Financhill
Buy
58

DTE Quote, Financials, Valuation and Earnings

Last price:
$121.05
Seasonality move :
0.93%
Day range:
$119.70 - $121.43
52-week range:
$102.17 - $131.67
Dividend yield:
3.45%
P/E ratio:
16.31x
P/S ratio:
2.00x
P/B ratio:
2.15x
Volume:
806.7K
Avg. volume:
1.2M
1-year change:
8.79%
Market cap:
$24.9B
Revenue:
$12.7B
EPS (TTM):
$7.38
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $12.2B $11.4B $15B $19.2B $12.7B
Revenue Growth (YoY) -14.38% -6.12% 31% 28.5% -33.72%
 
Cost of Revenues $9.1B $8.1B $11.6B $15.6B $8.4B
Gross Profit $3B $3.3B $3.3B $3.7B $4.3B
Gross Profit Margin 24.81% 28.71% 22.29% 19.08% 33.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $39M $50M $17M -$1M $9M
Other Inc / (Exp) $143M $87M -$274M -$32M $8M
Operating Expenses $1.6B $1.7B $1.8B $1.9B $2B
Operating Income $1.4B $1.6B $1.5B $1.8B $2.3B
 
Net Interest Expenses $559M $572M $608M $629M $734M
EBT. Incl. Unusual Items $1B $1.1B $656M $1.1B $1.6B
Earnings of Discontinued Ops. $230M $326M $117M -- --
Income Tax Expense $71M $37M -$130M $29M $169M
Net Income to Company $1.2B $1.4B $903M $1.1B $1.4B
 
Minority Interest in Earnings -$3M -$3M $4M -- --
Net Income to Common Excl Extra Items $1.2B $1.4B $907M $1.1B $1.4B
 
Basic EPS (Cont. Ops) $6.32 $7.09 $4.68 $5.53 $6.77
Diluted EPS (Cont. Ops) $6.31 $7.08 $4.67 $5.52 $6.76
Weighted Average Basic Share $185M $193M $193M $195M $206M
Weighted Average Diluted Share $185M $193M $194M $196M $206M
 
EBITDA $2.8B $3.1B $2.7B $3.3B $4B
EBIT $1.6B $1.7B $1.3B $1.8B $2.4B
 
Revenue (Reported) $12.2B $11.4B $15B $19.2B $12.7B
Operating Income (Reported) $1.4B $1.6B $1.5B $1.8B $2.3B
Operating Income (Adjusted) $1.6B $1.7B $1.3B $1.8B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $3.1B $3.7B $5.3B $2.9B $2.9B
Revenue Growth (YoY) -1.25% 20.62% 41.35% -45% 0.62%
 
Cost of Revenues $2.2B $2.9B $4.2B $1.8B $1.8B
Gross Profit $895M $857M $1B $1B $1.1B
Gross Profit Margin 29.06% 23.07% 19.54% 36.15% 36.96%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $3M -$5M $1M --
Other Inc / (Exp) $57M -$318M $3M $14M $43M
Operating Expenses $423M $453M $475M $519M $557M
Operating Income $472M $404M $551M $525M $517M
 
Net Interest Expenses $138M $150M $161M $185M $204M
EBT. Incl. Unusual Items $391M -$64M $393M $354M $356M
Earnings of Discontinued Ops. $107M -$33M -- -- --
Income Tax Expense $21M -$119M $6M $22M -$121M
Net Income to Company $477M $22M $387M $332M $477M
 
Minority Interest in Earnings -$1M $3M -- -- --
Net Income to Common Excl Extra Items $476M $25M $387M $332M $477M
 
Basic EPS (Cont. Ops) $2.47 $0.13 $2.00 $1.61 $2.30
Diluted EPS (Cont. Ops) $2.46 $0.13 $1.99 $1.61 $2.30
Weighted Average Basic Share $193M $193M $193M $206M $207M
Weighted Average Diluted Share $193M $194M $194M $206M $207M
 
EBITDA $896M $451M $933M $958M $1B
EBIT $540M $92M $564M $554M $608M
 
Revenue (Reported) $3.1B $3.7B $5.3B $2.9B $2.9B
Operating Income (Reported) $472M $404M $551M $525M $517M
Operating Income (Adjusted) $540M $92M $564M $554M $608M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.3B $13.4B $19.4B $13.8B $12.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.1B $10.1B $15.8B $9.8B $8B
Gross Profit $3.2B $3.3B $3.6B $4.1B $4.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $31M $40M -$6M $21M --
Other Inc / (Exp) $64M -$262M -$15M $31M $47M
Operating Expenses $1.7B $1.8B $1.9B $2B $2.1B
Operating Income $1.6B $1.5B $1.7B $2.1B $2.3B
 
Net Interest Expenses $578M $608M $607M $707M $797M
EBT. Incl. Unusual Items $1.1B $586M $1.1B $1.4B $1.5B
Earnings of Discontinued Ops. $107M $181M $5M -- --
Income Tax Expense $25M -$106M -$6M $135M -$1M
Net Income to Company $1.4B $873M $1.1B $1.2B $1.5B
 
Minority Interest in Earnings -$4M $3M $1M -- --
Net Income to Common Excl Extra Items $1.4B $876M $1.1B $1.2B $1.5B
 
Basic EPS (Cont. Ops) $7.07 $4.52 $5.80 $6.05 $7.40
Diluted EPS (Cont. Ops) $7.05 $4.52 $5.78 $6.05 $7.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.1B $2.7B $3.2B $3.7B $4.2B
EBIT $1.7B $1.2B $1.8B $2.2B $2.4B
 
Revenue (Reported) $11.3B $13.4B $19.4B $13.8B $12.4B
Operating Income (Reported) $1.6B $1.5B $1.7B $2.1B $2.3B
Operating Income (Adjusted) $1.7B $1.2B $1.8B $2.2B $2.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $8.7B $10.3B $14.8B $9.4B $9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.9B $7.9B $12B $6.2B $5.8B
Gross Profit $2.8B $2.4B $2.7B $3.1B $3.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20M $10M -$13M $9M --
Other Inc / (Exp) $126M -$276M -$17M $46M $94M
Operating Expenses $1.3B $1.3B $1.4B $1.5B $1.6B
Operating Income $1.4B $1.1B $1.3B $1.6B $1.6B
 
Net Interest Expenses $476M $461M $460M $538M $601M
EBT. Incl. Unusual Items $1.1B $362M $818M $1.1B $1B
Earnings of Discontinued Ops. $107M $112M -- -- --
Income Tax Expense $76M -$124M -- $106M -$64M
Net Income to Company $1.1B $598M $818M $978M $1.1B
 
Minority Interest in Earnings -$3M $3M -- -- --
Net Income to Common Excl Extra Items $1.1B $601M $818M $978M $1.1B
 
Basic EPS (Cont. Ops) $5.68 $3.10 $4.22 $4.74 $5.37
Diluted EPS (Cont. Ops) $5.66 $3.10 $4.21 $4.74 $5.36
Weighted Average Basic Share $577M $580M $579M $618M $620M
Weighted Average Diluted Share $578M $582M $582M $618M $621M
 
EBITDA $2.6B $2B $2.4B $2.9B $3.1B
EBIT $1.6B $839M $1.3B $1.7B $1.8B
 
Revenue (Reported) $8.7B $10.3B $14.8B $9.4B $9B
Operating Income (Reported) $1.4B $1.1B $1.3B $1.6B $1.6B
Operating Income (Adjusted) $1.6B $839M $1.3B $1.7B $1.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $93M $472M $28M $33M $26M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.6B $1.8B $1.7B $2.2B $1.8B
Inventory $759M $708M $858M $942M $1.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $214M $314M $413M $685M $350M
Total Current Assets $3.1B $3.5B $3.3B $4.2B $3.5B
 
Property Plant And Equipment $25.5B $24.6B $27B $28.9B $28.3B
Long-Term Investments $3.8B $2.2B $381M $330M $334M
Goodwill $2.5B $2B $2B $2B $2B
Other Intangibles $2.4B $199M $177M $166M $156M
Other Long-Term Assets $183M $8B $2.3B $2.1B $2.3B
Total Assets $42.3B $45.5B $39.7B $42.7B $44.8B
 
Accounts Payable $1.1B $1B $1.4B $1.6B $1.4B
Accrued Expenses $147M $158M $140M $154M $170M
Current Portion Of Long-Term Debt $1.5B $507M $3.6B $2.3B $3.4B
Current Portion Of Capital Lease Obligations $33M $16M $14M $13M $17M
Other Current Liabilities $652M $800M $975M $920M $700M
Total Current Liabilities $4B $2.7B $6.3B $5.2B $5.9B
 
Long-Term Debt $15.9B $19B $14.5B $16.9B $17.4B
Capital Leases -- -- -- -- --
Total Liabilities $30.4B $32.9B $31B $32.3B $33.7B
 
Common Stock $5.2B $5.4B $5.4B $6.7B $6.7B
Other Common Equity Adj -$148M -$137M -$112M -$62M -$67M
Common Equity $11.7B $12.4B $8.7B $10.4B $11.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $164M $164M $8M $4M $5M
Total Equity $11.8B $12.6B $8.7B $10.4B $11.1B
 
Total Liabilities and Equity $42.3B $45.5B $39.7B $42.7B $44.8B
Cash and Short Terms $93M $472M $28M $33M $26M
Total Debt $17.4B $19.5B $18.1B $19.1B $20.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $945M $54M $26M $36M $969M
Short Term Investments -- -- -- -- $1.1B
Accounts Receivable, Net $1.4B $1.5B $1.8B $1.4B $1.4B
Inventory $815M $915M $1B $1.1B $1.4B
Prepaid Expenses -- -- -- $180M --
Other Current Assets $420M $484M $836M $270M $360M
Total Current Assets $3.8B $3.5B $4.3B $3.4B $5.6B
 
Property Plant And Equipment $27.3B $26.3B $28.2B $27.7B $30.2B
Long-Term Investments $3.7B $2.4B $2.1B $337M $311M
Goodwill $2.5B $2B $2B $2B $2B
Other Intangibles $2.4B $181M $170M $159M $148M
Other Long-Term Assets $168M $151M $227M $2.2B $2.6B
Total Assets $44.4B $39.4B $42B $43.7B $49.8B
 
Accounts Payable $964M $1.4B $1.6B $1.1B $1.3B
Accrued Expenses $167M $147M $157M $213M $259M
Current Portion Of Long-Term Debt $1.5B $685M $2.4B $1.8B $4.2B
Current Portion Of Capital Lease Obligations $32M $14M $13M $18M $18M
Other Current Liabilities $603M $1.1B $1.1B $672M $842M
Total Current Liabilities $3.4B $3.4B $5.5B $4B $6.8B
 
Long-Term Debt $18.2B $16.9B $17.4B $18.5B $20.4B
Capital Leases -- -- -- -- --
Total Liabilities $32B $30.9B $33B $32.9B $38.2B
 
Common Stock $5.4B $5.4B $5.3B $6.7B $6.8B
Other Common Equity Adj -$138M -$116M -$98M -$44M -$42M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $165M $12M $6M $4M $6M
Total Equity $12.5B $8.6B $9B $10.9B $11.6B
 
Total Liabilities and Equity $44.4B $39.4B $42B $43.7B $49.8B
Cash and Short Terms $945M $54M $26M $36M $2B
Total Debt $19.7B $17.6B $19.8B $20.3B $24.6B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.2B $1.4B $903M $1.1B $1.4B
Depreciation & Amoritzation $1.3B $1.4B $1.5B $1.5B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $49M $111M -$146M -$352M $398M
Change in Inventories $59M $45M -$153M -$98M -$110M
Cash From Operations $2.6B $3.7B $3.1B $2B $3.2B
 
Capital Expenditures $3B $3.9B $3.8B $3.4B $3.9B
Cash Acquisitions -$2.6B -$163M -$8M -$13M -$27M
Cash From Investing -$5.7B -$4.1B -$3.9B -$3.4B -$4.1B
 
Dividends Paid (Ex Special Dividend) -$692M -$760M -$791M -$685M -$752M
Special Dividend Paid
Long-Term Debt Issued $2.5B $3.7B $4.5B $2.2B $3.2B
Long-Term Debt Repaid -$821M -$882M -$3.5B -$1.6B -$1.6B
Repurchase of Common Stock -- -- -$66M -$55M --
Other Financing Activities -$400M -$466M -$483M -$86M -$37M
Cash From Financing $3.1B $796M $315M $1.5B $883M
 
Beginning Cash (CF) $76M $93M $516M $35M $43M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $17M $423M -$481M $8M $8M
Ending Cash (CF) $93M $516M $35M $43M $51M
 
Levered Free Cash Flow -$348M -$160M -$705M -$1.4B -$714M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $477M $22M $387M $332M $477M
Depreciation & Amoritzation $356M $359M $358M $373M $417M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $187M -$93M $178M -$71M $137M
Change in Inventories -$30M -$156M -$207M -$171M -$227M
Cash From Operations $1.1B $456M $276M $616M $758M
 
Capital Expenditures $865M $826M $866M $937M $1.1B
Cash Acquisitions -$15M -$1M -$5M -$5M --
Cash From Investing -$908M -$852M -$885M -$983M -$1.2B
 
Dividends Paid (Ex Special Dividend) -$184M -$211M -$172M -$188M -$203M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B -$2M $652M -- $1.2B
Long-Term Debt Repaid -$382M -$2.7B -$66M -$102M -$24M
Repurchase of Common Stock -- -$12M -- -- --
Other Financing Activities -$398M -$406M -$15M -$7M -$5M
Cash From Financing $149M -$3B $578M $392M $1.4B
 
Beginning Cash (CF) $621M $3.5B $82M $41M $87M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $341M -$3.4B -$31M $25M $936M
Ending Cash (CF) $962M $56M $51M $66M $1B
 
Levered Free Cash Flow $235M -$370M -$590M -$321M -$370M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $873M $1.1B $1.2B $1.5B
Depreciation & Amoritzation $1.4B $1.5B $1.4B $1.6B $1.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $204M -$240M -$288M $412M -$42M
Change in Inventories -- -$110M -$148M -$64M -$277M
Cash From Operations $3.5B $3.3B $2.1B $2.9B $3.4B
 
Capital Expenditures $3.7B $3.7B $3.5B $3.8B $4.3B
Cash Acquisitions -$2.5B -$12M -$13M -$28M -$4M
Cash From Investing -$6.3B -$3.8B -$3.5B -$3.9B -$5.9B
 
Dividends Paid (Ex Special Dividend) -$748M -$817M -$674M -$735M -$795M
Special Dividend Paid
Long-Term Debt Issued $3.8B $5B $2.2B $2.7B $5.1B
Long-Term Debt Repaid -$1.5B -$3.4B -$596M -$2.4B -$613M
Repurchase of Common Stock -- -$66M -$55M -- --
Other Financing Activities -$474M -$488M -$79M -$55M -$25M
Cash From Financing $3.6B -$437M $1.4B $994M $3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $886M -$906M -$5M $15M $957M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$197M -$381M -$1.4B -$854M -$937M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.1B $598M $818M $978M $1.1B
Depreciation & Amoritzation $1.1B $1.1B $1.1B $1.2B $1.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $343M -$8M -$150M $614M $174M
Change in Inventories -$54M -$209M -$204M -$170M -$337M
Cash From Operations $2.8B $2.4B $1.4B $2.4B $2.6B
 
Capital Expenditures $2.9B $2.7B $2.4B $2.8B $3.2B
Cash Acquisitions -$158M -$7M -$12M -$27M -$4M
Cash From Investing -$3.1B -$2.8B -$2.5B -$2.9B -$4.7B
 
Dividends Paid (Ex Special Dividend) -$574M -$631M -$514M -$564M -$607M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $4B $1.8B $2.3B $4.2B
Long-Term Debt Repaid -$682M -$3.2B -$316M -$1.1B -$143M
Repurchase of Common Stock -- -$66M -$55M -- --
Other Financing Activities -$447M -$469M -$65M -$34M -$22M
Cash From Financing $1.2B -$52M $1.1B $589M $3.1B
 
Beginning Cash (CF) $1.4B $5.5B $273M $221M $487M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $869M -$460M $16M $23M $972M
Ending Cash (CF) $2.3B $5.1B $289M $244M $1.5B
 
Levered Free Cash Flow -$107M -$328M -$985M -$438M -$661M

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

GET BETTER TRADE IDEAS

Popular

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

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

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is down 0.23% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 4.97% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 8.78% over the past day.

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

Show me the best stock