Financhill
Buy
68

ETR Quote, Financials, Valuation and Earnings

Last price:
$85.00
Seasonality move :
3.72%
Day range:
$82.83 - $85.17
52-week range:
$50.19 - $88.38
Dividend yield:
2.74%
P/E ratio:
34.90x
P/S ratio:
3.09x
P/B ratio:
2.43x
Volume:
3.3M
Avg. volume:
3.9M
1-year change:
65.85%
Market cap:
$36.6B
Revenue:
$11.9B
EPS (TTM):
$2.44
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.1B $11.7B $13.8B $12.1B $11.9B
Revenue Growth (YoY) -7.03% 16.11% 17.21% -11.75% -2.2%
 
Cost of Revenues $5.7B $6.9B $8.5B $6.8B $6.1B
Gross Profit $4.5B $4.9B $5.3B $5.3B $5.7B
Gross Profit Margin 44.08% 41.49% 38.33% 43.87% 48.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$117.8M -$394.9M $158.7M -$145.2M -$464.1M
Operating Expenses $2.7B $2.8B $3.4B $2.7B $3B
Operating Income $1.8B $2.1B $1.9B $2.7B $2.8B
 
Net Interest Expenses $392.8M $404.2M $987.8M $843.7M $852M
EBT. Incl. Unusual Items $1.3B $1.3B $1.1B $1.7B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$121.5M $191.4M -$39M -$690.5M $381M
Net Income to Company $1.4B $1.1B $1.1B $2.4B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.1B $1.1B $2.4B $1.1B
 
Basic EPS (Cont. Ops) $3.47 $2.79 $2.70 $5.57 $2.47
Diluted EPS (Cont. Ops) $3.45 $2.77 $2.68 $5.55 $2.45
Weighted Average Basic Share $400.2M $401.9M $408.9M $423.1M $427.7M
Weighted Average Diluted Share $402.2M $403.7M $411.1M $424.8M $431.6M
 
EBITDA $4.3B $4.4B $4.2B $4.9B $5B
EBIT $2.1B $2.1B $2B $2.7B $2.6B
 
Revenue (Reported) $10.1B $11.7B $13.8B $12.1B $11.9B
Operating Income (Reported) $1.8B $2.1B $1.9B $2.7B $2.8B
Operating Income (Adjusted) $2.1B $2.1B $2B $2.7B $2.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.7B $3.3B $2.7B $2.7B
Revenue Growth (YoY) -3.75% 14.87% 20.2% -16.74% 0.64%
 
Cost of Revenues $1.5B $1.7B $2.2B $1.7B $1.5B
Gross Profit $897.4M $979.1M $1.1B $1B $1.3B
Gross Profit Margin 37.87% 35.97% 33.43% 36.88% 45.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$61.6M $42.2M -$87.2M -$58.3M $38.7M
Operating Expenses $735M $719.2M $645M $743.7M $609.5M
Operating Income $162.4M $259.9M $448.9M $261.2M $645M
 
Net Interest Expenses -- $71.2M $194M $187.9M $285.6M
EBT. Incl. Unusual Items $103.7M $231M $167.7M $14.9M $398.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$288.9M -$14.4M $70.1M -$973.4M $110.9M
Net Income to Company $392.5M $245.4M $97.7M $988.3M $287.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $392.5M $245.4M $97.7M $988.3M $287.2M
 
Basic EPS (Cont. Ops) $0.97 $0.64 $0.26 $2.33 $0.67
Diluted EPS (Cont. Ops) $0.97 $0.64 $0.26 $2.32 $0.65
Weighted Average Basic Share $400.5M $403M $416M $424M $429.3M
Weighted Average Diluted Share $403.1M $405.6M $418.2M $425.8M $437.9M
 
EBITDA $860.7M $989.5M $884.3M $845.2M $1.3B
EBIT $297.8M $442.9M $361.7M $269.3M $697M
 
Revenue (Reported) $2.4B $2.7B $3.3B $2.7B $2.7B
Operating Income (Reported) $162.4M $259.9M $448.9M $261.2M $645M
Operating Income (Adjusted) $297.8M $442.9M $361.7M $269.3M $697M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10.1B $11.7B $13.8B $12.1B $11.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.7B $6.9B $8.5B $6.8B $6.1B
Gross Profit $4.5B $4.9B $5.3B $5.3B $5.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$117.8M -$394.9M $158.7M -$145.2M -$464.1M
Operating Expenses $2.7B $2.8B $3.4B $2.7B $3B
Operating Income $1.8B $2.1B $1.9B $2.7B $2.8B
 
Net Interest Expenses $392.8M $404.2M $987.8M $843.7M $852M
EBT. Incl. Unusual Items $1.3B $1.3B $1.1B $1.7B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$121.5M $191.4M -$39M -$690.5M $381M
Net Income to Company $1.4B $1.1B $1.1B $2.4B $1.1B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.1B $1.1B $2.4B $1.1B
 
Basic EPS (Cont. Ops) $3.47 $2.78 $2.71 $5.57 $2.47
Diluted EPS (Cont. Ops) $3.45 $2.77 $2.70 $5.55 $2.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $4.4B $4.2B $4.9B $5B
EBIT $2.3B $2.1B $2B $2.7B $2.6B
 
Revenue (Reported) $10.1B $11.7B $13.8B $12.1B $11.9B
Operating Income (Reported) $1.8B $2.1B $1.9B $2.7B $2.8B
Operating Income (Adjusted) $2.3B $2.1B $2B $2.7B $2.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.7B $13.8B $12.1B $11.9B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.9B $8.5B $6.8B $6.1B --
Gross Profit $4.9B $5.3B $5.3B $5.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$394.9M $158.7M -$145.2M -$464.1M --
Operating Expenses $2.8B $3.4B $2.7B $3B --
Operating Income $2.1B $1.9B $2.7B $2.8B --
 
Net Interest Expenses $404.2M $987.8M $843.7M $852M --
EBT. Incl. Unusual Items $1.3B $1.1B $1.7B $1.4B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $191.4M -$39M -$690.5M $381M --
Net Income to Company $1.1B $1.1B $2.4B $1.1B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $1.1B $2.4B $1.1B --
 
Basic EPS (Cont. Ops) $2.78 $2.71 $5.57 $2.47 --
Diluted EPS (Cont. Ops) $2.77 $2.70 $5.55 $2.44 --
Weighted Average Basic Share $1.6B $1.6B $1.7B $1.7B --
Weighted Average Diluted Share $1.6B $1.6B $1.7B $1.7B --
 
EBITDA $4.4B $4.2B $4.9B $5B --
EBIT $2.1B $2B $2.7B $2.6B --
 
Revenue (Reported) $11.7B $13.8B $12.1B $11.9B --
Operating Income (Reported) $2.1B $1.9B $2.7B $2.8B --
Operating Income (Adjusted) $2.1B $2B $2.7B $2.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $442.6M $224.2M $132.5M $859.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $715.7M $718.3M $757.7M $673.5M $663.6M
Inventory $1.1B $1.2B $1.3B $1.6B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $196.4M $156.8M $190.6M $213M $233.2M
Total Current Assets $4.6B $3.6B $4.1B $3.7B $4.4B
 
Property Plant And Equipment $39.2B $42.6B $42.8B $44.3B $47.8B
Long-Term Investments $7.5B $5.6B $4.2B $4.9B $5.6B
Goodwill $377.2M $377.2M $377.2M $374.1M $367.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $245.3M $303.1M $693.8M $624.4M $1.1B
Total Assets $58.2B $59.5B $58.6B $59.7B $64.8B
 
Accounts Payable $2.7B $2.6B $1.8B $1.6B $1.9B
Accrued Expenses $201.8M $191.2M $195.3M $214.2M $259.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $206.6M $204.6M $306.3M $219.5M $395.4M
Total Current Liabilities $7.1B $6.2B $6.4B $6.4B $6.1B
 
Long-Term Debt $21.2B $24.8B $23.6B $23B $26.6B
Capital Leases -- -- -- -- --
Total Liabilities $47.3B $47.8B $45.5B $45B $49.6B
 
Common Stock $6.6B $6.8B $7.7B $7.8B $7.9B
Other Common Equity Adj -$449.2M -$332.5M -$191.8M -$162.5M $42.8M
Common Equity $10.9B $11.6B $13B $14.6B $15.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35M $33.1M $62.9M $85.5M $66.1M
Total Equity $11B $11.7B $13.1B $14.7B $15.2B
 
Total Liabilities and Equity $58.2B $59.5B $58.6B $59.7B $64.8B
Cash and Short Terms $1.8B $442.6M $224.2M $132.5M $859.7M
Total Debt $24B $27.1B $26.8B $26.2B $28.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.8B $442.6M $224.2M $132.5M $859.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $715.7M $718.3M $757.7M $673.5M $663.6M
Inventory $1.1B $1.2B $1.3B $1.6B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $196.4M $156.8M $190.6M $213M $233.2M
Total Current Assets $4.6B $3.6B $4.1B $3.7B $4.4B
 
Property Plant And Equipment $39.2B $42.6B $42.8B $44.3B $47.8B
Long-Term Investments $7.5B $5.6B $4.2B $4.9B $5.6B
Goodwill $377.2M $377.2M $377.2M $374.1M $367.6M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $245.3M $303.1M $693.8M $624.4M $1.1B
Total Assets $58.2B $59.5B $58.6B $59.7B $64.8B
 
Accounts Payable $2.7B $2.6B $1.8B $1.6B $1.9B
Accrued Expenses $201.8M $191.2M $195.3M $214.2M $259.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $206.6M $204.6M $306.3M $219.5M $395.4M
Total Current Liabilities $7.1B $6.2B $6.4B $6.4B $6.1B
 
Long-Term Debt $21.2B $24.8B $23.6B $23B $26.6B
Capital Leases -- -- -- -- --
Total Liabilities $47.3B $47.8B $45.5B $45B $49.6B
 
Common Stock $6.6B $6.8B $7.7B $7.8B $7.9B
Other Common Equity Adj -$449.2M -$332.5M -$191.8M -$162.5M $42.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35M $33.1M $62.9M $85.5M $66.1M
Total Equity $11B $11.7B $13.1B $14.7B $15.2B
 
Total Liabilities and Equity $58.2B $59.5B $58.6B $59.7B $64.8B
Cash and Short Terms $1.8B $442.6M $224.2M $132.5M $859.7M
Total Debt $24B $27.1B $26.8B $26.2B $28.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.1B $1.1B $2.4B $1.1B
Depreciation & Amoritzation $2.3B $2.2B $2.2B $2.2B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$139.3M -$84.6M -$157.3M $101.8M $3.1M
Change in Inventories -$27.5M $18.4M $6.9M -$45.2M $21.9M
Cash From Operations $2.7B $2.3B $2.6B $4.3B $4.5B
 
Capital Expenditures $5.2B $6.3B $5.4B $4.7B $6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.8B -$6.2B -$5.7B -$4.6B -$5.8B
 
Dividends Paid (Ex Special Dividend) -$766.8M -$793.4M -$860M -$936.5M -$1000M
Special Dividend Paid
Long-Term Debt Issued $12.6B $8.3B $6B $4.3B $7.9B
Long-Term Debt Repaid -$8.2B -$4.8B -$6B -$5.1B -$5.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M $94.4M $3.2B $1.6B $316.8M
Cash From Financing $3.4B $2.6B $2.9B $243M $2.1B
 
Beginning Cash (CF) $425.7M $1.8B $442.6M $224.2M $132.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$1.3B -$218.4M -$91.6M $727.2M
Ending Cash (CF) $1.8B $442.6M $224.2M $132.5M $859.7M
 
Levered Free Cash Flow -$2.5B -$4B -$2.8B -$452.4M -$1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $392.5M $245.4M $97.7M $988.3M $287.2M
Depreciation & Amoritzation $562.8M $546.6M $522.6M $575.9M $622.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $61.7M $160.5M $211.5M $319.3M $276.2M
Change in Inventories -$26.9M -$28.6M -$12.5M -$10.6M -$14.8M
Cash From Operations $319.7M $289.7M $776M $1.1B $1.4B
 
Capital Expenditures $1.8B $2.2B $1.4B $1.1B $2B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.5B -$2.3B -$1.3B -$1B -$1.8B
 
Dividends Paid (Ex Special Dividend) -$194.8M -$207.6M -$230.3M -$244.1M -$262.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.4B $2B $517.7M $668.1M $957.1M
Long-Term Debt Repaid -$2.8B -$781M -$997.3M -$1.8B -$854.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1.6M $50.2M $16.2M $4.8M $229.7M
Cash From Financing $1.7B $1.5B -$214.4M -$1.4B -$84.4M
 
Beginning Cash (CF) $1.2B $1B $1B $1.5B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $519.4M -$557.5M -$779.3M -$1.4B -$552.1M
Ending Cash (CF) $1.8B $442.6M $224.2M $132.5M $859.7M
 
Levered Free Cash Flow -$1.5B -$1.9B -$640.1M -$78.1M -$573.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.1B $1.1B $2.4B $1.1B
Depreciation & Amoritzation $2.3B $2.2B $2.2B $2.2B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$139.3M -$84.6M -$157.3M $101.8M $3.1M
Change in Inventories -$27.5M $18.4M $6.9M -$45.2M $21.9M
Cash From Operations $2.7B $2.3B $2.6B $4.3B $4.5B
 
Capital Expenditures $5.2B $6.3B $5.4B $4.7B $6B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.8B -$6.2B -$5.7B -$4.6B -$5.8B
 
Dividends Paid (Ex Special Dividend) -$766.8M -$793.4M -$860M -$936.5M -$1000M
Special Dividend Paid
Long-Term Debt Issued $12.6B $8.3B $6B $4.3B $7.9B
Long-Term Debt Repaid -$8.2B -$4.8B -$6B -$5.1B -$5.1B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.5M $94.4M $3.2B $1.6B $316.8M
Cash From Financing $3.4B $2.6B $2.9B $243M $2.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$1.3B -$218.4M -$91.6M $727.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.5B -$4B -$2.8B -$452.4M -$1.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $1.1B $2.4B $1.1B --
Depreciation & Amoritzation $2.2B $2.2B $2.2B $2.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$84.6M -$157.3M $101.8M $3.1M --
Change in Inventories $18.4M $6.9M -$45.2M $21.9M --
Cash From Operations $2.3B $2.6B $4.3B $4.5B --
 
Capital Expenditures $6.3B $5.4B $4.7B $6B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.2B -$5.7B -$4.6B -$5.8B --
 
Dividends Paid (Ex Special Dividend) -$793.4M -$860M -$936.5M -$1000M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.3B $6B $4.3B $7.9B --
Long-Term Debt Repaid -$4.8B -$6B -$5.1B -$5.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $94.4M $3.2B $1.6B $316.8M --
Cash From Financing $2.6B $2.9B $243M $2.1B --
 
Beginning Cash (CF) $5.2B $2.7B $4.9B $4.2B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.3B -$218.4M -$91.6M $727.2M --
Ending Cash (CF) $3.9B $2.5B $4.8B $4.9B --
 
Levered Free Cash Flow -$4B -$2.8B -$452.4M -$1.5B --

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