2B $1.3B $1.5B $1.6B $1.9B
Depreciation & Amoritzation $253.2M $301.8M $347.5M $375M $453M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$2.4B $734.6M $2.3B -$1.6B -$1.7B
Change in Inventories -- -- -- -- --
Cash From Operations $1B $1.6B $1.1B $2.6B $2.8B
 
Capital Expenditures $207M $223.3M $244.2M $343M $290M
Cash Acquisitions -$751.3M -$519.3M -$2.2B -$181.3M -$4.2B
Cash From Investing -$809.3M -$899.6M -$2.6B -$1.5B -$4.3B
 
Dividends Paid (Ex Special Dividend) -$554.2M -$607.4M -$651.5M -$619.7M -$716.1M
Special Dividend Paid
Long-Term Debt Issued -- $1.1B $4.4B $2.3B $3.4B
Long-Term Debt Repaid -- -$688.5M -$2.7B -$2.5B -$182.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $706.2M -$30.4M -$48.4M -- $138.8M
Cash From Financing $111.3M -$290.3M $945M -$1B $2.5B
 
Beginning Cash (CF) $2.1B $2.5B $3B $2.1B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $338.8M $422.7M -$544.7M $132.9M $915M
Ending Cash (CF) $2.4B $2.9B $2.4B $2.2B $3.2B
 
Levered Free Cash Flow $829.8M $1.4B $831.2M $2.3B $2.5B
Period Ending 2011-12-31 2012-12-31 2013-12-31 2014-12-31 2015-12-31
Net Income to Stockholders $196.8M $230.5M $174M $308.7M $116.2M
Depreciation & Amoritzation $32.6M $39.5M $41.7M $43M $47.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $266.9M -$22.6M -$35.6M -$401.2M -$799.2M
Change in Inventories -- -- -- -- --
Cash From Operations $199.2M $224.2M $254.9M $263.1M -$807.1M
 
Capital Expenditures $54.8M $77.1M $56M $67.1M $57.3M
Cash Acquisitions $34.4M $16.5M -$6.6M -$77.3M -$765.5M
Cash From Investing -$210.3M $461.5M -$120M -$470.9M -$797M
 
Dividends Paid (Ex Special Dividend) $7.4M -$22.1M -$997.7K -$1.8M $631.9K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $799.4M $296.4M $257.1M $976.2M
Long-Term Debt Repaid $95.2K -$794.5M -$502.2M -$297.1M -$457.6M
Repurchase of Common Stock -$155.7M -$130.5M -$3.1K -- --
Other Financing Activities -$34.3K $482.6K -$21.4K -$738.9K -$12.5M
Cash From Financing -$148.2M -$145.8M -$206.7M -$42.4M $507M
 
Beginning Cash (CF) $1.1B $141.4M -$1.6M $157.6M -$658M
Foreign Exchange Rate Adjustment $4.4M -$5.2M -$2.7M $1.9M $2.3M
Additions / Reductions -$159.4M $539.9M -$71.8M -$250.3M -$1.1B
Ending Cash (CF) $916.3M $699.4M -$74.6M -$91.1M -$1.8B
 
Levered Free Cash Flow $144.4M $147.2M $198.9M $196M -$864.4M
Period Ending 2012-09-30 2013-09-30 2014-09-30 2015-09-30 2016-09-30
Net Income to Stockholders $827.4M $714.2M $913.9M $970.6M --
Depreciation & Amoritzation $128.1M $155.6M $164.6M $155.2M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $259.7M -$93.2M -$94.7M -$136.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $884.8M $936.6M $892.5M $1.1B --
 
Capital Expenditures $165M $190.5M $166.4M $181.3M $57.3M
Cash Acquisitions -$336.8M -$16.7M $72.3M -$45.1M -$765.5M
Cash From Investing -$1B -$519.8M $18M -$1.4B --
 
Dividends Paid (Ex Special Dividend) -$771.3M -$534.4M -$513.3M -$431.6M $631.9K
Special Dividend Paid
Long-Term Debt Issued $986.8M $3B $1.6B $2.8B --
Long-Term Debt Repaid -$626.5M -$2.9B -$1.8B -$2.3B --
Repurchase of Common Stock -$280M -$132.1M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$710.3M -$599.9M -$750.9M -$465M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$841.1M -$183.1M $159.6M -$824.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $719.7M $746.1M $726.1M $900.1M --
Period Ending 2021-01-19 2022-01-19 2023-01-19 2024-01-19
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Is AT&T Stock Dropping?
Why Is AT&T Stock Dropping?

The telecommunications giant AT&T Inc. (NYSE:T) has perhaps surprisingly eclipsed…

Is American Express Stock Going Lower?
Is American Express Stock Going Lower?

American Express Company (NYSE:AXP) has long been a Buffett favorite…

Cigna vs Costco Stock: Which Is Best?
Cigna vs Costco Stock: Which Is Best?

Cigna and Costco don’t usually go hand in hand but…

Stock Ideas

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 38x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
45
QMCO alert for Jan 18

Quantum [QMCO] is down 15.61% over the past day.

Buy
51
QRVO alert for Jan 18

Qorvo [QRVO] is up 14.47% over the past day.

Sell
31
ATEX alert for Jan 18

Anterix [ATEX] is up 11.14% over the past day.

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

Show me the best stock