Financhill
Sell
49

DTE Quote, Financials, Valuation and Earnings

Last price:
$120.17
Seasonality move :
1.39%
Day range:
$116.70 - $120.49
52-week range:
$102.17 - $131.67
Dividend yield:
3.45%
P/E ratio:
16.28x
P/S ratio:
2.00x
P/B ratio:
2.15x
Volume:
3M
Avg. volume:
1.6M
1-year change:
9.91%
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

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 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock