Financhill
Buy
60

ETR Quote, Financials, Valuation and Earnings

Last price:
$74.70
Seasonality move :
-0.7%
Day range:
$73.70 - $75.18
52-week range:
$48.08 - $79.04
Dividend yield:
3.06%
P/E ratio:
18.30x
P/S ratio:
2.71x
P/B ratio:
2.14x
Volume:
6.8M
Avg. volume:
3.6M
1-year change:
50.82%
Market cap:
$32.2B
Revenue:
$12.1B
EPS (TTM):
$4.11
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $10.9B $10.1B $11.7B $13.8B $12.1B
Revenue Growth (YoY) -1.19% -7.03% 16.11% 17.21% -11.75%
 
Cost of Revenues $6.7B $5.7B $6.9B $8.5B $6.8B
Gross Profit $4.2B $4.5B $4.9B $5.3B $5.3B
Gross Profit Margin 38.41% 44.08% 41.49% 38.33% 43.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$397.6M -$117.8M -$394.9M $158.7M -$145.2M
Operating Expenses $2.5B $2.7B $2.8B $3.4B $2.7B
Operating Income $1.7B $1.8B $2.1B $1.9B $2.7B
 
Net Interest Expenses $194.5M $392.8M $404.2M $987.8M $843.7M
EBT. Incl. Unusual Items $1.1B $1.3B $1.3B $1.1B $1.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$169.8M -$121.5M $191.4M -$39M -$690.5M
Net Income to Company $1.3B $1.4B $1.1B $1.1B $2.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $1.4B $1.1B $1.1B $2.4B
 
Basic EPS (Cont. Ops) $3.18 $3.47 $2.79 $2.70 $5.57
Diluted EPS (Cont. Ops) $3.15 $3.45 $2.77 $2.69 $5.55
Weighted Average Basic Share $390.4M $400.2M $401.9M $408.9M $423.1M
Weighted Average Diluted Share $394M $402.2M $403.7M $411.1M $424.8M
 
EBITDA $4B $4.3B $4.4B $4.2B $4.9B
EBIT $1.8B $2.1B $2.1B $2B $2.7B
 
Revenue (Reported) $10.9B $10.1B $11.7B $13.8B $12.1B
Operating Income (Reported) $1.7B $1.8B $2.1B $1.9B $2.7B
Operating Income (Adjusted) $1.8B $2.1B $2.1B $2B $2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $2.9B $3.4B $4.2B $3.6B $3.4B
Revenue Growth (YoY) -7.55% 15.5% 25.8% -14.77% -5.74%
 
Cost of Revenues $1.5B $1.8B $2.6B $1.8B $1.6B
Gross Profit $1.4B $1.6B $1.6B $1.8B $1.8B
Gross Profit Margin 48.95% 46.53% 38.02% 49.72% 52.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$38.5M $522K $9.9M -$31.9M -$33.8M
Operating Expenses $638.8M $732.8M $649.3M $606.4M $643M
Operating Income $782.5M $827.7M $954.6M $1.2B $1.1B
 
Net Interest Expenses $68.9M $134.4M $224.5M $252.9M $230.8M
EBT. Incl. Unusual Items $675.1M $693.9M $740M $896.7M $861.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $149.4M $158.3M $184.1M $227M $215.5M
Net Income to Company $525.7M $535.6M $555.9M $669.7M $645.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $525.7M $535.6M $555.9M $669.7M $645.8M
 
Basic EPS (Cont. Ops) $1.30 $1.32 $1.38 $1.58 $1.51
Diluted EPS (Cont. Ops) $1.30 $1.32 $1.37 $1.57 $1.50
Weighted Average Basic Share $400.4M $401.9M $406.9M $422.9M $428M
Weighted Average Diluted Share $402.2M $404M $409.2M $424.5M $431.4M
 
EBITDA $1.4B $1.4B $1.5B $1.7B $1.8B
EBIT $871.9M $903.4M $967.5M $1.2B $1.2B
 
Revenue (Reported) $2.9B $3.4B $4.2B $3.6B $3.4B
Operating Income (Reported) $782.5M $827.7M $954.6M $1.2B $1.1B
Operating Income (Adjusted) $871.9M $903.4M $967.5M $1.2B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $10.2B $11.4B $13.2B $12.7B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.8B $6.6B $8.1B $7.3B $6.4B
Gross Profit $4.5B $4.8B $5.2B $5.4B $5.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$113.3M -$498.8M $288.1M -$174.1M -$561.1M
Operating Expenses $2.6B $2.8B $3.5B $2.6B $3.1B
Operating Income $1.9B $2B $1.7B $2.8B $2.4B
 
Net Interest Expenses $442.4M $330.1M $865.1M $849.8M $754.2M
EBT. Incl. Unusual Items $1.3B $1.2B $1.1B $1.8B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$75.9M -$83.1M -$123.5M $352.9M -$703.3M
Net Income to Company $1.4B $1.3B $1.2B $1.5B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.3B $1.2B $1.5B $1.8B
 
Basic EPS (Cont. Ops) $3.46 $3.11 $3.10 $3.49 $4.13
Diluted EPS (Cont. Ops) $3.45 $3.10 $3.08 $3.48 $4.11
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $4.6B $4.3B $4.3B $5B $4.6B
EBIT $2.3B $2B $2.1B $2.8B $2.2B
 
Revenue (Reported) $10.2B $11.4B $13.2B $12.7B $11.9B
Operating Income (Reported) $1.9B $2B $1.7B $2.8B $2.4B
Operating Income (Adjusted) $2.3B $2B $2.1B $2.8B $2.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $7.7B $9B $10.5B $9.4B $9.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.2B $5.1B $6.3B $5.1B $4.7B
Gross Profit $3.6B $3.9B $4.2B $4.3B $4.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$56.2M -$437.2M $245.9M -$86.9M -$502.8M
Operating Expenses $1.9B $2B $2.7B $1.9B $2.4B
Operating Income $1.6B $1.8B $1.4B $2.4B $2.1B
 
Net Interest Expenses $475.9M $333M $793.8M $655.8M $566.3M
EBT. Incl. Unusual Items $1.2B $1.1B $890.5M $1.7B $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $167.4M $205.8M -$109M $282.8M $270.1M
Net Income to Company $1B $873.3M $999.5M $1.4B $774M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1B $873.3M $999.5M $1.4B $774M
 
Basic EPS (Cont. Ops) $2.50 $2.14 $2.46 $3.24 $1.80
Diluted EPS (Cont. Ops) $2.49 $2.13 $2.44 $3.23 $1.79
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.3B $1.3B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.3B $1.3B
 
EBITDA $3.7B $3.4B $3.4B $4.1B $3.7B
EBIT $2B $1.7B $1.7B $2.4B $1.9B
 
Revenue (Reported) $7.7B $9B $10.5B $9.4B $9.1B
Operating Income (Reported) $1.6B $1.8B $1.4B $2.4B $2.1B
Operating Income (Adjusted) $2B $1.7B $1.7B $2.4B $1.9B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $425.7M $1.8B $442.6M $224.2M $132.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $588.1M $715.7M $718.3M $757.7M $673.5M
Inventory $970.5M $1.1B $1.2B $1.3B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $283.6M $196.4M $156.8M $190.6M $213M
Total Current Assets $3B $4.6B $3.6B $4.1B $3.7B
 
Property Plant And Equipment $35.5B $39.2B $42.6B $42.8B $44.3B
Long-Term Investments $6.9B $7.5B $5.6B $4.2B $4.9B
Goodwill $377.2M $377.2M $377.2M $377.2M $374.1M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $288.3M $245.3M $303.1M $693.8M $624.4M
Total Assets $51.7B $58.2B $59.5B $58.6B $59.7B
 
Accounts Payable $1.5B $2.7B $2.6B $1.8B $1.6B
Accrued Expenses $194.1M $201.8M $191.2M $195.3M $214.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $201.8M $206.6M $204.6M $306.3M $219.5M
Total Current Liabilities $5.6B $7.1B $6.2B $6.4B $6.4B
 
Long-Term Debt $17.1B $21.2B $24.8B $23.6B $23B
Capital Leases -- -- -- -- --
Total Liabilities $41.5B $47.3B $47.8B $45.5B $45B
 
Common Stock $6.6B $6.6B $6.8B $7.7B $7.8B
Other Common Equity Adj -$446.9M -$449.2M -$332.5M -$191.8M -$162.5M
Common Equity $10.2B $10.9B $11.6B $13B $14.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35M $35M $33.1M $62.9M $85.5M
Total Equity $10.3B $11B $11.7B $13.1B $14.7B
 
Total Liabilities and Equity $51.7B $58.2B $59.5B $58.6B $59.7B
Cash and Short Terms $425.7M $1.8B $442.6M $224.2M $132.5M
Total Debt $19.8B $24B $27.1B $26.8B $26.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.2B $1B $1B $1.5B $1.4B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $771.4M $885.9M $924.4M $958.2M $917.4M
Inventory $1.1B $1.2B $1.3B $1.5B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $232.8M $193.1M $255.9M $238.8M $246.1M
Total Current Assets $4.1B $4.2B $5.5B $5.3B $5.2B
 
Property Plant And Equipment $38.3B $41.5B $42.1B $43.7B $46.9B
Long-Term Investments $7.3B $5.4B $4.4B $4.5B $5.6B
Goodwill $377.2M $377.2M $377.2M $377.2M $374.1M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $296.1M $326.2M $294.6M $733.7M $717M
Total Assets $56.1B $58.8B $59B $60.6B $64.5B
 
Accounts Payable $2.9B $3.5B $1.7B $1.3B $1.5B
Accrued Expenses $205M $231.1M $229.5M $261.8M $273M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $221.3M $194.6M $215.4M $250.1M $266.4M
Total Current Liabilities $6.9B $6.6B $6.2B $5.8B $5.9B
 
Long-Term Debt $19.6B $23.8B $24.6B $24.7B $26.6B
Capital Leases -- -- -- -- --
Total Liabilities $45.3B $47.6B $46.8B $46.7B $49.3B
 
Common Stock $6.5B $6.6B $6.8B $7.7B $7.8B
Other Common Equity Adj -$390.4M -$472M -$313.4M -$195.5M $76.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35M $35M $97.9M $127.5M $108.9M
Total Equity $10.8B $11.3B $12.2B $13.8B $15.1B
 
Total Liabilities and Equity $56.1B $58.8B $59B $60.6B $64.5B
Cash and Short Terms $1.2B $1B $1B $1.5B $1.4B
Total Debt $22.1B $25.6B $27.6B $27.5B $29B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.3B $1.4B $1.1B $1.1B $2.4B
Depreciation & Amoritzation $2.2B $2.3B $2.2B $2.2B $2.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$101.2M -$139.3M -$84.6M -$157.3M $101.8M
Change in Inventories -$28.2M -$27.5M $18.4M $6.9M -$45.2M
Cash From Operations $2.8B $2.7B $2.3B $2.6B $4.3B
 
Capital Expenditures $4.6B $5.2B $6.3B $5.3B $4.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.5B -$4.8B -$6.2B -$5.7B -$4.6B
 
Dividends Paid (Ex Special Dividend) -$728M -$766.8M -$793.4M -$860M -$936.5M
Special Dividend Paid
Long-Term Debt Issued $9.3B $12.6B $8.3B $6B $4.3B
Long-Term Debt Repaid -$7.6B -$8.2B -$4.8B -$6B -$5.1B
Repurchase of Common Stock -$50M -- -- -- --
Other Financing Activities -$7.7M -$7.5M $94.4M $3.2B $1.6B
Cash From Financing $1.6B $3.4B $2.6B $2.9B $243M
 
Beginning Cash (CF) $481M $425.7M $1.8B $442.6M $224.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$55.3M $1.3B -$1.3B -$218.4M -$91.6M
Ending Cash (CF) $425.7M $1.8B $442.6M $224.2M $132.5M
 
Levered Free Cash Flow -$1.8B -$2.5B -$4B -$2.7B -$417.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $525.7M $535.6M $555.9M $669.7M $645.8M
Depreciation & Amoritzation $563.7M $546M $553.8M $551.7M $614.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$170M -$90.8M -$144.3M -$282.7M -$85.6M
Change in Inventories $19.3M $30.2M $3.1M $8.9M $18.3M
Cash From Operations $921.9M $1.3B $993.5M $1.4B $1.6B
 
Capital Expenditures $1.1B $1.1B $1.1B $1.1B $1.6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.1B -$1B -$1.1B -$1.1B -$1.5B
 
Dividends Paid (Ex Special Dividend) -$190.8M -$195.5M -$210.1M -$230.8M -$246.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $3B $1.3B $1.7B $1.1B $1.9B
Long-Term Debt Repaid -$1.8B -$1.1B -$705.2M -$1.1B -$1.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $2.5M $23.7M $31.1M $35.9M -$18.4M
Cash From Financing $440M $84.5M $575.1M $54M $29.4M
 
Beginning Cash (CF) $935.5M $686.9M $579.9M $1.2B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $304.2M $313.2M $423.6M $325.4M $56.6M
Ending Cash (CF) $1.2B $1B $1B $1.5B $1.4B
 
Levered Free Cash Flow -$132.2M $168.4M -$149.8M $276.4M $4.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $1.3B $1.2B $1.5B $1.8B
Depreciation & Amoritzation $2.2B $2.3B $2.2B $2.2B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$71.2M -$183.4M -$208.3M -$6M $46.2M
Change in Inventories -$14.4M $20.1M -$9.2M -$47.1M $26.1M
Cash From Operations $3.1B $2.3B $2.1B $4B $4.2B
 
Capital Expenditures $4.9B $5.9B $6.1B $4.9B $5.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.7B -$5.4B -$6.7B -$4.9B -$5.1B
 
Dividends Paid (Ex Special Dividend) -$761.3M -$780.7M -$837.2M -$922.8M -$981.8M
Special Dividend Paid
Long-Term Debt Issued $16.2B $10.7B $7.5B $4.1B $7.6B
Long-Term Debt Repaid -$13B -$6.8B -$5.8B -$4.4B -$6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.5M $42.6M $3.3B $1.6B $91.9M
Cash From Financing $2B $2.8B $4.6B $1.4B $771.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $283.8M -$239.6M $3.5M $516.3M -$108M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8B -$3.5B -$4B -$908.2M -$950.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1B $873.3M $999.5M $1.4B $774M
Depreciation & Amoritzation $1.7B $1.7B $1.7B $1.7B $1.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$201M -$245.1M -$368.8M -$217.5M -$273.1M
Change in Inventories -$608K $47M $19.4M -$34.6M $36.7M
Cash From Operations $2.4B $2B $1.8B $3.2B $3.1B
 
Capital Expenditures $3.4B $4.1B $4B $3.6B $4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3B -$3.9B -$4.4B -$3.6B -$4B
 
Dividends Paid (Ex Special Dividend) -$572M -$585.9M -$629.7M -$692.4M -$737.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.2B $6.3B $5.5B $3.6B $6.9B
Long-Term Debt Repaid -$5.4B -$4B -$5B -$3.4B -$4.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$5.9M $44.2M $3.2B $1.6B $87.2M
Cash From Financing $1.7B $1.1B $3.1B $1.6B $2.2B
 
Beginning Cash (CF) $2.8B $4.2B $1.7B $3.4B $2.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $813.9M -$759.1M $560.9M $1.3B $1.3B
Ending Cash (CF) $3.6B $3.4B $2.3B $4.7B $4.1B
 
Levered Free Cash Flow -$1B -$2.1B -$2.2B -$374.3M -$907.3M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 23

Quantum [QMCO] is up 2.79% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 6.8% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 5.31% over the past day.

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

Show me the best stock