Financhill
Buy
80

DUK Quote, Financials, Valuation and Earnings

Last price:
$120.09
Seasonality move :
2.7%
Day range:
$117.54 - $120.40
52-week range:
$92.75 - $121.25
Dividend yield:
3.46%
P/E ratio:
21.04x
P/S ratio:
3.05x
P/B ratio:
1.90x
Volume:
5.6M
Avg. volume:
4M
1-year change:
26.38%
Market cap:
$93.3B
Revenue:
$30.4B
EPS (TTM):
$5.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.4B $24.6B $28.8B $29.1B $30.4B
Revenue Growth (YoY) -6.83% 5.37% 16.84% 1.02% 4.46%
 
Cost of Revenues $12B $12.7B $15.8B $15.3B $15.2B
Gross Profit $11.4B $12B $13B $13.8B $15.2B
Gross Profit Margin 48.59% 48.57% 45.11% 47.34% 50.06%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.6B $344M $66M $649M $577M
Operating Expenses $5.8B $6.1B $6.6B $6.7B $7.3B
Operating Income $5.5B $5.8B $6.4B $7.1B $7.9B
 
Net Interest Expenses $2.1B $2.2B $2.4B $3B $3.3B
EBT. Incl. Unusual Items $920M $4B $4.1B $4.8B $5.2B
Earnings of Discontinued Ops. -$7M -$144M -$1.3B -$1.5B $10M
Income Tax Expense -$169M $268M $300M $438M $590M
Net Income to Company $1.1B $3.6B $2.5B $2.9B $4.6B
 
Minority Interest in Earnings $295M $329M $95M -$33M -$90M
Net Income to Common Excl Extra Items $1.4B $3.9B $2.6B $2.8B $4.5B
 
Basic EPS (Cont. Ops) $1.72 $4.94 $3.17 $3.54 $5.71
Diluted EPS (Cont. Ops) $1.72 $4.94 $3.17 $3.54 $5.71
Weighted Average Basic Share $737M $769M $770M $771M $772M
Weighted Average Diluted Share $738M $769M $770M $771M $772M
 
EBITDA $8.5B $11.9B $12.4B $13.9B $15B
EBIT $3B $6.2B $6.5B $7.8B $8.6B
 
Revenue (Reported) $23.4B $24.6B $28.8B $29.1B $30.4B
Operating Income (Reported) $5.5B $5.8B $6.4B $7.1B $7.9B
Operating Income (Adjusted) $3B $6.2B $6.5B $7.8B $8.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $5.3B $5.8B $7.4B $7.2B $7.4B
Revenue Growth (YoY) -13.57% 9.23% 27.58% -1.89% 2.05%
 
Cost of Revenues $2.9B $3.2B $4.3B $3.8B $3.5B
Gross Profit $2.3B $2.6B $3.1B $3.4B $3.9B
Gross Profit Margin 44.51% 44.26% 41.65% 47.73% 52.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$831M $168M -$131M $183M $36M
Operating Expenses $1.3B $1.3B $1.6B $1.6B $1.8B
Operating Income $1B $1.2B $1.4B $1.8B $2.1B
 
Net Interest Expenses $440M $506M $652M $764M $808M
EBT. Incl. Unusual Items -$238M $866M $638M $1.3B $1.3B
Earnings of Discontinued Ops. -- -$144M -$1.3B -$139M -$2M
Income Tax Expense -$95M $58M $3M $122M $109M
Net Income to Company -$150M $664M -$658M $996M $1.2B
 
Minority Interest in Earnings $87M $82M $22M $9M -$22M
Net Income to Common Excl Extra Items -$63M $746M -$636M $1B $1.2B
 
Basic EPS (Cont. Ops) -$0.13 $0.94 -$0.86 $1.27 $1.54
Diluted EPS (Cont. Ops) -$0.13 $0.94 -$0.86 $1.27 $1.54
Weighted Average Basic Share $743M $769M $770M $771M $772M
Weighted Average Diluted Share $747M $769M $770M $771M $772M
 
EBITDA $1.6B $2.9B $2.7B $3.6B $3.8B
EBIT $232M $1.4B $1.3B $2.1B $2.2B
 
Revenue (Reported) $5.3B $5.8B $7.4B $7.2B $7.4B
Operating Income (Reported) $1B $1.2B $1.4B $1.8B $2.1B
Operating Income (Adjusted) $232M $1.4B $1.3B $2.1B $2.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23.4B $24.6B $28.8B $29.1B $30.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12B $12.7B $15.8B $15.3B $15.2B
Gross Profit $11.4B $12B $13B $13.8B $15.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$2.6B $344M $66M $649M $577M
Operating Expenses $5.8B $6.1B $6.6B $6.7B $7.3B
Operating Income $5.5B $5.8B $6.4B $7.1B $7.9B
 
Net Interest Expenses $2.1B $2.2B $2.4B $3B $3.3B
EBT. Incl. Unusual Items $920M $4B $4.1B $4.8B $5.2B
Earnings of Discontinued Ops. -- -$144M -$1.3B -$1.5B $10M
Income Tax Expense -$169M $268M $300M $438M $590M
Net Income to Company $1.1B $3.6B $2.5B $2.9B $4.6B
 
Minority Interest in Earnings $295M $329M $95M -$33M -$90M
Net Income to Common Excl Extra Items $1.4B $3.9B $2.6B $2.8B $4.5B
 
Basic EPS (Cont. Ops) $1.72 $4.94 $3.17 $3.55 $5.71
Diluted EPS (Cont. Ops) $1.72 $4.94 $3.17 $3.55 $5.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $8.5B $11.9B $12.4B $13.9B $15B
EBIT $3B $6.2B $6.5B $7.8B $8.6B
 
Revenue (Reported) $23.4B $24.6B $28.8B $29.1B $30.4B
Operating Income (Reported) $5.5B $5.8B $6.4B $7.1B $7.9B
Operating Income (Adjusted) $3B $6.2B $6.5B $7.8B $8.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $24.6B $28.8B $29.1B $30.4B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.7B $15.8B $15.3B $15.2B --
Gross Profit $12B $13B $13.8B $15.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $344M $66M $649M $577M --
Operating Expenses $6.1B $6.6B $6.7B $7.3B --
Operating Income $5.8B $6.4B $7.1B $7.9B --
 
Net Interest Expenses $2.2B $2.4B $3B $3.3B --
EBT. Incl. Unusual Items $4B $4.1B $4.8B $5.2B --
Earnings of Discontinued Ops. -$144M -$1.3B -$1.5B $10M --
Income Tax Expense $268M $300M $438M $590M --
Net Income to Company $3.6B $2.5B $2.9B $4.6B --
 
Minority Interest in Earnings $329M $95M -$33M -$90M --
Net Income to Common Excl Extra Items $3.9B $2.6B $2.8B $4.5B --
 
Basic EPS (Cont. Ops) $4.94 $3.17 $3.55 $5.71 --
Diluted EPS (Cont. Ops) $4.94 $3.17 $3.55 $5.71 --
Weighted Average Basic Share $3.1B $3.1B $3.1B $3.1B --
Weighted Average Diluted Share $3.1B $3.1B $3.1B $3.1B --
 
EBITDA $11.9B $12.4B $13.9B $15B --
EBIT $6.2B $6.5B $7.8B $8.6B --
 
Revenue (Reported) $24.6B $28.8B $29.1B $30.4B --
Operating Income (Reported) $5.8B $6.4B $7.1B $7.9B --
Operating Income (Adjusted) $6.2B $6.5B $7.8B $8.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $259M $341M $409M $253M $314M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2B $3.5B $4.4B $4.1B $4.7B
Inventory $3.2B $3.1B $3.6B $4.3B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1B $2.7B $4.5B $4.1B $3.5B
Total Current Assets $8.7B $9.9B $13.2B $12.8B $13B
 
Property Plant And Equipment $108.3B $106.7B $112.8B $116.4B $124.5B
Long-Term Investments $10.1B $10.9B $9.1B $10.6B $11.8B
Goodwill $19.3B $19.3B $19.3B $19.3B $19.3B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.6B $10.3B $9B $4.2B $3.6B
Total Assets $162.4B $169.6B $178.1B $176.9B $186.3B
 
Accounts Payable $3.1B $3.5B $4.8B $4.2B $5.5B
Accrued Expenses $537M $530M $626M $745M $855M
Current Portion Of Long-Term Debt $4.2B $3.2B -- -- $4.3B
Current Portion Of Capital Lease Obligations -- $335M -- -- --
Other Current Liabilities $4.3B $3.6B $4.2B $3.8B $3.6B
Total Current Liabilities $16.3B $15.9B $18.9B $17.3B $19.4B
 
Long-Term Debt $55.6B $59.7B $65.9B $72.5B $76.3B
Capital Leases -- -- -- -- --
Total Liabilities $113.2B $118.5B $126.2B $126.7B $135.1B
 
Common Stock $2B $2B $2B $2B $973M
Other Common Equity Adj -$237M -$303M -$140M -$6M $228M
Common Equity $46B $47.3B $47.4B $47.1B $49.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.8B $2.5B $1.1B $1.1B
Total Equity $49.2B $51.1B $51.9B $50.2B $51.3B
 
Total Liabilities and Equity $162.4B $169.6B $178.1B $176.9B $186.3B
Cash and Short Terms $259M $341M $409M $253M $314M
Total Debt $62.7B $66.2B $73.7B $79.5B $84.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $259M $341M $409M $253M $314M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2B $3.5B $4.4B $4.1B $4.7B
Inventory $3.2B $3.1B $3.6B $4.3B $4.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1B $2.7B $4.5B $4.1B $3.5B
Total Current Assets $8.7B $9.9B $13.2B $12.8B $13B
 
Property Plant And Equipment $108.3B $106.7B $112.8B $116.4B $124.5B
Long-Term Investments $10.1B $10.9B $9.1B $10.6B $11.8B
Goodwill $19.3B $19.3B $19.3B $19.3B $19.3B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.6B $10.3B $9B $4.2B $3.6B
Total Assets $162.4B $169.6B $178.1B $176.9B $186.3B
 
Accounts Payable $3.1B $3.5B $4.8B $4.2B $5.5B
Accrued Expenses $537M $530M $626M $745M $855M
Current Portion Of Long-Term Debt $4.2B $3.2B -- -- $4.3B
Current Portion Of Capital Lease Obligations -- $335M -- -- --
Other Current Liabilities $4.3B $3.6B $4.2B $3.8B $3.6B
Total Current Liabilities $16.3B $15.9B $18.9B $17.3B $19.4B
 
Long-Term Debt $55.6B $59.7B $65.9B $72.5B $76.3B
Capital Leases -- -- -- -- --
Total Liabilities $113.2B $118.5B $126.2B $126.7B $135.1B
 
Common Stock $2B $2B $2B $2B $973M
Other Common Equity Adj -$237M -$303M -$140M -$6M $228M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.2B $1.8B $2.5B $1.1B $1.1B
Total Equity $49.2B $51.1B $51.9B $50.2B $51.3B
 
Total Liabilities and Equity $162.4B $169.6B $178.1B $176.9B $186.3B
Cash and Short Terms $259M $341M $409M $253M $314M
Total Debt $62.7B $66.2B $73.7B $79.5B $84.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $3.6B $2.5B $2.9B $4.6B
Depreciation & Amoritzation $5.5B $5.7B $5.8B $6.1B $6.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$56M -$297M -$788M $443M -$23M
Change in Inventories $66M -$34M -$476M -$706M -$212M
Cash From Operations $8.9B $8.3B $5.9B $9.9B $12.3B
 
Capital Expenditures $9.9B $9.7B $11.4B $12.6B $12.3B
Cash Acquisitions -$237M -$892M -$52M $716M $17M
Cash From Investing -$10.6B -$10.9B -$12B -$12.5B -$13.1B
 
Dividends Paid (Ex Special Dividend) -$2.8B -$3.1B -$3.2B -$3.2B -$3.2B
Special Dividend Paid
Long-Term Debt Issued $9.3B $10.5B $12.7B $10.6B $9.5B
Long-Term Debt Repaid -$7.8B -$6.3B -$4.7B -$5.2B -$4.8B
Repurchase of Common Stock -- -- -- -- -$1B
Other Financing Activities $293M $1.5B $1.2B $154M -$5M
Cash From Financing $1.7B $2.6B $6.1B $2.4B $859M
 
Beginning Cash (CF) $573M $556M $520M $603M $357M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17M -$36M $83M -$246M $64M
Ending Cash (CF) $556M $520M $603M $357M $421M
 
Levered Free Cash Flow -$1.1B -$1.4B -$5.4B -$2.7B $48M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$150M $664M -$658M $996M $1.2B
Depreciation & Amoritzation $1.4B $1.5B $1.4B $1.5B $1.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$114M -$130M -$432M -$38M -$1M
Change in Inventories $23M -$302M -$186M -$175M -$176M
Cash From Operations $2.1B $1.1B $739M $2.6B $3.4B
 
Capital Expenditures $2.5B $2.6B $3.2B $3.3B $3.1B
Cash Acquisitions $39M -$7M -$15M $746M $25M
Cash From Investing -$2.6B -$2.7B -$3.3B -$2.7B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$699M -$774M -$790M -$806M -$802M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $805M $3.9B $2.7B $1.4B $1.2B
Long-Term Debt Repaid -$2.3B -$1.6B -$593M -$594M -$941M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$16M -$54M $1.2B -$29M $32M
Cash From Financing $506M $1.4B $2.6B -$62M -$131M
 
Beginning Cash (CF) $600M $743M $629M $574M $447M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$44M -$223M -$26M -$217M -$26M
Ending Cash (CF) $556M $520M $603M $357M $421M
 
Levered Free Cash Flow -$409M -$1.6B -$2.5B -$725M $288M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $3.6B $2.5B $2.9B $4.6B
Depreciation & Amoritzation $5.5B $5.7B $5.8B $6.1B $6.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$56M -$297M -$788M $443M -$23M
Change in Inventories $66M -$34M -$476M -$706M -$212M
Cash From Operations $8.9B $8.3B $5.9B $9.9B $12.3B
 
Capital Expenditures $9.9B $9.7B $11.4B $12.6B $12.3B
Cash Acquisitions -$237M -$892M -$52M $716M $17M
Cash From Investing -$10.6B -$10.9B -$12B -$12.5B -$13.1B
 
Dividends Paid (Ex Special Dividend) -$2.8B -$3.1B -$3.2B -$3.2B -$3.2B
Special Dividend Paid
Long-Term Debt Issued $9.3B $10.5B $12.7B $10.6B $9.5B
Long-Term Debt Repaid -$7.8B -$6.3B -$4.7B -$5.2B -$4.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $293M $1.5B $1.2B $154M -$5M
Cash From Financing $1.7B $2.6B $6.1B $2.4B $859M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$17M -$36M $83M -$246M $64M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B -$1.4B -$5.4B -$2.7B $48M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $3.6B $2.5B $2.9B $4.6B --
Depreciation & Amoritzation $5.7B $5.8B $6.1B $6.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$297M -$788M $443M -$23M --
Change in Inventories -$34M -$476M -$706M -$212M --
Cash From Operations $8.3B $5.9B $9.9B $12.3B --
 
Capital Expenditures $9.7B $11.4B $12.6B $12.3B --
Cash Acquisitions -$892M -$52M $716M $17M --
Cash From Investing -$10.9B -$12B -$12.5B -$13.1B --
 
Dividends Paid (Ex Special Dividend) -$3.1B -$3.2B -$3.2B -$3.2B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $10.5B $12.7B $10.6B $9.5B --
Long-Term Debt Repaid -$6.3B -$4.7B -$5.2B -$4.8B --
Repurchase of Common Stock -- -- -- -$1B --
Other Financing Activities $1.5B $1.2B $154M -$5M --
Cash From Financing $2.6B $6.1B $2.4B $859M --
 
Beginning Cash (CF) $2.6B $2.8B $2.4B $1.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$36M $83M -$246M $64M --
Ending Cash (CF) $2.5B $2.9B $2.1B $1.9B --
 
Levered Free Cash Flow -$1.4B -$5.4B -$2.7B $48M --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock