Financhill
Sell
47

DEI Quote, Financials, Valuation and Earnings

Last price:
$18.63
Seasonality move :
-1.29%
Day range:
$18.68 - $19.13
52-week range:
$12.36 - $20.50
Dividend yield:
4%
P/E ratio:
--
P/S ratio:
3.17x
P/B ratio:
1.52x
Volume:
805.2K
Avg. volume:
1.4M
1-year change:
24.77%
Market cap:
$3.2B
Revenue:
$1B
EPS (TTM):
-$0.10
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $936.7M $891.5M $918.4M $993.7M $1B
Revenue Growth (YoY) 6.28% -4.82% 3.01% 8.19% 2.7%
 
Cost of Revenues $298.2M $305.4M $303.4M $333.8M $361.6M
Gross Profit $638.5M $586.1M $615M $659.8M $658.9M
Gross Profit Margin 68.17% 65.74% 66.96% 66.41% 64.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $38.1M $39.6M $42.6M $45.4M $49.2M
Other Inc / (Exp) $319.3M $20.2M $2.5M $5.1M -$16M
Operating Expenses $395.8M $424.8M $413.8M $418.2M $509.2M
Operating Income $242.7M $161.3M $201.2M $241.6M $149.7M
 
Net Interest Expenses $143.3M $142.9M $147.5M $150.2M $209.5M
EBT. Incl. Unusual Items $418.7M $38.6M $56.1M $96.5M -$75.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $418.7M $38.6M $56.1M $96.5M -$75.8M
 
Minority Interest in Earnings -$55M $11.9M $9.1M $605K $33.1M
Net Income to Common Excl Extra Items $363.7M $50.4M $65.3M $97.1M -$42.7M
 
Basic EPS (Cont. Ops) $2.09 $0.28 $0.37 $0.55 -$0.26
Diluted EPS (Cont. Ops) $2.09 $0.28 $0.37 $0.55 -$0.26
Weighted Average Basic Share $173.4M $175.4M $175.5M $175.8M $169.6M
Weighted Average Diluted Share $173.4M $175.4M $175.5M $175.8M $169.6M
 
EBITDA $919.7M $566.7M $574.9M $619.5M $593.6M
EBIT $562M $181.4M $203.6M $246.7M $133.6M
 
Revenue (Reported) $936.7M $891.5M $918.4M $993.7M $1B
Operating Income (Reported) $242.7M $161.3M $201.2M $241.6M $149.7M
Operating Income (Adjusted) $562M $181.4M $203.6M $246.7M $133.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $217M $238.2M $253.7M $255.4M $250.8M
Revenue Growth (YoY) -8.86% 9.8% 6.47% 0.69% -1.82%
 
Cost of Revenues $78.3M $79.7M $88.3M $91.9M $94.8M
Gross Profit $138.7M $158.6M $165.3M $163.5M $156M
Gross Profit Margin 63.93% 66.55% 65.19% 64.02% 62.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.5M $11.4M $11.3M $12.8M $10.1M
Other Inc / (Exp) $11K $611K $1.8M $6.3M $7.9M
Operating Expenses $104.4M $104.5M $107.5M $134.8M $107.3M
Operating Income $34.3M $54M $57.8M $28.7M $48.7M
 
Net Interest Expenses $36.2M $38.9M $38.4M $56M $56.8M
EBT. Incl. Unusual Items -$1.9M $15.7M $21.2M -$21M -$260K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.9M $15.7M $21.2M -$21M -$260K
 
Minority Interest in Earnings $5.6M $2.4M $1.7M $7.7M $4.9M
Net Income to Common Excl Extra Items $3.8M $18.1M $23M -$13.4M $4.6M
 
Basic EPS (Cont. Ops) $0.02 $0.10 $0.13 -$0.08 $0.03
Diluted EPS (Cont. Ops) $0.02 $0.10 $0.13 -$0.08 $0.03
Weighted Average Basic Share $175.4M $175.5M $175.8M $166.7M $167.4M
Weighted Average Diluted Share $175.4M $175.5M $175.8M $166.7M $167.4M
 
EBITDA $129.3M $147.7M $155.9M $157M $153.7M
EBIT $34.3M $54.6M $59.6M $35M $56.6M
 
Revenue (Reported) $217M $238.2M $253.7M $255.4M $250.8M
Operating Income (Reported) $34.3M $54M $57.8M $28.7M $48.7M
Operating Income (Adjusted) $34.3M $54.6M $59.6M $35M $56.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $920M $894.9M $978.4M $1B $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $303.7M $302.9M $327.2M $356.8M $351.8M
Gross Profit $616.3M $592M $651.2M $658.5M $648.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39.5M $40.5M $46.2M $45.9M $47.7M
Other Inc / (Exp) $310.9M $21.7M $3.2M $15.2M -$5.7M
Operating Expenses $439.9M $414.1M $417.2M $475.9M $459.3M
Operating Income $176.4M $177.9M $234M $182.6M $189.6M
 
Net Interest Expenses $142.3M $146.1M $147M $192.5M $224.7M
EBT. Incl. Unusual Items $345M $53.5M $90.1M $5.3M -$40.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $345M $53.5M $90.1M $5.3M -$40.8M
 
Minority Interest in Earnings -$33.7M $10.1M $2M $16.8M $24.8M
Net Income to Common Excl Extra Items $311.3M $63.6M $92.2M $22.1M -$16.1M
 
Basic EPS (Cont. Ops) $1.76 $0.35 $0.52 $0.12 -$0.10
Diluted EPS (Cont. Ops) $1.76 $0.35 $0.52 $0.12 -$0.10
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $887.7M $573.2M $608.2M $627.8M $595.5M
EBIT $487.3M $199.6M $237.2M $197.8M $183.9M
 
Revenue (Reported) $920M $894.9M $978.4M $1B $1B
Operating Income (Reported) $176.4M $177.9M $234M $182.6M $189.6M
Operating Income (Adjusted) $487.3M $199.6M $237.2M $197.8M $183.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $676.1M $679.5M $739.5M $761.2M $741.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $226.4M $224M $247.7M $270.7M $260.9M
Gross Profit $449.7M $455.6M $491.8M $490.5M $480.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.7M $30.6M $34.2M $34.7M $33.2M
Other Inc / (Exp) $634K $2.1M $2.9M $12.9M $23.3M
Operating Expenses $321.2M $310.4M $313.8M $371.5M $321.6M
Operating Income $128.5M $145.2M $178M $119M $158.9M
 
Net Interest Expenses $106.8M $110M $109.6M $151.9M $167.1M
EBT. Incl. Unusual Items $22.4M $37.3M $71.3M -$19.9M $15.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company $22.4M $37.3M $71.3M -$19.9M $15.1M
 
Minority Interest in Earnings $10.3M $8.6M $1.5M $17.7M $9.3M
Net Income to Common Excl Extra Items $32.7M $45.9M $72.8M -$2.3M $24.4M
 
Basic EPS (Cont. Ops) $0.18 $0.25 $0.41 -$0.02 $0.14
Diluted EPS (Cont. Ops) $0.18 $0.25 $0.41 -$0.02 $0.14
Weighted Average Basic Share $526.1M $526.4M $527.2M $511.8M $502.1M
Weighted Average Diluted Share $526.1M $526.4M $527.2M $511.8M $502.1M
 
EBITDA $420.7M $427.1M $460.5M $468.7M $470.7M
EBIT $129.2M $147.3M $180.9M $131.9M $182.2M
 
Revenue (Reported) $676.1M $679.5M $739.5M $761.2M $741.5M
Operating Income (Reported) $128.5M $145.2M $178M $119M $158.9M
Operating Income (Adjusted) $129.2M $147.3M $180.9M $131.9M $182.2M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $153.7M $172.4M $335.9M $268.8M $523.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $140.3M $134.4M $128.3M $121.9M $121.4M
Inventory -- -- -- -- --
Prepaid Expenses $8.7M $13.8M $15.9M $19.9M $34M
Other Current Assets -- -- -- -- --
Total Current Assets $325.2M $320.7M $495.7M $680.9M $849.5M
 
Property Plant And Equipment $9.8M $9.8M $10M $14.6M $14.5M
Long-Term Investments $42.4M $47.4M $46.6M $48M $16M
Goodwill -- -- -- -- --
Other Intangibles $8.4M $7.1M $6.2M $5.5M $5M
Other Long-Term Assets $3.2M $3.3M $5.2M $4.8M $6.1M
Total Assets $9.3B $9.3B $9.4B $9.7B $9.6B
 
Accounts Payable $66.4M $81.6M $83.2M $80.2M $61.8M
Accrued Expenses $11.7M $12.2M $12.3M $13.5M $18.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $180.5M $268.5M $194.6M $174.3M $163M
 
Long-Term Debt $4.6B $4.7B $5B $5.2B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $5B $5.3B $5.4B $5.5B $5.8B
 
Common Stock $1.8M $1.8M $1.8M $1.8M $1.7M
Other Common Equity Adj -$17.5M -$148M -$38.8M $187.1M $115.9M
Common Equity $2.7B $2.4B $2.4B $2.6B $2.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.7B $1.6B $1.6B $1.7B $1.6B
Total Equity $4.4B $4B $4B $4.3B $3.8B
 
Total Liabilities and Equity $9.3B $9.3B $9.4B $9.7B $9.6B
Cash and Short Terms $153.7M $172.4M $335.9M $268.8M $523.1M
Total Debt $4.6B $4.7B $5B $5.2B $5.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $202.2M $350.5M $281M $526.2M $544.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $134.4M $129.4M $125M $125.5M $121.2M
Inventory -- -- -- -- --
Prepaid Expenses $8.2M $24.7M $29.9M $44.1M $42.8M
Other Current Assets -- -- -- -- --
Total Current Assets $344.9M $505.9M $722.9M $944.2M $785.2M
 
Property Plant And Equipment $10M $9.7M $9.9M $14.5M $14.3M
Long-Term Investments $47.6M $46.7M $48.8M $48M $23.1M
Goodwill -- -- -- -- --
Other Intangibles $7.4M $6.4M $5.7M $5.1M $4.6M
Other Long-Term Assets $2.7M $3.5M $4.1M $7.2M $5.9M
Total Assets $9.3B $9.4B $9.8B $9.8B $9.5B
 
Accounts Payable $127.7M $106.9M $100.5M $99.8M $99.2M
Accrued Expenses $11.7M $12.3M $12.6M $18M $19.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $271.6M $210.4M $209.1M $200.8M $194.4M
 
Long-Term Debt $4.7B $5B $5.2B $5.5B $5.5B
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.4B $5.5B $5.8B $5.8B
 
Common Stock $1.8M $1.8M $1.8M $1.7M $1.7M
Other Common Equity Adj -$167.6M -$79.5M $199.6M $169.8M $53.7M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.6B $1.6B $1.7B $1.7B $1.6B
Total Equity $4B $4B $4.3B $4B $3.7B
 
Total Liabilities and Equity $9.3B $9.4B $9.8B $9.8B $9.5B
Cash and Short Terms $202.2M $350.5M $281M $526.2M $544.2M
Total Debt $4.7B $5B $5.2B $5.5B $5.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $418.7M $38.6M $56.1M $96.5M -$75.8M
Depreciation & Amoritzation $341.5M $369.4M $361.7M $361.5M $449M
Stock-Based Compensation $18.4M $21.4M $20.9M $21M $19.8M
Change in Accounts Receivable -$609K -$11.6M $5.1M $6.2M $783K
Change in Inventories -- -- -- -- --
Cash From Operations $469.6M $420.2M $447M $496.9M $427M
 
Capital Expenditures $238.1M $297.6M $293.1M $238.1M $230.6M
Cash Acquisitions -$51.5M -$6.6M -- -- -$5.2M
Cash From Investing -$649.7M -$265.2M -$288.7M -$561M -$233.6M
 
Dividends Paid (Ex Special Dividend) -$179.7M -$196.3M -$196.5M -$196.8M -$129.9M
Special Dividend Paid
Long-Term Debt Issued $2.2B $674M $1.3B $245M $505M
Long-Term Debt Repaid -$2.1B -$549.8M -$1.1B -$70.8M -$155.9M
Repurchase of Common Stock -$734K -$7K -$122K -$337K -$111.6M
Other Financing Activities $77.7M -$64.2M -$67.3M $20M -$46.7M
Cash From Financing $187.5M -$136.3M $5.2M -$3M $60.9M
 
Beginning Cash (CF) $146.3M $153.8M $172.5M $336M $268.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.5M $18.7M $163.5M -$67.1M $254.2M
Ending Cash (CF) $153.8M $172.5M $336M $268.9M $523.2M
 
Levered Free Cash Flow $231.5M $122.6M $153.9M $258.8M $196.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$1.9M $15.7M $21.2M -$21M -$260K
Depreciation & Amoritzation $91M $90.9M $92.9M $119.6M $95.2M
Stock-Based Compensation $2.6M $2.3M $2.3M $2.3M $2.3M
Change in Accounts Receivable -$486K $2.6M $1M $1.7M $971K
Change in Inventories -- -- -- -- --
Cash From Operations $119.9M $117.7M $126.2M $90.5M $103.7M
 
Capital Expenditures $71.7M $76.4M $55.8M $61M $47.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$71.3M -$74.2M -$52.2M -$60.4M -$46.3M
 
Dividends Paid (Ex Special Dividend) -$49.1M -$49.1M -$49.2M -$31.7M -$31.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $45M $625M $10M $390M --
Long-Term Debt Repaid -$5.2M -$580.2M -$10.2M -$110.2M -$34.2M
Repurchase of Common Stock -- -$10K -$6K -$46K -$105K
Other Financing Activities -$13.4M -$19.6M -$14.6M -$15.1M -$8.1M
Cash From Financing -$22.7M -$24M -$64M $233M -$74.3M
 
Beginning Cash (CF) $176.5M $331.1M $271.1M $263.3M $561.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.8M $19.5M $10M $263M -$16.9M
Ending Cash (CF) $202.4M $350.6M $281.1M $526.3M $544.3M
 
Levered Free Cash Flow $48.2M $41.4M $70.4M $29.5M $56.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $345M $53.5M $90.1M $5.3M -$40.8M
Depreciation & Amoritzation $384.1M $362.5M $361.2M $418.6M $402.6M
Stock-Based Compensation $19.3M $20.4M $20.7M $21.4M $19.8M
Change in Accounts Receivable -$12M $5.8M $4M $416K $4.2M
Change in Inventories -- -- -- -- --
Cash From Operations $467.3M $403.1M $489M $447.4M $429.3M
 
Capital Expenditures $264.8M $334.1M $229.3M $248M $203.3M
Cash Acquisitions -$50.6M -- -- -- -$10.4M
Cash From Investing -$311.9M -$296.3M -$553.3M -$244.3M -$209.8M
 
Dividends Paid (Ex Special Dividend) -$192.8M -$196.5M -$196.7M -$147.4M -$127.1M
Special Dividend Paid
Long-Term Debt Issued $991.4M $1.1B $530M $520M --
Long-Term Debt Repaid -$862.2M -$825.8M -$355.8M -$170.9M -$34.9M
Repurchase of Common Stock -$7K -$115K -$343K -$109.6M -$2.2M
Other Financing Activities -$71.2M -$66.2M $17.7M -$50M -$37.5M
Cash From Financing -$134.7M $41.4M -$5.2M $42.1M -$201.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20.7M $148.2M -$69.5M $245.2M $17.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $202.6M $69M $259.8M $199.4M $226M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $22.4M $37.3M $71.3M -$19.9M $15.1M
Depreciation & Amoritzation $279M $272.1M $271.5M $328.6M $282.2M
Stock-Based Compensation $8.4M $7.4M $7.2M $7.6M $7.6M
Change in Accounts Receivable -$12.2M $5.2M $4.2M -$1.7M $1.7M
Change in Inventories -- -- -- -- --
Cash From Operations $356.7M $339.6M $381.7M $332.2M $334.6M
 
Capital Expenditures $199.6M $236.1M $172.3M $182.1M $154.8M
Cash Acquisitions -$6.6M -- -- -- -$5.2M
Cash From Investing -$201.3M -$232.4M -$497M -$180.4M -$156.6M
 
Dividends Paid (Ex Special Dividend) -$147.2M -$147.4M -$147.6M -$98.2M -$95.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $589M $1B $230M $505M --
Long-Term Debt Repaid -$499.6M -$775.6M -$55.6M -$155.6M -$34.7M
Repurchase of Common Stock -$7K -$115K -$336K -$109.6M -$121K
Other Financing Activities -$49.1M -$51M $34M -$36M -$26.8M
Cash From Financing -$106.9M $70.9M $60.4M $105.6M -$156.9M
 
Beginning Cash (CF) $505.1M $688M $944.5M $834.3M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $48.6M $178.1M -$54.9M $257.4M $21.1M
Ending Cash (CF) $553.7M $866.1M $889.6M $1.1B $1.7B
 
Levered Free Cash Flow $157.1M $103.5M $209.4M $150.1M $179.8M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock