Financhill
Sell
34

DD Quote, Financials, Valuation and Earnings

Last price:
$65.03
Seasonality move :
-0.45%
Day range:
$65.30 - $66.98
52-week range:
$53.77 - $90.06
Dividend yield:
2.37%
P/E ratio:
40.27x
P/S ratio:
2.19x
P/B ratio:
1.20x
Volume:
3.2M
Avg. volume:
3.9M
1-year change:
-15.91%
Market cap:
$27.3B
Revenue:
$12.4B
EPS (TTM):
-$0.19
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $14.3B $12.6B $13B $12.1B $12.4B
Revenue Growth (YoY) -7.11% -12.36% 3.59% -7.29% 2.64%
 
Cost of Revenues $9.5B $8B $8.4B $7.8B $7.9B
Gross Profit $4.8B $4.6B $4.6B $4.2B $4.5B
Gross Profit Margin 33.69% 36.57% 35.45% 35.08% 36.39%
 
R&D Expenses $625M $557M $536M $508M $531M
Selling, General & Admin $1.7B $1.6B $1.5B $1.4B $1.6B
Other Inc / (Exp) -$3.4B $87M -$132M -$972M -$344M
Operating Expenses $3B $2.7B $2.6B $2.5B $2.7B
Operating Income $1.8B $1.9B $2B $1.7B $1.8B
 
Net Interest Expenses $660M $513M $442M $241M $293M
EBT. Incl. Unusual Items -$2.2B $1.4B $1.4B $504M $1.2B
Earnings of Discontinued Ops. -$517M $5.3B $4.9B -$71M -$40M
Income Tax Expense $160M $237M $387M -$29M $414M
Net Income to Company -$2.9B $1.2B $1.1B $533M $778M
 
Minority Interest in Earnings -$28M -$48M -$49M -$39M -$35M
Net Income to Common Excl Extra Items -$3B $6.5B $5.9B $423M $703M
 
Basic EPS (Cont. Ops) -$4.01 $11.92 $11.77 $0.94 $1.68
Diluted EPS (Cont. Ops) -$4.01 $11.89 $11.75 $0.94 $1.67
Weighted Average Basic Share $735.5M $542.7M $498.5M $449.9M $419.2M
Weighted Average Diluted Share $735.5M $544.2M $499.4M $451.2M $420.6M
 
EBITDA $1.5B $3.1B $3.1B $2B $2.8B
EBIT -$1.6B $2B $1.9B $900M $1.6B
 
Revenue (Reported) $14.3B $12.6B $13B $12.1B $12.4B
Operating Income (Reported) $1.8B $1.9B $2B $1.7B $1.8B
Operating Income (Adjusted) -$1.6B $2B $1.9B $900M $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $3.3B $3B $2.9B $3.1B
Revenue Growth (YoY) -17.79% 8.52% -7.82% -2.88% 4.61%
 
Cost of Revenues $1.9B $2.1B $2B $1.9B $1.9B
Gross Profit $1.2B $1.2B $1B $1B $1.1B
Gross Profit Margin 38.32% 35.55% 34.29% 34.56% 37.38%
 
R&D Expenses $139M $143M $127M $125M $137M
Selling, General & Admin $395M $389M $340M $384M $369M
Other Inc / (Exp) $30M -$81M -$16M -$12M -$861M
Operating Expenses $659M $685M $614M $658M $652M
Operating Income $497M $479M $421M $355M $494M
 
Net Interest Expenses $142M $119M $49M $76M $62M
EBT. Incl. Unusual Items $385M $279M $356M $267M -$429M
Earnings of Discontinued Ops. $5B $276M -$8M $14M -$34M
Income Tax Expense -$1M $47M $83M $84M $119M
Net Income to Company $5.4B $508M $273M $183M -$548M
 
Minority Interest in Earnings -$4M -$20M -$8M -$8M -$7M
Net Income to Common Excl Extra Items $5.4B $488M $257M $189M -$589M
 
Basic EPS (Cont. Ops) $8.92 $0.95 $0.56 $0.45 -$1.41
Diluted EPS (Cont. Ops) $8.90 $0.95 $0.56 $0.45 -$1.41
Weighted Average Basic Share $604.8M $512M $458.8M $422.8M $418.5M
Weighted Average Diluted Share $606.3M $513.8M $460.2M $424.3M $418.5M
 
EBITDA $922M $741M $728M $654M -$53M
EBIT $531M $399M $451M $363M -$346M
 
Revenue (Reported) $3B $3.3B $3B $2.9B $3.1B
Operating Income (Reported) $497M $479M $421M $355M $494M
Operating Income (Adjusted) $531M $399M $451M $363M -$346M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $13.7B $12.8B $12.8B $12B $12.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1B $8.2B $8.3B $7.8B $7.9B
Gross Profit $4.6B $4.6B $4.5B $4.2B $4.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $591M $561M $520M $506M $543M
Selling, General & Admin $1.6B $1.6B $1.4B $1.5B $1.5B
Other Inc / (Exp) -$2.6B -$24M -$67M -$966M -$1.2B
Operating Expenses $2.8B $2.8B $2.5B $2.6B $2.7B
Operating Income $1.8B $1.9B $2B $1.6B $2B
 
Net Interest Expenses $633M $490M $372M $268M $279M
EBT. Incl. Unusual Items -$1.4B $1.3B $1.5B $415M $496M
Earnings of Discontinued Ops. $4.6B $572M $4.6B -$49M -$88M
Income Tax Expense $65M $285M $423M -$28M $449M
Net Income to Company $3.1B -$3.7B $826M $443M $47M
 
Minority Interest in Earnings -$26M -$64M -$37M -$39M -$34M
Net Income to Common Excl Extra Items $3.1B $1.6B $5.6B $355M -$75M
 
Basic EPS (Cont. Ops) $5.74 $2.90 $11.56 $0.82 -$0.17
Diluted EPS (Cont. Ops) $5.72 $2.89 $11.53 $0.81 -$0.19
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2B $3B $3.1B $2B $2B
EBIT -$758M $1.8B $2B $812M $849M
 
Revenue (Reported) $13.7B $12.8B $12.8B $12B $12.5B
Operating Income (Reported) $1.8B $1.9B $2B $1.6B $2B
Operating Income (Adjusted) -$758M $1.8B $2B $812M $849M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $3B $3.3B $3B $2.9B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.9B $2.1B $2B $1.9B $1.9B
Gross Profit $1.2B $1.2B $1B $1B $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $139M $143M $127M $125M $137M
Selling, General & Admin $395M $389M $340M $384M $369M
Other Inc / (Exp) $30M -$81M -$16M -$12M -$861M
Operating Expenses $659M $685M $614M $658M $652M
Operating Income $497M $479M $421M $355M $494M
 
Net Interest Expenses $142M $119M $49M $76M $62M
EBT. Incl. Unusual Items $385M $279M $356M $267M -$429M
Earnings of Discontinued Ops. $5B $276M -$8M $14M -$34M
Income Tax Expense -$1M $47M $83M $84M $119M
Net Income to Company $5.4B $508M $273M $183M -$548M
 
Minority Interest in Earnings -$4M -$20M -$8M -$8M -$7M
Net Income to Common Excl Extra Items $5.4B $488M $257M $189M -$589M
 
Basic EPS (Cont. Ops) $8.92 $0.95 $0.56 $0.45 -$1.41
Diluted EPS (Cont. Ops) $8.90 $0.95 $0.56 $0.45 -$1.41
Weighted Average Basic Share $604.8M $512M $458.8M $422.8M $418.5M
Weighted Average Diluted Share $606.3M $513.8M $460.2M $424.3M $418.5M
 
EBITDA $922M $741M $728M $654M -$53M
EBIT $531M $399M $451M $363M -$346M
 
Revenue (Reported) $3B $3.3B $3B $2.9B $3.1B
Operating Income (Reported) $497M $479M $421M $355M $494M
Operating Income (Adjusted) $531M $399M $451M $363M -$346M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $2B $3.7B $2.4B $1.9B
Short Term Investments -- -- $1.3B -- --
Accounts Receivable, Net $1.9B $1.6B $1.6B $1.5B $1.5B
Inventory $2.4B $2.1B $2.3B $2.1B $2.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $181M $177M $161M $194M $179M
Total Current Assets $29B $14.3B $11.3B $7.5B $6.4B
 
Property Plant And Equipment $6.9B $5.8B $5.7B $5.9B $5.8B
Long-Term Investments $1B $919M $733M $1.1B $1.1B
Goodwill $18.7B $17B $16.7B $16.7B $16.6B
Other Intangibles $8.1B $6.2B $5.5B $5.8B $5.4B
Other Long-Term Assets $7B $1.4B $1.4B $1.2B $1.2B
Total Assets $70.9B $45.7B $41.4B $38.6B $36.6B
 
Accounts Payable $2.2B $2.1B $2.1B $1.7B $1.7B
Accrued Expenses $1.1B $1B $951M $1.3B $1B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $1M -- -- -- --
Other Current Liabilities $8.8B $1.4B $146M -- --
Total Current Liabilities $12.2B $4.9B $3.7B $3.1B $4.8B
 
Long-Term Debt $15.6B $10.6B $7.8B $7.8B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $31.8B $18.7B $14.3B $13.8B $12.8B
 
Common Stock $7M $5M $5M $4M $4M
Other Common Equity Adj $44M $41M -$791M -$910M -$1.5B
Common Equity $38.5B $26.4B $26.6B $24.3B $23.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $566M $617M $448M $446M $443M
Total Equity $39.1B $27.1B $27B $24.7B $23.8B
 
Total Liabilities and Equity $70.9B $45.7B $41.4B $38.6B $36.6B
Cash and Short Terms $2.5B $2B $5B $2.4B $1.9B
Total Debt $15.6B $10.8B $8.1B $7.8B $7.2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.4B $1.7B $3.5B $1.9B $1.8B
Short Term Investments $2B -- $1.3B -- --
Accounts Receivable, Net $2B $1.8B $1.6B $1.6B $2.3B
Inventory $2.5B $2.2B $2.4B $2.2B $2.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $184M $189M $157M $180M $164M
Total Current Assets $12.5B $14.4B $11.2B $7.1B $6.5B
 
Property Plant And Equipment $6.7B $5.7B $5.7B $5.8B $5.8B
Long-Term Investments $1.1B $821M $744M $1.1B $1.1B
Goodwill $18.5B $16.9B $16.7B $16.6B $15.9B
Other Intangibles $7.9B $6B $5.4B $5.6B $5.3B
Other Long-Term Assets $916M $1.4B $1.3B $1.3B $1.2B
Total Assets $47.8B $45.4B $41.2B $37.7B $36B
 
Accounts Payable $2.2B $2.2B $1.9B $1.6B $1.7B
Accrued Expenses $1.1B $978M $863M $1.3B $947M
Current Portion Of Long-Term Debt -- $1M -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $133M $1.4B $136M -- --
Total Current Liabilities $5.7B $5.1B $3.4B $3B $4.6B
 
Long-Term Debt $10.6B $10.6B $7.8B $7.7B $5.3B
Capital Leases -- -- -- -- --
Total Liabilities $20.1B $18.6B $14B $13.7B $12.7B
 
Common Stock $5M $5M $5M $4M $4M
Other Common Equity Adj -$163M -$220M -$717M -$1.1B -$1.3B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $517M $615M $424M $428M $434M
Total Equity $27.7B $26.8B $27.2B $24B $23.3B
 
Total Liabilities and Equity $47.8B $45.4B $41.2B $37.7B $36B
Cash and Short Terms $6.4B $1.7B $4.8B $1.9B $1.8B
Total Debt $12.6B $11B $8.1B $7.7B $7.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.9B $1.2B $1.1B $533M $778M
Depreciation & Amoritzation $3.1B $1.1B $1.1B $1.1B $1.2B
Stock-Based Compensation -- -- $75M $74M $77M
Change in Accounts Receivable $308M -$346M -$79M $202M -$135M
Change in Inventories $570M -$248M -$215M $227M -$7M
Cash From Operations $4.1B $2.3B $1.2B $2.2B $2.3B
 
Capital Expenditures $1.3B $3.1B $662M $2.4B $900M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$202M -$2.4B $9B $172M -$849M
 
Dividends Paid (Ex Special Dividend) -$882M -$630M -$652M -$651M -$635M
Special Dividend Paid
Long-Term Debt Issued $8.3B $150M $600M -- --
Long-Term Debt Repaid -$2B -$5B -$3.1B -$300M -$687M
Repurchase of Common Stock -$232M -$2.1B -$4.4B -$2B -$500M
Other Financing Activities -$120M -$81M -$57M -$65M -$75M
Cash From Financing $3.2B -$6.5B -$7.6B -$3B -$1.8B
 
Beginning Cash (CF) $1.6B $8.8B $2.1B $3.8B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.1B -$6.6B $1.8B -$932M -$849M
Ending Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
 
Levered Free Cash Flow $2.8B -$853M $587M -$189M $1.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.4B $508M $273M $183M -$548M
Depreciation & Amoritzation $391M $342M $277M $291M $293M
Stock-Based Compensation -- -- -- $23M $12M
Change in Accounts Receivable -$228M -$254M $59M -$74M -$79M
Change in Inventories -$174M -$277M -$117M -$42M -$89M
Cash From Operations $378M $209M $405M $493M $382M
 
Capital Expenditures $294M $251M $232M $207M $249M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$229M -$250M -$202M -$247M
 
Dividends Paid (Ex Special Dividend) -$161M -$169M -$165M -$159M -$172M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$3B -- -- -- --
Repurchase of Common Stock -$500M -$375M -- -$500M --
Other Financing Activities -$137M -$51M -$60M -$37M -$38M
Cash From Financing -$2.5B -$258M -$213M -$691M -$206M
 
Beginning Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
Foreign Exchange Rate Adjustment -$37M -$25M -$7M -$25M $13M
Additions / Reductions -$4.3B -$278M -$129M -$431M -$102M
Ending Cash (CF) $4.4B $1.8B $3.6B $2.3B $1.8B
 
Levered Free Cash Flow $84M -$42M $173M $286M $133M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $3.1B -$3.7B $826M $443M $47M
Depreciation & Amoritzation $2.7B $1.1B $1.1B $1.2B $1.2B
Stock-Based Compensation -- -- -- $23M $66M
Change in Accounts Receivable $214M -$372M $234M $69M -$140M
Change in Inventories $530M -$351M -$55M $302M -$54M
Cash From Operations $3.8B $2.1B $1.4B $2.3B $2.2B
 
Capital Expenditures $1B $3.1B $643M $2.4B $942M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$370M $9B $220M -$894M
 
Dividends Paid (Ex Special Dividend) -$821M -$638M -$648M -$645M -$648M
Special Dividend Paid
Long-Term Debt Issued $9.5B -- -- -- --
Long-Term Debt Repaid -$5B -- -- -- --
Repurchase of Common Stock -$500M -$2B -$4B -$2.5B --
Other Financing Activities -$240M $5M -$66M -$42M -$76M
Cash From Financing $1.1B -$4.3B -$7.6B -$3.5B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.5B -$2.6B $2B -$1.2B -$520M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.8B -$979M $802M -$76M $1.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $5.4B $508M $273M $183M -$548M
Depreciation & Amoritzation $391M $342M $277M $291M $293M
Stock-Based Compensation -- -- -- $23M $12M
Change in Accounts Receivable -$228M -$254M $59M -$74M -$79M
Change in Inventories -$174M -$277M -$117M -$42M -$89M
Cash From Operations $378M $209M $405M $493M $382M
 
Capital Expenditures $294M $251M $232M $207M $249M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.3B -$229M -$250M -$202M -$247M
 
Dividends Paid (Ex Special Dividend) -$161M -$169M -$165M -$159M -$172M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B -- -- -- --
Long-Term Debt Repaid -$3B -- -- -- --
Repurchase of Common Stock -$500M -$375M -- -$500M --
Other Financing Activities -$137M -$51M -$60M -$37M -$38M
Cash From Financing -$2.5B -$258M -$213M -$691M -$206M
 
Beginning Cash (CF) $8.8B $2.1B $3.8B $2.8B $1.9B
Foreign Exchange Rate Adjustment -$37M -$25M -$7M -$25M $13M
Additions / Reductions -$4.3B -$278M -$129M -$431M -$102M
Ending Cash (CF) $4.4B $1.8B $3.6B $2.3B $1.8B
 
Levered Free Cash Flow $84M -$42M $173M $286M $133M

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

GET BETTER TRADE IDEAS

Popular

Is Broadcom Stock a Millionaire Maker?
Is Broadcom Stock a Millionaire Maker?

Broadcom (Nasdaq: AVGO) stock has gone up more than 64%…

Is Berkshire The Best Stock to Buy in a Bad Market?
Is Berkshire The Best Stock to Buy in a Bad Market?

Berkshire Hathaway (NYSE:BRK.A, BRK.B) has historically been one of the…

Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?
Is Shopify Stock Still a Buy in 2025 or Has Growth Peaked?

The big picture trends in e‑commerce sales are clearly in…

Stock Ideas

Buy
71
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
60
RGC alert for May 6

Regencell Bioscience Holdings [RGC] is up 73.72% over the past day.

Buy
63
SKX alert for May 6

Skechers USA [SKX] is down 0.07% over the past day.

Sell
20
PTCT alert for May 6

PTC Therapeutics [PTCT] is down 11% over the past day.

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

Show me the best stock