Financhill
Buy
60

DNB Quote, Financials, Valuation and Earnings

Last price:
$8.07
Seasonality move :
-7.29%
Day range:
$7.80 - $8.07
52-week range:
$7.78 - $12.95
Dividend yield:
2.48%
P/E ratio:
--
P/S ratio:
1.47x
P/B ratio:
1.08x
Volume:
4.5M
Avg. volume:
4.7M
1-year change:
-19.72%
Market cap:
$3.6B
Revenue:
$2.4B
EPS (TTM):
-$0.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2.2B $2.2B $2.3B $2.4B
Revenue Growth (YoY) 20.83% 24.55% 2.72% 4.02% 2.93%
 
Cost of Revenues $548.2M $664.3M $757.4M $861.8M $899.7M
Gross Profit $1.2B $1.5B $1.5B $1.5B $1.5B
Gross Profit Margin 68.47% 69.33% 65.95% 62.76% 62.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $559.8M $714.7M $709.6M $711.9M $692.7M
Other Inc / (Exp) -$48.9M -$10.2M -$6.6M -$18.5M -$16.6M
Operating Expenses $1.1B $1.3B $1.3B $1.3B $1.3B
Operating Income $92.9M $170.7M $170.4M $153.5M $211.7M
 
Net Interest Expenses $270.4M $205.7M $191M $216.1M $256.4M
EBT. Incl. Unusual Items -$226.4M -$45.2M -$27.2M -$81.1M -$61.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$112.4M $23.4M -$28.8M -$34.2M -$33.7M
Net Income to Company -$111.6M -$65.9M $4.1M -$43.7M -$24.5M
 
Minority Interest in Earnings -$4.9M -$5.8M -$6.4M -$3.3M -$4.1M
Net Income to Common Excl Extra Items -$116.5M -$71.7M -$2.3M -$47M -$28.6M
 
Basic EPS (Cont. Ops) -$0.49 -$0.17 -$0.01 -$0.11 -$0.07
Diluted EPS (Cont. Ops) -$0.49 -$0.17 -$0.01 -$0.11 -$0.07
Weighted Average Basic Share $367.1M $428.7M $429.1M $430.5M $432.4M
Weighted Average Diluted Share $367.1M $428.7M $429.1M $430.5M $432.4M
 
EBITDA $582.5M $777.1M $753.2M $727.6M $780M
EBIT $44.7M $161.2M $166M $140.8M $202.4M
 
Revenue (Reported) $1.7B $2.2B $2.2B $2.3B $2.4B
Operating Income (Reported) $92.9M $170.7M $170.4M $153.5M $211.7M
Operating Income (Adjusted) $44.7M $161.2M $166M $140.8M $202.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $479.9M $598.3M $595M $630.4M $631.9M
Revenue Growth (YoY) 4.83% 24.67% -0.55% 5.95% 0.24%
 
Cost of Revenues -- $176.7M $224.1M $230M $236M
Gross Profit -- $421.6M $370.9M $400.4M $395.9M
Gross Profit Margin -- 70.47% 62.34% 63.52% 62.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $158.6M $199.1M $160.7M $184.1M $167.1M
Other Inc / (Exp) $9.8M -$22M -$3M -$6.9M -$2.7M
Operating Expenses -$108.9M $356.3M $306.4M $333.8M $314.6M
Operating Income $40.6M $65.3M $64.5M $66.6M $81.3M
 
Net Interest Expenses $49.2M $61M $53.9M $51.9M $55.7M
EBT. Incl. Unusual Items $1.2M -$17.7M $7.6M $7.8M $22.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.4M -$7M -$15.2M $6.3M $15.2M
Net Income to Company $3.1M -$10M $23.5M $2.6M $8.9M
 
Minority Interest in Earnings -$1.3M -$1.6M -$700K -$900K -$1.1M
Net Income to Common Excl Extra Items $1.8M -$11.6M $22.8M $1.7M $7.8M
 
Basic EPS (Cont. Ops) $0.02 -$0.03 $0.05 $0.00 $0.02
Diluted EPS (Cont. Ops) $0.02 -$0.03 $0.05 $0.00 $0.02
Weighted Average Basic Share $422.9M $428.8M $429.3M $431.1M $433M
Weighted Average Diluted Share $422.9M $428.8M $429.3M $431.1M $433M
 
EBITDA $186.9M $200.7M $208.3M $211M $228.5M
EBIT $50.5M $43.5M $62.6M $61.3M $81M
 
Revenue (Reported) $479.9M $598.3M $595M $630.4M $631.9M
Operating Income (Reported) $40.6M $65.3M $64.5M $66.6M $81.3M
Operating Income (Adjusted) $50.5M $43.5M $62.6M $61.3M $81M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $2.2B $2.2B $2.3B $2.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $664.3M $757.4M $861.8M $899.7M
Gross Profit -- $1.5B $1.5B $1.5B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $559.8M $714.7M $709.6M $711.9M $692.7M
Other Inc / (Exp) -$48.9M -$10.2M -$6.6M -$18.5M -$16.6M
Operating Expenses $1.1B $1.3B $1.3B $1.3B $1.3B
Operating Income $92.9M $170.7M $170.4M $153.5M $211.7M
 
Net Interest Expenses $270.4M $205.7M $191M $216.1M $256.4M
EBT. Incl. Unusual Items -$226.4M -$45.2M -$27.2M -$81.1M -$61.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$112.4M $23.4M -$28.8M -$34.2M -$33.7M
Net Income to Company -$111.6M -$65.9M $4.1M -$43.7M -$24.5M
 
Minority Interest in Earnings -$4.9M -$5.8M -$6.4M -$3.3M -$4.1M
Net Income to Common Excl Extra Items -$116.5M -$71.7M -$2.3M -$47M -$28.6M
 
Basic EPS (Cont. Ops) -$0.43 -$0.17 -$0.00 -$0.11 -$0.06
Diluted EPS (Cont. Ops) -$0.43 -$0.17 -$0.00 -$0.11 -$0.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $582.5M $777.1M $753.2M $727.6M $780M
EBIT $44.7M $161.2M $166M $140.8M $202.4M
 
Revenue (Reported) $1.7B $2.2B $2.2B $2.3B $2.4B
Operating Income (Reported) $92.9M $170.7M $170.4M $153.5M $211.7M
Operating Income (Adjusted) $44.7M $161.2M $166M $140.8M $202.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.2B $2.2B $2.3B $2.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $664.3M $757.4M $861.8M $899.7M --
Gross Profit $1.5B $1.5B $1.5B $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $714.7M $709.6M $711.9M $692.7M --
Other Inc / (Exp) -$10.2M -$6.6M -$18.5M -$16.6M --
Operating Expenses $1.3B $1.3B $1.3B $1.3B --
Operating Income $170.7M $170.4M $153.5M $211.7M --
 
Net Interest Expenses $205.7M $191M $216.1M $256.4M --
EBT. Incl. Unusual Items -$45.2M -$27.2M -$81.1M -$61.3M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.4M -$28.8M -$34.2M -$33.7M --
Net Income to Company -$65.9M $4.1M -$43.7M -$24.5M --
 
Minority Interest in Earnings -$5.8M -$6.4M -$3.3M -$4.1M --
Net Income to Common Excl Extra Items -$71.7M -$2.3M -$47M -$28.6M --
 
Basic EPS (Cont. Ops) -$0.17 -$0.00 -$0.11 -$0.06 --
Diluted EPS (Cont. Ops) -$0.17 -$0.00 -$0.11 -$0.06 --
Weighted Average Basic Share $1.7B $1.7B $1.7B $1.7B --
Weighted Average Diluted Share $1.7B $1.7B $1.7B $1.7B --
 
EBITDA $777.1M $753.2M $727.6M $780M --
EBIT $161.2M $166M $140.8M $202.4M --
 
Revenue (Reported) $2.2B $2.2B $2.3B $2.4B --
Operating Income (Reported) $170.7M $170.4M $153.5M $211.7M --
Operating Income (Adjusted) $161.2M $166M $140.8M $202.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $352.3M $177.1M $208.4M $188.1M $205.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $319.3M $401.7M $271.6M $258M $239.6M
Inventory -- -- -- -- --
Prepaid Expenses $168.3M $116.1M $134.9M $151.9M $138M
Other Current Assets $34.5M $23.1M $89M $58.3M $66.9M
Total Current Assets $874.4M $718M $703.9M $656.3M $650.4M
 
Property Plant And Equipment $90.5M $168.7M $150M $145.2M $133.7M
Long-Term Investments $27.3M $27.2M $21.8M $20.6M $32.4M
Goodwill $2.9B $3.5B $3.4B $3.4B $3.4B
Other Intangibles $5.3B $5.4B $5B $4.6B $4.2B
Other Long-Term Assets $16.2M $36.9M $29.9M $13.2M $19.4M
Total Assets $9.2B $10B $9.5B $9.1B $8.8B
 
Accounts Payable $60.1M $83.5M $80.5M $111.7M $104.3M
Accrued Expenses $238.2M $281.5M $395.4M $243.6M $236.4M
Current Portion Of Long-Term Debt $25.3M $28.1M $32.7M $32.7M $31M
Current Portion Of Capital Lease Obligations $23.4M $26M $17.7M $15M $15.9M
Other Current Liabilities -- -- -- $34.1M $13.2M
Total Current Liabilities $828.1M $1B $1.1B $1B $1B
 
Long-Term Debt $3.3B $3.7B $3.6B $3.5B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $6.3B $6B $5.7B $5.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$94.5M -$57.1M -$180M -$198.7M -$246.1M
Common Equity $3.5B $3.7B $3.5B $3.4B $3.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $58.3M $64.1M $9.1M $12.5M $15.9M
Total Equity $3.6B $3.7B $3.5B $3.4B $3.3B
 
Total Liabilities and Equity $9.2B $10B $9.5B $9.1B $8.8B
Cash and Short Terms $352.3M $177.1M $208.4M $188.1M $205.9M
Total Debt $3.3B $3.7B $3.6B $3.5B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $352.3M $177.1M $208.4M $188.1M $205.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $319.3M $401.7M $271.6M $258M $239.6M
Inventory -- -- -- -- --
Prepaid Expenses $168.3M $116.1M $134.9M $151.9M $138M
Other Current Assets $34.5M $23.1M $89M $58.3M $66.9M
Total Current Assets $874.4M $718M $703.9M $656.3M $650.4M
 
Property Plant And Equipment $90.5M $168.7M $150M $145.2M $133.7M
Long-Term Investments $27.3M $27.2M $21.8M $20.6M $32.4M
Goodwill $2.9B $3.5B $3.4B $3.4B $3.4B
Other Intangibles $5.3B $5.4B $5B $4.6B $4.2B
Other Long-Term Assets $16.2M $36.9M $29.9M $13.2M $19.4M
Total Assets $9.2B $10B $9.5B $9.1B $8.8B
 
Accounts Payable $60.1M $83.5M $80.5M $111.7M $104.3M
Accrued Expenses $238.2M $281.5M $395.4M $243.6M $236.4M
Current Portion Of Long-Term Debt $25.3M $28.1M $32.7M $32.7M $31M
Current Portion Of Capital Lease Obligations $23.4M $26M $17.7M $15M $15.9M
Other Current Liabilities -- -- -- $34.1M $13.2M
Total Current Liabilities $828.1M $1B $1.1B $1B $1B
 
Long-Term Debt $3.3B $3.7B $3.6B $3.5B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.6B $6.3B $6B $5.7B $5.4B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -$94.5M -$57.1M -$180M -$198.7M -$246.1M
Common Equity -- -- -- -- --
Total Preferred Equity -$100K -- -- -- --
Minority Interest, Total $58.3M $64.1M $9.1M $12.5M $15.9M
Total Equity $3.6B $3.7B $3.5B $3.4B $3.3B
 
Total Liabilities and Equity $9.2B $10B $9.5B $9.1B $8.8B
Cash and Short Terms $352.3M $177.1M $208.4M $188.1M $205.9M
Total Debt $3.3B $3.7B $3.6B $3.5B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$111.6M -$65.9M $4.1M -$43.7M -$24.5M
Depreciation & Amoritzation $537.8M $615.9M $587.2M $586.8M $577.6M
Stock-Based Compensation $45.1M $33.3M $66M $83.4M $67.6M
Change in Accounts Receivable -$45.1M -$13.7M $120.9M $13.7M $5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $205.5M $503.7M $537.1M $452.2M $436.9M
 
Capital Expenditures $123M $180.4M $217.9M $199.4M $213.9M
Cash Acquisitions -$20.6M -$844.8M -$500K -- --
Cash From Investing -$133.8M -$1.1B -$210.5M -$191.8M -$219.5M
 
Dividends Paid (Ex Special Dividend) -$64.1M -- -$42.9M -$86.1M -$87.5M
Special Dividend Paid
Long-Term Debt Issued $407.2M $1.1B $775.1M $515.1M $3.7B
Long-Term Debt Repaid -$1.1B -$632.2M -$951.4M -$573.1M -$3.7B
Repurchase of Common Stock -$1.1B -- -- -- -$9.3M
Other Financing Activities -$265.6M -$41.8M -$61.9M -$138.3M -$52.8M
Cash From Financing $188.6M $400.1M -$281.1M -$282.4M -$187.9M
 
Beginning Cash (CF) $84.4M $352.3M $177.1M $208.4M $188.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260.3M -$174.9M $45.5M -$22M $29.5M
Ending Cash (CF) $352.3M $177.1M $208.4M $188.1M $206.3M
 
Levered Free Cash Flow $82.5M $323.3M $319.2M $252.8M $223M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.1M -$10M $23.5M $2.6M $8.9M
Depreciation & Amoritzation $136.4M $157.2M $145.7M $149.7M $147.5M
Stock-Based Compensation $6.5M $9.6M $22.1M $17.3M $15.2M
Change in Accounts Receivable -$71.2M -$102.6M -$63M -$33.3M -$6M
Change in Inventories -- -- -- -- --
Cash From Operations $74.8M $102.5M $97.3M $168.5M $150M
 
Capital Expenditures $29.6M $59.9M $64.7M $69.5M $56.4M
Cash Acquisitions -- -$227.8M -- -- --
Cash From Investing -$21.5M -$288M -$44.6M -$71.5M -$59.1M
 
Dividends Paid (Ex Special Dividend) -- -- -$21.4M -$21.5M -$21.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $710M $72.6M $134.8M $160.5M
Long-Term Debt Repaid -$6.3M -$547M -$76.7M -$232.6M -$291.2M
Repurchase of Common Stock -$100K -- -- -- --
Other Financing Activities -$1.2M -$37M -$37.4M -$23.8M -$4.3M
Cash From Financing -$7.6M $126M -$62.9M -$143.1M -$156.7M
 
Beginning Cash (CF) $299.5M $234.4M $209.5M $230.1M $289.1M
Foreign Exchange Rate Adjustment $7.1M $2.2M $9.1M $4.1M -$17M
Additions / Reductions $45.7M -$59.5M -$10.2M -$46.1M -$65.8M
Ending Cash (CF) $352.3M $177.1M $208.4M $188.1M $206.3M
 
Levered Free Cash Flow $45.2M $42.6M $32.6M $99M $93.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$111.6M -$65.9M $4.1M -$43.7M -$24.5M
Depreciation & Amoritzation $537.8M $615.9M $587.2M $586.8M $577.6M
Stock-Based Compensation $45.1M $33.3M $66M $83.4M $67.6M
Change in Accounts Receivable -$45.1M -$13.7M $120.9M $13.7M $5.5M
Change in Inventories -- -- -- -- --
Cash From Operations $205.5M $503.7M $537.1M $452.2M $436.9M
 
Capital Expenditures $123M $180.4M $217.9M $199.4M $213.9M
Cash Acquisitions -$20.6M -$844.8M -$500K -- --
Cash From Investing -$133.8M -$1.1B -$210.5M -$191.8M -$219.5M
 
Dividends Paid (Ex Special Dividend) -$64.1M -- -$42.9M -$86.1M -$87.5M
Special Dividend Paid
Long-Term Debt Issued $407.2M $1.1B $775.1M $515.1M $3.7B
Long-Term Debt Repaid -$1.1B -$632.2M -$951.4M -$573.1M -$3.7B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$265.6M -$41.8M -$61.9M -$138.3M -$52.8M
Cash From Financing $188.6M $400.1M -$281.1M -$282.4M -$187.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260.3M -$174.9M $45.5M -$22M $29.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $82.5M $323.3M $319.2M $252.8M $223M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$65.9M $4.1M -$43.7M -$24.5M --
Depreciation & Amoritzation $615.9M $587.2M $586.8M $577.6M --
Stock-Based Compensation $33.3M $66M $83.4M $67.6M --
Change in Accounts Receivable -$13.7M $120.9M $13.7M $5.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $503.7M $537.1M $452.2M $436.9M --
 
Capital Expenditures $180.4M $217.9M $199.4M $213.9M --
Cash Acquisitions -$844.8M -$500K -- -- --
Cash From Investing -$1.1B -$210.5M -$191.8M -$219.5M --
 
Dividends Paid (Ex Special Dividend) -- -$42.9M -$86.1M -$87.5M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.1B $775.1M $515.1M $3.7B --
Long-Term Debt Repaid -$632.2M -$951.4M -$573.1M -$3.7B --
Repurchase of Common Stock -- -- -- -$9.3M --
Other Financing Activities -$41.8M -$61.9M -$138.3M -$52.8M --
Cash From Financing $400.1M -$281.1M -$282.4M -$187.9M --
 
Beginning Cash (CF) $937.7M $817.9M $903.2M $956.9M --
Foreign Exchange Rate Adjustment -$300K -$14.2M $1.7M -$11.3M --
Additions / Reductions -$174.9M $45.5M -$22M $29.5M --
Ending Cash (CF) $762.5M $849.2M $882.9M $975.1M --
 
Levered Free Cash Flow $323.3M $319.2M $252.8M $223M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock