Financhill
Buy
55

DLR Quote, Financials, Valuation and Earnings

Last price:
$152.04
Seasonality move :
6.12%
Day range:
$147.82 - $152.29
52-week range:
$135.54 - $198.00
Dividend yield:
3.28%
P/E ratio:
91.77x
P/S ratio:
8.87x
P/B ratio:
2.43x
Volume:
1.9M
Avg. volume:
2.6M
1-year change:
4.54%
Market cap:
$50B
Revenue:
$5.6B
EPS (TTM):
$1.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $4.4B $4.7B $5.5B $5.6B
Revenue Growth (YoY) 21.64% 13.43% 5.96% 16.74% 1.42%
 
Cost of Revenues $1.5B $1.8B $2B $2.6B $2.5B
Gross Profit $2.4B $2.6B $2.7B $2.9B $3B
Gross Profit Margin 61.21% 59.84% 57% 52.57% 54.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $351.4M $400.7M $422.2M $449.1M $480M
Other Inc / (Exp) $63.1M $1.4B $49.3M $736.1M $339M
Operating Expenses $1.7B $1.9B $2B $2.2B $2.3B
Operating Income $670.7M $759.7M $661.7M $727.5M $757M
 
Net Interest Expenses $333M $293.8M $299.1M $437.7M $452.8M
EBT. Incl. Unusual Items $400.8M $1.8B $411.9M $1B $643.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38M $72.8M $31.6M $75.6M $54.8M
Net Income to Company $362.7M $1.7B $380.3M $950.3M $588.3M
 
Minority Interest in Earnings -$6.3M -$38.2M -$2.6M -$1.5M $14.2M
Net Income to Common Excl Extra Items $356.4M $1.7B $377.7M $948.8M $602.5M
 
Basic EPS (Cont. Ops) $1.01 $5.95 $1.18 $3.04 $1.74
Diluted EPS (Cont. Ops) $1.00 $5.94 $1.11 $2.88 $1.61
Weighted Average Basic Share $260.1M $282.5M $286.3M $298.6M $323.3M
Weighted Average Diluted Share $262.5M $283.2M $297.9M $309.1M $331.5M
 
EBITDA $2.1B $3.6B $2.3B $3.2B $2.9B
EBIT $733.8M $2.1B $711M $1.5B $1.1B
 
Revenue (Reported) $3.9B $4.4B $4.7B $5.5B $5.6B
Operating Income (Reported) $670.7M $759.7M $661.7M $727.5M $757M
Operating Income (Adjusted) $733.8M $2.1B $711M $1.5B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $1.1B $1.2B $1.4B $1.4B
Revenue Growth (YoY) 34.94% 4.57% 10.97% 11.07% 4.84%
 
Cost of Revenues $420.3M $465.4M $537.6M $647.2M $662.7M
Gross Profit $642.3M $645.8M $695.5M $722.5M $773.2M
Gross Profit Margin 60.45% 58.12% 56.4% 52.75% 53.85%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.2M $104.7M $120.4M $116.8M $126.8M
Other Inc / (Exp) -$38.9M $1B -$122.5M -$25.4M $116.4M
Operating Expenses $462.7M $483.6M $554.2M $542.9M $594.2M
Operating Income $179.6M $162.2M $141.3M $179.6M $179M
 
Net Interest Expenses $77.8M $71.8M $86.9M $113.6M $104.7M
EBT. Incl. Unusual Items $62.8M $1.1B -$68.1M $40.6M $190.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $3.3M $4M -$17.7M $20.7M $4.9M
Net Income to Company $59.5M $1.1B $761K $19.9M $185.7M
 
Minority Interest in Earnings -$1.8M -$22.6M $3.1M $8.4M $3.9M
Net Income to Common Excl Extra Items $57.7M $1.1B $3.9M $28.3M $189.6M
 
Basic EPS (Cont. Ops) $0.16 $3.73 -$0.02 $0.06 $0.54
Diluted EPS (Cont. Ops) $0.16 $3.71 -$0.02 $0.06 $0.51
Weighted Average Basic Share $280.3M $283.9M $289.4M $305.9M $333.4M
Weighted Average Diluted Share $281M $284.9M $308.9M $316.1M $340.3M
 
EBITDA $500.6M $1.5B $449M $574.7M $750.7M
EBIT $140.7M $1.2B $18.8M $154.3M $295.4M
 
Revenue (Reported) $1.1B $1.1B $1.2B $1.4B $1.4B
Operating Income (Reported) $179.6M $162.2M $141.3M $179.6M $179M
Operating Income (Adjusted) $140.7M $1.2B $18.8M $154.3M $295.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.9B $4.4B $4.7B $5.5B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.8B $2B $2.6B $2.5B
Gross Profit $2.4B $2.6B $2.7B $2.9B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $351.4M $400.7M $422.2M $449.1M $480M
Other Inc / (Exp) $66.7M $1.4B -$1.9M $736.1M $339M
Operating Expenses $1.7B $1.9B $2B $2.2B $2.3B
Operating Income $670.7M $759.7M $661.7M $727.5M $757M
 
Net Interest Expenses $336.6M $301M $299.1M $437.7M $452.8M
EBT. Incl. Unusual Items $400.8M $1.8B $360.7M $1B $643.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $38M $72.8M $31.6M $75.6M $54.8M
Net Income to Company $362.7M $1.7B $380.3M $950.3M $588.3M
 
Minority Interest in Earnings -$6.3M -$38.2M -$2.6M -$1.5M $14.2M
Net Income to Common Excl Extra Items $356.4M $1.7B $377.7M $948.8M $602.5M
 
Basic EPS (Cont. Ops) $1.13 $5.94 $1.18 $3.03 $1.76
Diluted EPS (Cont. Ops) $1.12 $5.92 $1.14 $2.91 $1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.1B $3.6B $2.2B $3.2B $2.9B
EBIT $737.3M $2.1B $659.9M $1.5B $1.1B
 
Revenue (Reported) $3.9B $4.4B $4.7B $5.5B $5.6B
Operating Income (Reported) $670.7M $759.7M $661.7M $727.5M $757M
Operating Income (Adjusted) $737.3M $2.1B $659.9M $1.5B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $4.4B $4.7B $5.5B $5.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2B $2.6B $2.5B --
Gross Profit $2.6B $2.7B $2.9B $3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $400.7M $422.2M $449.1M $480M --
Other Inc / (Exp) $1.4B -$1.9M $736.1M $339M --
Operating Expenses $1.9B $2B $2.2B $2.3B --
Operating Income $759.7M $661.7M $727.5M $757M --
 
Net Interest Expenses $301M $299.1M $437.7M $452.8M --
EBT. Incl. Unusual Items $1.8B $360.7M $1B $643.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72.8M $31.6M $75.6M $54.8M --
Net Income to Company $1.7B $380.3M $950.3M $588.3M --
 
Minority Interest in Earnings -$38.2M -$2.6M -$1.5M $14.2M --
Net Income to Common Excl Extra Items $1.7B $377.7M $948.8M $602.5M --
 
Basic EPS (Cont. Ops) $5.94 $1.18 $3.03 $1.76 --
Diluted EPS (Cont. Ops) $5.92 $1.14 $2.91 $1.62 --
Weighted Average Basic Share $1.1B $1.1B $1.2B $1.3B --
Weighted Average Diluted Share $1.1B $1.2B $1.2B $1.3B --
 
EBITDA $3.6B $2.2B $3.2B $2.9B --
EBIT $2.1B $659.9M $1.5B $1.1B --
 
Revenue (Reported) $4.4B $4.7B $5.5B $5.6B --
Operating Income (Reported) $759.7M $661.7M $727.5M $757M --
Operating Income (Adjusted) $2.1B $659.9M $1.5B $1.1B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.5M $142.7M $141.8M $1.6B $3.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $494.2M $539.7M $749M $951.8M $906.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $711.6M $814.4M $1.1B $3.4B $5.1B
 
Property Plant And Equipment $1.4B $1.4B $1.4B $1.4B $1.2B
Long-Term Investments $1.1B $1.8B $2B $2.3B $2.6B
Goodwill $8.3B $7.9B $9.2B $9.2B $8.9B
Other Intangibles $3.1B $2.7B $3.1B $2.5B $2.2B
Other Long-Term Assets $264.5M $359.5M $353.8M $420.4M $465.9M
Total Assets $36.1B $36.4B $41.5B $44.1B $45.3B
 
Accounts Payable $1.4B $1.5B $1.9B $2.2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $39M --
Total Current Liabilities $2.6B $2.6B $4.8B $4.8B $4.6B
 
Long-Term Debt $12.8B $13.1B $14.4B $15.6B $15.1B
Capital Leases -- -- -- -- --
Total Liabilities $17.6B $17.8B $21.9B $23.1B $22.1B
 
Common Stock $953.7M $734.5M $734.6M $734.8M $735M
Other Common Equity Adj -$3.9B -$3.8B -$5.3B -$6B -$7.5B
Common Equity $16.8B $17.3B $16.9B $18.4B $20.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $770.7M $519.2M $2B $1.9B $1.8B
Total Equity $18.5B $18.5B $19.6B $21B $23.2B
 
Total Liabilities and Equity $36.1B $36.4B $41.5B $44.1B $45.3B
Cash and Short Terms $108.5M $142.7M $141.8M $1.6B $3.9B
Total Debt $13.3B $13.4B $16.6B $17.4B $16.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $108.5M $142.7M $141.8M $1.6B $3.9B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $494.2M $539.7M $749M $951.8M $906.3M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $711.6M $814.4M $1.1B $3.4B $5.1B
 
Property Plant And Equipment $1.4B $1.4B $1.4B $1.4B $1.2B
Long-Term Investments $1.1B $1.8B $2B $2.3B $2.6B
Goodwill $8.3B $7.9B $9.2B $9.2B $8.9B
Other Intangibles $3.1B $2.7B $3.1B $2.5B $2.2B
Other Long-Term Assets $264.5M $359.5M $353.8M $420.4M $465.9M
Total Assets $36.1B $36.4B $41.5B $44.1B $45.3B
 
Accounts Payable $1.4B $1.5B $1.9B $2.2B $2.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- $39M --
Total Current Liabilities $2.6B $2.6B $4.8B $4.8B $4.6B
 
Long-Term Debt $12.8B $13.1B $14.4B $15.6B $15.1B
Capital Leases -- -- -- -- --
Total Liabilities $17.6B $17.8B $21.9B $23.1B $22.1B
 
Common Stock $953.7M $734.5M $734.6M $734.8M $735M
Other Common Equity Adj -$3.9B -$3.8B -$5.3B -$6B -$7.5B
Common Equity -- -- -- -- --
Total Preferred Equity -$250M -- -- -- --
Minority Interest, Total $770.7M $519.2M $2B $1.9B $1.8B
Total Equity $18.5B $18.5B $19.6B $21B $23.2B
 
Total Liabilities and Equity $36.1B $36.4B $41.5B $44.1B $45.3B
Cash and Short Terms $108.5M $142.7M $141.8M $1.6B $3.9B
Total Debt $13.3B $13.4B $16.6B $17.4B $16.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $362.7M $1.7B $380.3M $950.3M $588.3M
Depreciation & Amoritzation $1.4B $1.5B $1.6B $1.7B $1.8B
Stock-Based Compensation $74.6M $84.1M $92.5M $80.5M $75.6M
Change in Accounts Receivable -$72.9M -$389.1M -$272.5M -$155.3M -$342.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.7B $1.7B $1.6B $2.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.1B -$189.4M -$2.2B -$146.8M -$723.8M
Cash From Investing -$2.6B -$1.1B -$4.7B -$1.1B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.4B -$1.5B -$1.5B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $3.6B $4.3B $8.3B $3.7B $3.9B
Long-Term Debt Repaid -$3B -$3.6B -$4.9B -$3.4B -$3.8B
Repurchase of Common Stock -$500M -$201.3M -- -- --
Other Financing Activities $84.9M $90.3M $46.7M -$57.5M $8.6M
Cash From Financing $935.7M -$590.6M $3B $963.5M $2.1B
 
Beginning Cash (CF) $97.3M $123.7M $151.5M $150.7M $1.6B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.9M $49.9M -$70.9M $1.5B $2.4B
Ending Cash (CF) $123.7M $151.5M $150.7M $1.6B $3.9B
 
Levered Free Cash Flow $1.7B $1.7B $1.7B $1.6B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.5M $1.1B $761K $19.9M $185.7M
Depreciation & Amoritzation $359.9M $378.9M $430.1M $420.5M $455.4M
Stock-Based Compensation $19.6M $18M $30.2M $25.7M $14.9M
Change in Accounts Receivable $30.2M -$148M $4.5M $188.5M -$113.2M
Change in Inventories -- -- -- -- --
Cash From Operations $525.8M $451.9M $456.4M $462.3M $769.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$427.3M -$30.2M -$108.6M -$88.5M -$272M
Cash From Investing -$1.1B $118.1M -$971.5M -$1B -$512M
 
Dividends Paid (Ex Special Dividend) -$13.8M -$9.9M -$10.2M -$10.2M -$10.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1K $2.2B $3.9B $655.2M $1.7B
Long-Term Debt Repaid -$440.5M -$2.7B -$4.1B -$702.2M -$1B
Repurchase of Common Stock -$250M -- -- -- --
Other Financing Activities $19M $1.5M $43.6M -$800K -$25.5M
Cash From Financing -$295.5M -$513.5M $401.6M $1.1B $1.5B
 
Beginning Cash (CF) $986.6M $127.1M $185.9M $1.1B $2.2B
Foreign Exchange Rate Adjustment -$13.5M -$32.2M $78.2M $46.4M -$104.4M
Additions / Reductions -$849.5M $56.6M -$113.4M $517.6M $1.8B
Ending Cash (CF) $123.7M $151.5M $150.7M $1.6B $3.9B
 
Levered Free Cash Flow $525.8M $451.9M $456.4M $462.3M $769.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $362.7M $1.7B $380.3M $950.3M $588.3M
Depreciation & Amoritzation $1.4B $1.5B $1.6B $1.7B $1.8B
Stock-Based Compensation $74.6M $84.1M $92.5M $80.5M $75.6M
Change in Accounts Receivable -$72.9M -$389.1M -$272.5M -$155.3M -$342.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.7B $1.7B $1.6B $2.3B
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$1.1B -$189.4M -$2.2B -$146.8M -$723.8M
Cash From Investing -$2.6B -$1.1B -$4.7B -$1.1B -$1.9B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.4B -$1.5B -$1.5B -$1.6B
Special Dividend Paid
Long-Term Debt Issued $3.6B $4.3B $8.3B $3.7B $3.9B
Long-Term Debt Repaid -$3B -$3.6B -$4.9B -$3.4B -$3.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $84.9M $90.3M $46.7M -$57.5M $8.6M
Cash From Financing $935.7M -$590.6M $3B $963.5M $2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $42.9M $49.9M -$70.9M $1.5B $2.4B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.7B $1.7B $1.7B $1.6B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.7B $380.3M $950.3M $588.3M --
Depreciation & Amoritzation $1.5B $1.6B $1.7B $1.8B --
Stock-Based Compensation $84.1M $92.5M $80.5M $75.6M --
Change in Accounts Receivable -$389.1M -$272.5M -$155.3M -$342.1M --
Change in Inventories -- -- -- -- --
Cash From Operations $1.7B $1.7B $1.6B $2.3B --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -$189.4M -$2.2B -$146.8M -$723.8M --
Cash From Investing -$1.1B -$4.7B -$1.1B -$1.9B --
 
Dividends Paid (Ex Special Dividend) -$1.4B -$1.5B -$1.5B -$1.6B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.3B $8.3B $3.7B $3.9B --
Long-Term Debt Repaid -$3.6B -$4.9B -$3.4B -$3.8B --
Repurchase of Common Stock -$201.3M -- -- -- --
Other Financing Activities $90.3M $46.7M -$57.5M $8.6M --
Cash From Financing -$590.6M $3B $963.5M $2.1B --
 
Beginning Cash (CF) $610M $615M $1.5B $7.3B --
Foreign Exchange Rate Adjustment -$22M $70.1M $2.6M -$178.5M --
Additions / Reductions $49.9M -$70.9M $1.5B $2.4B --
Ending Cash (CF) $637.8M $614.2M $3B $9.5B --
 
Levered Free Cash Flow $1.7B $1.7B $1.6B $2.3B --

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 9.33% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 7% over the past day.

Buy
93
ESLT alert for Mar 19

Elbit Systems [ESLT] is up 0.64% over the past day.

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

Show me the best stock