Financhill
Sell
33

DINO Quote, Financials, Valuation and Earnings

Last price:
$33.93
Seasonality move :
9.84%
Day range:
$32.81 - $33.96
52-week range:
$29.85 - $64.16
Dividend yield:
6.02%
P/E ratio:
40.55x
P/S ratio:
0.22x
P/B ratio:
0.68x
Volume:
2.6M
Avg. volume:
3.7M
1-year change:
-43.96%
Market cap:
$6.3B
Revenue:
$28.6B
EPS (TTM):
$0.82
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.2B $18.4B $38.2B $32B $28.6B
Revenue Growth (YoY) -36.04% 64.43% 107.76% -16.34% -10.59%
 
Cost of Revenues $9.8B $15.8B $31.4B $26.8B $25.4B
Gross Profit $1.4B $2.6B $6.8B $5.1B $3.2B
Gross Profit Margin 12.75% 14.3% 17.84% 16.07% 11.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $313.6M $362M $427M $497M $447M
Other Inc / (Exp) -$439.7M $159.1M $28M $47M $30M
Operating Expenses $1.6B $1.9B $2.8B $2.9B $2.9B
Operating Income -$188.5M $749.2M $4.1B $2.2B $278M
 
Net Interest Expenses $118.9M $121.2M $146M $97M $90M
EBT. Incl. Unusual Items -$747M $787.2M $3.9B $2.2B $218M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$232.1M $123.9M $895M $442M $34M
Net Income to Company -$514.9M $663.3M $3B $1.7B $184M
 
Minority Interest in Earnings -$86.5M -$104.9M -$118M -$121M -$7M
Net Income to Common Excl Extra Items -$601.4M $558.3M $2.9B $1.6B $177M
 
Basic EPS (Cont. Ops) -$3.72 $3.39 $14.28 $8.29 $0.91
Diluted EPS (Cont. Ops) -$3.72 $3.39 $14.28 $8.29 $0.91
Weighted Average Basic Share $162M $162.6M $202.6M $190M $192.1M
Weighted Average Diluted Share $162M $162.6M $202.6M $190M $192.1M
 
EBITDA -$99.6M $1.4B $4.8B $3.1B $1.2B
EBIT -$620.5M $912.3M $4.1B $2.3B $383M
 
Revenue (Reported) $11.2B $18.4B $38.2B $32B $28.6B
Operating Income (Reported) -$188.5M $749.2M $4.1B $2.2B $278M
Operating Income (Adjusted) -$620.5M $912.3M $4.1B $2.3B $383M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $5.6B $9B $7.7B $6.5B
Revenue Growth (YoY) -33.8% 93.83% 59.8% -14.75% -15.14%
 
Cost of Revenues $2.5B $5.1B $7.4B $7B $5.9B
Gross Profit $414.3M $521.6M $1.6B $701.8M $557.8M
Gross Profit Margin 14.28% 9.28% 17.55% 9.16% 8.58%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $76M $111.2M $103M $149.5M $120.8M
Other Inc / (Exp) -$100.8M $7.4M $26.1M $22.3M $11.2M
Operating Expenses $412.1M $542.1M $749.9M $778.8M $776.8M
Operating Income $2.1M -$20.5M $826.9M -$76.9M -$219M
 
Net Interest Expenses $39.6M $30M $40M $17.6M $22.4M
EBT. Incl. Unusual Items -$138.2M -$43.2M $813M -$72.2M -$230.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$43.6M -$26M $188.3M -$38.6M -$18.2M
Net Income to Company -$94.6M -$17.1M $624.7M -$33.6M -$212M
 
Minority Interest in Earnings -$23.2M -$22.4M -$37.3M -$28.3M -$1.5M
Net Income to Common Excl Extra Items -$117.7M -$39.5M $587.4M -$61.8M -$213.5M
 
Basic EPS (Cont. Ops) -$0.73 -$0.24 $2.92 -$0.34 -$1.14
Diluted EPS (Cont. Ops) -$0.73 -$0.24 $2.92 -$0.34 -$1.14
Weighted Average Basic Share $162.2M $162.7M $199.4M $187M $188.3M
Weighted Average Diluted Share $162.2M $162.7M $199.4M $187M $188.3M
 
EBITDA $27.3M $122M $1B $189.4M $26.5M
EBIT -$97.6M -$12.2M $870.3M -$22.7M -$191.7M
 
Revenue (Reported) $2.9B $5.6B $9B $7.7B $6.5B
Operating Income (Reported) $2.1M -$20.5M $826.9M -$76.9M -$219M
Operating Income (Adjusted) -$97.6M -$12.2M $870.3M -$22.7M -$191.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11.2B $18.4B $38.2B $32B $28.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.8B $15.8B $31.4B $26.8B $25.4B
Gross Profit $1.4B $2.6B $6.8B $5.1B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $313.6M $362M $427M $497M $447M
Other Inc / (Exp) -$439.7M $159.1M $28M $47M $30M
Operating Expenses $1.6B $1.9B $2.8B $2.9B $2.9B
Operating Income -$188.5M $749.2M $4.1B $2.2B $278M
 
Net Interest Expenses $118.9M $121.2M $146M $97M $90M
EBT. Incl. Unusual Items -$747M $787.2M $3.9B $2.2B $218M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$232.1M $123.9M $895M $442M $34M
Net Income to Company -$514.9M $663.3M $3B $1.7B $184M
 
Minority Interest in Earnings -$86.5M -$104.9M -$118M -$121M -$7M
Net Income to Common Excl Extra Items -$601.4M $558.3M $2.9B $1.6B $177M
 
Basic EPS (Cont. Ops) -$3.71 $3.40 $13.70 $8.30 $0.82
Diluted EPS (Cont. Ops) -$3.71 $3.40 $13.70 $8.30 $0.82
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$99.6M $1.4B $4.8B $3.1B $1.2B
EBIT -$620.5M $912.3M $4.1B $2.3B $383M
 
Revenue (Reported) $11.2B $18.4B $38.2B $32B $28.6B
Operating Income (Reported) -$188.5M $749.2M $4.1B $2.2B $278M
Operating Income (Adjusted) -$620.5M $912.3M $4.1B $2.3B $383M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $18.4B $38.2B $32B $28.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.8B $31.4B $26.8B $25.4B --
Gross Profit $2.6B $6.8B $5.1B $3.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $362M $427M $497M $447M --
Other Inc / (Exp) $159.1M $28M $47M $30M --
Operating Expenses $1.9B $2.8B $2.9B $2.9B --
Operating Income $749.2M $4.1B $2.2B $278M --
 
Net Interest Expenses $121.2M $146M $97M $90M --
EBT. Incl. Unusual Items $787.2M $3.9B $2.2B $218M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $123.9M $895M $442M $34M --
Net Income to Company $663.3M $3B $1.7B $184M --
 
Minority Interest in Earnings -$104.9M -$118M -$121M -$7M --
Net Income to Common Excl Extra Items $558.3M $2.9B $1.6B $177M --
 
Basic EPS (Cont. Ops) $3.40 $13.70 $8.30 $0.82 --
Diluted EPS (Cont. Ops) $3.40 $13.70 $8.30 $0.82 --
Weighted Average Basic Share $650.3M $809.9M $760.2M $768.3M --
Weighted Average Diluted Share $650.3M $809.9M $760.2M $768.3M --
 
EBITDA $1.4B $4.8B $3.1B $1.2B --
EBIT $912.3M $4.1B $2.3B $383M --
 
Revenue (Reported) $18.4B $38.2B $32B $28.6B --
Operating Income (Reported) $749.2M $4.1B $2.2B $278M --
Operating Income (Adjusted) $912.3M $4.1B $2.3B $383M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $234.4M $1.7B $1.4B $800M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $630M $1.2B $1.7B $1.7B $1.3B
Inventory $1.2B $2.1B $3.2B $2.9B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $47.6M $66.6M $112M $89M $95M
Total Current Assets $3.3B $3.8B $6.7B $6.1B $5B
 
Property Plant And Equipment $4.9B $5.8B $7B $7B $6.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.3B $3B $3B $3B
Other Intangibles $334.8M $299.1M $463.7M $411M $351M
Other Long-Term Assets $328.9M $353.6M $519M $561M $611M
Total Assets $11.5B $12.9B $18.1B $17.7B $16.6B
 
Accounts Payable $1B $1.6B $2.3B $2.2B $2.2B
Accrued Expenses $274.5M $316.2M $486.7M $355M $292M
Current Portion Of Long-Term Debt -- -- $307M -- --
Current Portion Of Capital Lease Obligations $97.9M $110.6M $109.9M $118M $88M
Other Current Liabilities -- -- -- $18M $2M
Total Current Liabilities $1.4B $2.1B $3.2B $2.8B $3B
 
Long-Term Debt $3.1B $3.1B $2.9B $2.7B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.6B $8.1B $7.5B $7.3B
 
Common Stock $2.6M $2.6M $2.2M $2M $2M
Other Common Equity Adj $13.5M $2.7M -$22M -$12M -$47M
Common Equity $5.2B $5.7B $9.2B $10.2B $9.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $553.8M $606.6M $773.8M $68M $68M
Total Equity $5.7B $6.3B $10B $10.2B $9.3B
 
Total Liabilities and Equity $11.5B $12.9B $18.1B $17.7B $16.6B
Cash and Short Terms $1.4B $234.4M $1.7B $1.4B $800M
Total Debt $3.1B $3.1B $3.3B $2.7B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $234.4M $1.7B $1.4B $800M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $630M $1.2B $1.7B $1.7B $1.3B
Inventory $1.2B $2.1B $3.2B $2.9B $2.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $47.6M $66.6M $112M $89M $95M
Total Current Assets $3.3B $3.8B $6.7B $6.1B $5B
 
Property Plant And Equipment $4.9B $5.8B $7B $7B $6.9B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.3B $3B $3B $3B
Other Intangibles $334.8M $299.1M $463.7M $411M $351M
Other Long-Term Assets $328.9M $353.6M $519M $561M $611M
Total Assets $11.5B $12.9B $18.1B $17.7B $16.6B
 
Accounts Payable $1B $1.6B $2.3B $2.2B $2.2B
Accrued Expenses $274.5M $316.2M $486.7M $355M $292M
Current Portion Of Long-Term Debt -- -- $307M -- --
Current Portion Of Capital Lease Obligations $97.9M $110.6M $109.9M $118M $88M
Other Current Liabilities -- -- -- $18M $2M
Total Current Liabilities $1.4B $2.1B $3.2B $2.8B $3B
 
Long-Term Debt $3.1B $3.1B $2.9B $2.7B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $5.8B $6.6B $8.1B $7.5B $7.3B
 
Common Stock $2.6M $2.6M $2.2M $2M $2M
Other Common Equity Adj $13.5M $2.7M -$22M -$12M -$47M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $553.8M $606.6M $773.8M $68M $68M
Total Equity $5.7B $6.3B $10B $10.2B $9.3B
 
Total Liabilities and Equity $11.5B $12.9B $18.1B $17.7B $16.6B
Cash and Short Terms $1.4B $234.4M $1.7B $1.4B $800M
Total Debt $3.1B $3.1B $3.3B $2.7B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$514.9M $663.3M $3B $1.7B $184M
Depreciation & Amoritzation $520.9M $503.5M $657M $771M $832M
Stock-Based Compensation $31.7M $39.3M $31M $41M $23M
Change in Accounts Receivable $169.2M -$620.8M $39M -$20M $449M
Change in Inventories $230.1M -$344.6M -$224M $30M $138M
Cash From Operations $457.9M $406.7M $3.8B $2.3B $1.1B
 
Capital Expenditures $330.2M $813.4M $524M $385M $470M
Cash Acquisitions -$2.4M -$624.3M -$264M -$7M -$8M
Cash From Investing -$330.2M -$1.3B -$774M -$371M -$468M
 
Dividends Paid (Ex Special Dividend) -$229.5M -$57.7M -$256M -$341M -$386M
Special Dividend Paid
Long-Term Debt Issued $1.5B $555.5M $910M $60M --
Long-Term Debt Repaid -$836M -$633M -$735M -$593M -$117M
Repurchase of Common Stock -$7.6M -$7.1M -$1.4B -$999M -$672M
Other Financing Activities -$81.1M -$69.6M -$108M -$371M -$7M
Cash From Financing $353.2M -$211.8M -$1.6B -$2.2B -$1.2B
 
Beginning Cash (CF) $885.2M $1.4B $234M $1.7B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $481M -$1.1B $1.4B -$318M -$540M
Ending Cash (CF) $1.4B $234.4M $1.7B $1.4B $800M
 
Levered Free Cash Flow $127.8M -$406.7M $3.3B $1.9B $640M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$94.6M -$17.1M $624.7M -$33.6M -$212M
Depreciation & Amoritzation $124.9M $134.2M $176.4M $212.1M $218.2M
Stock-Based Compensation $9.4M $9.6M $10.1M $14.6M $7.2M
Change in Accounts Receivable -$92.4M -$392.8M $91.6M $200.8M $45.2M
Change in Inventories $125.5M $55.1M $253.9M -$53.1M -$110M
Cash From Operations $66.9M -$332.8M $914.8M $230.4M -$140.4M
 
Capital Expenditures $117.2M $265.1M $106.6M $123.6M $173.1M
Cash Acquisitions -- -$624.3M -$7.6M -$2.3M -$2M
Cash From Investing -$116.5M -$888.7M -$108.2M -$123.3M -$173.4M
 
Dividends Paid (Ex Special Dividend) -$57.9M -- -$80.6M -$82.1M -$95.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $39M $345M $50M -- --
Long-Term Debt Repaid -$74.3M -$347.4M -$132.3M -$434.2M -$3.5M
Repurchase of Common Stock -$4.3M -$6.4M -$395M -$165.4M -$4.7M
Other Financing Activities -$12.5M -$18.7M -$27.6M -$294M $304K
Cash From Financing -$110M -$27.6M -$585.5M -$975.7M -$103.3M
 
Beginning Cash (CF) $1.5B $1.5B $1.4B $2.2B $1.2B
Foreign Exchange Rate Adjustment $3M $2.1M -$3M $7.9M -$12.7M
Additions / Reductions -$159.6M -$1.2B $221.1M -$868.6M -$417.1M
Ending Cash (CF) $1.4B $234.4M $1.7B $1.4B $800M
 
Levered Free Cash Flow -$50.3M -$597.9M $808.2M $106.9M -$313.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$514.9M $663.3M $3B $1.7B $184M
Depreciation & Amoritzation $520.9M $503.5M $657M $771M $832M
Stock-Based Compensation $31.7M $39.3M $31M $41M $23M
Change in Accounts Receivable $169.2M -$620.8M $39M -$20M $449M
Change in Inventories $230.1M -$344.6M -$224M $30M $138M
Cash From Operations $457.9M $406.7M $3.8B $2.3B $1.1B
 
Capital Expenditures $330.2M $813.4M $524M $385M $470M
Cash Acquisitions -$2.4M -$624.3M -$264M -$7M -$8M
Cash From Investing -$330.2M -$1.3B -$774M -$371M -$468M
 
Dividends Paid (Ex Special Dividend) -$229.5M -$57.7M -$256M -$341M -$386M
Special Dividend Paid
Long-Term Debt Issued $1.5B $555.5M $910M $60M --
Long-Term Debt Repaid -$836M -$633M -$735M -$593M -$117M
Repurchase of Common Stock -$7.6M -$7.1M -$1.4B -$999M -$672M
Other Financing Activities -$81.1M -$69.6M -$108M -$371M -$7M
Cash From Financing $353.2M -$211.8M -$1.6B -$2.2B -$1.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $481M -$1.1B $1.4B -$318M -$540M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $127.8M -$406.7M $3.3B $1.9B $640M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $663.3M $3B $1.7B $184M --
Depreciation & Amoritzation $503.5M $657M $771M $832M --
Stock-Based Compensation $39.3M $31M $41M $23M --
Change in Accounts Receivable -$620.8M $39M -$20M $449M --
Change in Inventories -$344.6M -$224M $30M $138M --
Cash From Operations $406.7M $3.8B $2.3B $1.1B --
 
Capital Expenditures $813.4M $524M $385M $470M --
Cash Acquisitions -$624.3M -$264M -$7M -$8M --
Cash From Investing -$1.3B -$774M -$371M -$468M --
 
Dividends Paid (Ex Special Dividend) -$57.7M -$256M -$341M -$386M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $555.5M $910M $60M -- --
Long-Term Debt Repaid -$633M -$735M -$593M -$117M --
Repurchase of Common Stock -$7.1M -$1.4B -$999M -$672M --
Other Financing Activities -$69.6M -$108M -$371M -$7M --
Cash From Financing -$211.8M -$1.6B -$2.2B -$1.2B --
 
Beginning Cash (CF) $5.4B $4B $6.9B $4.7B --
Foreign Exchange Rate Adjustment -$1.5M -$11M $7M -$14M --
Additions / Reductions -$1.1B $1.4B -$318M -$540M --
Ending Cash (CF) $4.3B $5.4B $6.5B $4.1B --
 
Levered Free Cash Flow -$406.7M $3.3B $1.9B $640M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Sell
48
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Alerts

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.57% over the past day.

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

Show me the best stock