Financhill
Buy
61

D Quote, Financials, Valuation and Earnings

Last price:
$56.08
Seasonality move :
2.46%
Day range:
$56.06 - $56.79
52-week range:
$47.99 - $61.97
Dividend yield:
4.71%
P/E ratio:
21.23x
P/S ratio:
3.21x
P/B ratio:
1.83x
Volume:
4.7M
Avg. volume:
5.8M
1-year change:
5.63%
Market cap:
$48.3B
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

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

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

Is Tesla Stock High Risk or High Reward?
Is Tesla Stock High Risk or High Reward?

EV-making supergiant Tesla, Inc. (NASDAQ:TSLA) is going through a difficult…

Why Did Chase Coleman Buy TSM?
Why Did Chase Coleman Buy TSM?

Billionaire Chase Coleman of Tiger Global Management has built a…

Stock Ideas

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.4T
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
55
CTRN alert for Jun 5

Citi Trends [CTRN] is up 2.77% over the past day.

Sell
44
RGC alert for Jun 4

Regencell Bioscience Holdings [RGC] is up 3.45% over the past day.

Buy
63
MLTX alert for Jun 4

MoonLake Immunotherapeutics [MLTX] is up 5.33% over the past day.

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

Show me the best stock