Financhill
Sell
16

DOW Quote, Financials, Valuation and Earnings

Last price:
$28.42
Seasonality move :
-4.99%
Day range:
$28.28 - $29.11
52-week range:
$25.06 - $60.19
Dividend yield:
9.84%
P/E ratio:
71.13x
P/S ratio:
0.47x
P/B ratio:
1.20x
Volume:
8.8M
Avg. volume:
10.8M
1-year change:
-51.25%
Market cap:
$20.1B
Revenue:
$43B
EPS (TTM):
$0.40
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $38.5B $55B $56.9B $44.6B $43B
Revenue Growth (YoY) -10.27% 42.62% 3.52% -21.58% -3.72%
 
Cost of Revenues $33.3B $44.2B $48.3B $39.7B $38.4B
Gross Profit $5.2B $10.8B $8.6B $4.9B $4.6B
Gross Profit Margin 13.48% 19.61% 15.05% 10.94% 10.72%
 
R&D Expenses $768M $857M $851M $829M $810M
Selling, General & Admin $1.5B $1.6B $1.7B $1.6B $1.6B
Other Inc / (Exp) $304M $934M $877M -$927M $306M
Operating Expenses $2.6B $2.9B $2.9B $2.8B $2.7B
Operating Income $2.6B $7.9B $5.7B $2.1B $1.9B
 
Net Interest Expenses $789M $676M $489M $517M $611M
EBT. Incl. Unusual Items $2.1B $8.1B $6.1B $656M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $777M $1.7B $1.5B -$4M $399M
Net Income to Company $1.3B $6.4B $4.6B $660M $1.2B
 
Minority Interest in Earnings -$69M -$94M -$58M -$71M -$85M
Net Income to Common Excl Extra Items $1.2B $6.3B $4.6B $589M $1.1B
 
Basic EPS (Cont. Ops) $1.64 $8.44 $6.32 $0.82 $1.57
Diluted EPS (Cont. Ops) $1.64 $8.38 $6.28 $0.82 $1.57
Weighted Average Basic Share $740.5M $743.6M $721M $705.7M $703.8M
Weighted Average Diluted Share $742.3M $749M $725.6M $709M $705.1M
 
EBITDA $5.8B $11.7B $9.5B $4B $5.3B
EBIT $2.9B $8.9B $6.8B $1.4B $2.4B
 
Revenue (Reported) $38.5B $55B $56.9B $44.6B $43B
Operating Income (Reported) $2.6B $7.9B $5.7B $2.1B $1.9B
Operating Income (Adjusted) $2.9B $8.9B $6.8B $1.4B $2.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $15.3B $11.9B $10.8B $10.4B
Revenue Growth (YoY) 21.62% 28.46% -22.36% -9.16% -3.1%
 
Cost of Revenues $10.1B $12.4B $10.6B $9.5B $9.8B
Gross Profit $1.8B $2.9B $1.2B $1.3B $671M
Gross Profit Margin 15.32% 18.75% 10.31% 11.86% 6.43%
 
R&D Expenses $194M $218M $214M $204M $200M
Selling, General & Admin $366M $498M $428M $442M $366M
Other Inc / (Exp) $352M $136M -$510M $33M -$215M
Operating Expenses $661M $804M $723M $727M $642M
Operating Income $1.2B $2.1B $499M $550M $29M
 
Net Interest Expenses $188M $139M $109M $134M $188M
EBT. Incl. Unusual Items $1.3B $2.1B -$120M $449M -$374M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $317M $503M -$47M -$89M -$84M
Net Income to Company $1B $1.6B -$73M $538M -$290M
 
Minority Interest in Earnings -$15M $17M -$20M -$22M -$17M
Net Income to Common Excl Extra Items $991M $1.6B -$93M $516M -$307M
 
Basic EPS (Cont. Ops) $1.32 $2.12 -$0.13 $0.73 -$0.44
Diluted EPS (Cont. Ops) $1.32 $2.11 -$0.13 $0.73 -$0.44
Weighted Average Basic Share $744.8M $734.6M $708.2M $704.5M $706.9M
Weighted Average Diluted Share $749.8M $739.8M $708.2M $705.5M $706.9M
 
EBITDA $2.2B $3B $713M $1.4B $556M
EBIT $1.5B $2.2B $65M $648M -$158M
 
Revenue (Reported) $11.9B $15.3B $11.9B $10.8B $10.4B
Operating Income (Reported) $1.2B $2.1B $499M $550M $29M
Operating Income (Adjusted) $1.5B $2.2B $65M $648M -$158M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $40.7B $58.4B $53.5B $43.5B $42.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.2B $46.5B $46.6B $38.6B $38.6B
Gross Profit $5.5B $11.8B $6.9B $4.9B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $783M $881M $847M $819M $806M
Selling, General & Admin $1.5B $1.8B $1.6B $1.6B $1.5B
Other Inc / (Exp) $987M $718M $231M -$384M $58M
Operating Expenses $2.7B $3B $2.8B $2.8B $2.6B
Operating Income $2.8B $8.8B $4.1B $2.2B $1.4B
 
Net Interest Expenses $777M $627M $459M $542M $665M
EBT. Incl. Unusual Items $3B $8.9B $3.9B $1.2B $777M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $956M $1.9B $900M -$46M $404M
Net Income to Company $2B $7B $3B $1.3B $373M
 
Minority Interest in Earnings -$65M -$62M -$95M -$73M -$80M
Net Income to Common Excl Extra Items $2B $6.9B $2.9B $1.2B $293M
 
Basic EPS (Cont. Ops) $2.63 $9.24 $4.04 $1.69 $0.40
Diluted EPS (Cont. Ops) $2.62 $9.17 $4.00 $1.68 $0.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $6.7B $12.5B $7.2B $4.7B $4.5B
EBIT $3.8B $9.6B $4.6B $2B $1.6B
 
Revenue (Reported) $40.7B $58.4B $53.5B $43.5B $42.6B
Operating Income (Reported) $2.8B $8.8B $4.1B $2.2B $1.4B
Operating Income (Adjusted) $3.8B $9.6B $4.6B $2B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $11.9B $15.3B $11.9B $10.8B $10.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.1B $12.4B $10.6B $9.5B $9.8B
Gross Profit $1.8B $2.9B $1.2B $1.3B $671M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $194M $218M $214M $204M $200M
Selling, General & Admin $366M $498M $428M $442M $366M
Other Inc / (Exp) $352M $136M -$510M $33M -$215M
Operating Expenses $661M $804M $723M $727M $642M
Operating Income $1.2B $2.1B $499M $550M $29M
 
Net Interest Expenses $188M $139M $109M $134M $188M
EBT. Incl. Unusual Items $1.3B $2.1B -$120M $449M -$374M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $317M $503M -$47M -$89M -$84M
Net Income to Company $1B $1.6B -$73M $538M -$290M
 
Minority Interest in Earnings -$15M $17M -$20M -$22M -$17M
Net Income to Common Excl Extra Items $991M $1.6B -$93M $516M -$307M
 
Basic EPS (Cont. Ops) $1.32 $2.12 -$0.13 $0.73 -$0.44
Diluted EPS (Cont. Ops) $1.32 $2.11 -$0.13 $0.73 -$0.44
Weighted Average Basic Share $744.8M $734.6M $708.2M $704.5M $706.9M
Weighted Average Diluted Share $749.8M $739.8M $708.2M $705.5M $706.9M
 
EBITDA $2.2B $3B $713M $1.4B $556M
EBIT $1.5B $2.2B $65M $648M -$158M
 
Revenue (Reported) $11.9B $15.3B $11.9B $10.8B $10.4B
Operating Income (Reported) $1.2B $2.1B $499M $550M $29M
Operating Income (Adjusted) $1.5B $2.2B $65M $648M -$158M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.1B $3B $3.9B $3B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.1B $6.8B $5.6B $4.7B $4.8B
Inventory $5.7B $7.4B $7B $6.1B $6.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $889M $934M $1.8B $1.9B $993M
Total Current Assets $19.1B $20.8B $20.5B $17.6B $16.6B
 
Property Plant And Equipment $22.1B $22B $21.7B $22.4B $23.3B
Long-Term Investments $4.1B $5.2B $4.4B $4B $4.3B
Goodwill $8.9B $8.8B $8.6B $8.6B $8.6B
Other Intangibles $3.4B $2.9B $2.4B $2.1B $1.7B
Other Long-Term Assets $1.2B $1.5B $1.4B $1.3B $1.2B
Total Assets $61.5B $63B $60.6B $58B $57.3B
 
Accounts Payable $3.8B $5.6B $4.9B $4.5B $4.8B
Accrued Expenses $3.8B $3.5B $2.8B $2.7B $2.5B
Current Portion Of Long-Term Debt $460M $231M $362M $117M $497M
Current Portion Of Capital Lease Obligations $416M $314M $287M $329M $318M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.1B $13.2B $11.3B $10B $10.3B
 
Long-Term Debt $16B $13.4B $13.9B $14B $14.8B
Capital Leases -- -- -- -- --
Total Liabilities $48.5B $44.3B $39.4B $38.9B $39.5B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$10.9B -$9B -$7.1B -$7.7B -$8.1B
Common Equity $12.4B $18.2B $20.7B $18.6B $17.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $570M $574M $529M $501M $496M
Total Equity $13B $18.7B $21.2B $19.1B $17.9B
 
Total Liabilities and Equity $61.5B $63B $60.6B $58B $57.3B
Cash and Short Terms $5.1B $3B $3.9B $3B $2.2B
Total Debt $16.6B $13.8B $14.6B $14.2B $15.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $4.1B $3.1B $3.3B $3.7B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $5.6B $7.4B $5.7B $5.2B $4.9B
Inventory $6.2B $7.8B $6.8B $6.4B $6.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $608M $1.3B $1.4B $1.3B $914M
Total Current Assets $19.2B $22.2B $19.4B $18.4B $16.3B
 
Property Plant And Equipment $21.7B $21.7B $21.6B $22.6B $23.7B
Long-Term Investments $4.1B $4.9B $4.3B $4.1B $4.1B
Goodwill $8.8B $8.7B $8.7B $8.6B $8.6B
Other Intangibles $3.2B $2.8B $2.3B $2B $1.7B
Other Long-Term Assets $1.3B $1.5B $1.4B $1.3B $1.3B
Total Assets $60.4B $63.3B $59.3B $58.8B $57.5B
 
Accounts Payable $4.2B $5.8B $4.6B $4.9B $4.9B
Accrued Expenses $3.4B $3.2B $2.8B $2.5B $2.7B
Current Portion Of Long-Term Debt $492M $355M $247M $118M $502M
Current Portion Of Capital Lease Obligations $405M $306M $304M $324M $330M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $11.4B $13.1B $10.5B $10.2B $10.6B
 
Long-Term Debt $16.2B $14.1B $14.7B $16.2B $14.9B
Capital Leases -- -- -- -- --
Total Liabilities $45.9B $43.9B $38.6B $39.9B $40.2B
 
Common Stock $8M $8M $8M $8M $8M
Other Common Equity Adj -$9.9B -$8.8B -$7.1B -$7.8B -$8B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $560M $545M $534M $492M $507M
Total Equity $14.6B $19.4B $20.7B $18.9B $17.3B
 
Total Liabilities and Equity $60.4B $63.3B $59.3B $58.8B $57.5B
Cash and Short Terms $4.1B $3.1B $3.3B $3.7B $1.5B
Total Debt $16.8B $14.6B $15.3B $16.3B $15.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.3B $6.4B $4.6B $660M $1.2B
Depreciation & Amoritzation $2.9B $2.8B $2.8B $2.6B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $171M -$2.1B $1.2B $1.2B -$224M
Change in Inventories $515M -$1.8B $347M $844M -$529M
Cash From Operations $6.2B $7B $7.5B $5.2B $2.9B
 
Capital Expenditures $1.4B $2.3B $2.1B $2.5B $3.1B
Cash Acquisitions -$333M -- -$137M $58M -$28M
Cash From Investing -$841M -$2.9B -$3B -$2.9B -$2.4B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.1B -$2B -$2B -$2B
Special Dividend Paid
Long-Term Debt Issued $4.8B $253M $1.9B $104M $1.6B
Long-Term Debt Repaid -$5.2B -$2.9B -$1B -$695M -$345M
Repurchase of Common Stock -$125M -$1B -$2.3B -$625M -$494M
Other Financing Activities -$264M -$622M -$142M -$115M -$139M
Cash From Financing -$2.8B -$6.1B -$3.4B -$3.1B -$1.2B
 
Beginning Cash (CF) $2.4B $5.1B $3B $3.9B $3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.6B -$2B $1.1B -$847M -$622M
Ending Cash (CF) $5.1B $3B $3.9B $3B $2.2B
 
Levered Free Cash Flow $4.8B $4.7B $5.4B $2.7B -$151M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $1.6B -$73M $538M -$290M
Depreciation & Amoritzation $717M $752M $648M $720M $714M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$866M -$741M -$68M -$600M -$301M
Change in Inventories -$478M -$443M $163M -$297M -$221M
Cash From Operations -$291M $1.6B $535M $464M $91M
 
Capital Expenditures $291M $317M $465M $714M $685M
Cash Acquisitions -- $5M -- -$2M -$3M
Cash From Investing -$13M -$367M -$150M -$271M -$401M
 
Dividends Paid (Ex Special Dividend) -$521M -$513M -$496M -$493M -$494M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M $16M $13M $1.4B $1B
Long-Term Debt Repaid -$211M -$60M -$247M -$113M -$964M
Repurchase of Common Stock -- -$600M -$125M -$200M --
Other Financing Activities -$19M $105M -$54M -$58M -$87M
Cash From Financing -$595M -$1B -$854M $566M -$521M
 
Beginning Cash (CF) $5.1B $3B $3.9B $3B $2.3B
Foreign Exchange Rate Adjustment -$48M -$45M -$41M -$54M $123M
Additions / Reductions -$899M $219M -$469M $759M -$831M
Ending Cash (CF) $4.1B $3.1B $3.3B $3.7B $1.5B
 
Levered Free Cash Flow -$582M $1.3B $70M -$250M -$594M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $2B $7B $3B $1.3B $373M
Depreciation & Amoritzation $2.9B $2.9B $2.7B $2.7B $2.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$823M -$2B $1.9B $629M $75M
Change in Inventories $148M -$1.7B $953M $384M -$453M
Cash From Operations $4.7B $8.9B $6.4B $5.1B $2.5B
 
Capital Expenditures $1.3B $2.4B $2.2B $2.7B $3B
Cash Acquisitions -$219M $5M -$142M $56M -$29M
Cash From Investing -$701M -$3.3B -$2.8B -$3B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.1B -$2B -$2B -$2B
Special Dividend Paid
Long-Term Debt Issued $1.6B $240M $1.9B $1.5B $1.2B
Long-Term Debt Repaid -$3.2B -$2.8B -$1.2B -$561M -$1.2B
Repurchase of Common Stock -- -$1.6B -$1.9B -$700M -$294M
Other Financing Activities -$163M -$498M -$301M -$119M -$168M
Cash From Financing -$3.6B -$6.5B -$3.2B -$1.7B -$2.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $371M -$858M $456M $381M -$2.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $3.4B $6.6B $4.2B $2.4B -$495M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1B $1.6B -$73M $538M -$290M
Depreciation & Amoritzation $717M $752M $648M $720M $714M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$866M -$741M -$68M -$600M -$301M
Change in Inventories -$478M -$443M $163M -$297M -$221M
Cash From Operations -$291M $1.6B $535M $464M $91M
 
Capital Expenditures $291M $317M $465M $714M $685M
Cash Acquisitions -- $5M -- -$2M -$3M
Cash From Investing -$13M -$367M -$150M -$271M -$401M
 
Dividends Paid (Ex Special Dividend) -$521M -$513M -$496M -$493M -$494M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $29M $16M $13M $1.4B $1B
Long-Term Debt Repaid -$211M -$60M -$247M -$113M -$964M
Repurchase of Common Stock -- -$600M -$125M -$200M --
Other Financing Activities -$19M $105M -$54M -$58M -$87M
Cash From Financing -$595M -$1B -$854M $566M -$521M
 
Beginning Cash (CF) $5.1B $3B $3.9B $3B $2.3B
Foreign Exchange Rate Adjustment -$48M -$45M -$41M -$54M $123M
Additions / Reductions -$899M $219M -$469M $759M -$831M
Ending Cash (CF) $4.1B $3.1B $3.3B $3.7B $1.5B
 
Levered Free Cash Flow -$582M $1.3B $70M -$250M -$594M

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

GET BETTER TRADE IDEAS

Popular

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Is it Safe to Invest in Google With OpenAI Threats?
Is it Safe to Invest in Google With OpenAI Threats?

For the last 20 years, Google parent company Alphabet (NASDAQ:GOOG,…

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

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

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
40
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 22.52% over the past day.

Buy
52
SRPT alert for May 8

Sarepta Therapeutics [SRPT] is down 21.54% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 23.38% over the past day.

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

Show me the best stock