Financhill
Buy
69

ETN Quote, Financials, Valuation and Earnings

Last price:
$341.71
Seasonality move :
5.2%
Day range:
$338.00 - $345.68
52-week range:
$236.04 - $379.99
Dividend yield:
1.09%
P/E ratio:
36.71x
P/S ratio:
5.62x
P/B ratio:
7.13x
Volume:
1.8M
Avg. volume:
1.9M
1-year change:
44.41%
Market cap:
$136.4B
Revenue:
$23.2B
EPS (TTM):
$9.40
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $21.4B $17.9B $19.6B $20.8B $23.2B
Revenue Growth (YoY) -1.01% -16.51% 9.91% 5.73% 11.78%
 
Cost of Revenues $14.3B $12.4B $13.3B $13.9B $14.8B
Gross Profit $7.1B $5.5B $6.3B $6.9B $8.4B
Gross Profit Margin 32.97% 30.52% 32.28% 33.19% 36.36%
 
R&D Expenses $606M $551M $616M $665M $754M
Selling, General & Admin $3.6B $3.1B $3.3B $3.2B $3.8B
Other Inc / (Exp) -$73M $71M $577M $60M $93M
Operating Expenses $4.2B $3.6B $3.9B $3.9B $4.5B
Operating Income $2.9B $1.8B $2.5B $3B $3.9B
 
Net Interest Expenses $199M $149M $144M $144M $151M
EBT. Incl. Unusual Items $2.6B $1.7B $2.9B $2.9B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $378M $331M $750M $445M $604M
Net Income to Company $2.2B $1.4B $2.1B $2.5B $3.2B
 
Minority Interest in Earnings -$2M -$5M -$2M -$4M -$5M
Net Income to Common Excl Extra Items $2.2B $1.4B $2.1B $2.5B $3.2B
 
Basic EPS (Cont. Ops) $5.28 $3.51 $5.38 $6.17 $8.06
Diluted EPS (Cont. Ops) $5.25 $3.49 $5.34 $6.14 $8.02
Weighted Average Basic Share $419M $402.2M $398.7M $398.7M $399.1M
Weighted Average Diluted Share $420.8M $404M $401.6M $400.8M $401.1M
 
EBITDA $3.7B $2.7B $4B $4B $4.9B
EBIT $2.8B $1.9B $3B $3.1B $4B
 
Revenue (Reported) $21.4B $17.9B $19.6B $20.8B $23.2B
Operating Income (Reported) $2.9B $1.8B $2.5B $3B $3.9B
Operating Income (Adjusted) $2.8B $1.9B $3B $3.1B $4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.5B $4.9B $5.3B $5.9B $6.3B
Revenue Growth (YoY) -14.83% 8.77% 7.92% 10.67% 7.91%
 
Cost of Revenues $3.1B $3.3B $3.5B $3.7B $3.9B
Gross Profit $1.5B $1.6B $1.8B $2.2B $2.4B
Gross Profit Margin 32.59% 32.2% 33.28% 37.35% 38.55%
 
R&D Expenses $132M $152M $165M $187M $207M
Selling, General & Admin $754M $834M $813M $949M $1B
Other Inc / (Exp) -$23M $551M -$34M $52M $22M
Operating Expenses $886M $986M $978M $1.1B $1.2B
Operating Income $589M $599M $790M $1.1B $1.2B
 
Net Interest Expenses $41M $37M $37M $33M $29M
EBT. Incl. Unusual Items $525M $1.1B $720M $1.1B $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78M $483M $112M $187M $193M
Net Income to Company $447M $630M $608M $893M $1B
 
Minority Interest in Earnings -$1M -$1M -$1M -$1M -$1M
Net Income to Common Excl Extra Items $446M $629M $607M $891M $1B
 
Basic EPS (Cont. Ops) $1.11 $1.58 $1.52 $2.23 $2.54
Diluted EPS (Cont. Ops) $1.11 $1.57 $1.52 $2.22 $2.53
Weighted Average Basic Share $400.4M $398.9M $398.4M $399.4M $397.1M
Weighted Average Diluted Share $402.3M $401.9M $400.3M $401.6M $398.9M
 
EBITDA $772M $1.4B $994M $1.3B $1.5B
EBIT $566M $1.2B $757M $1.1B $1.2B
 
Revenue (Reported) $4.5B $4.9B $5.3B $5.9B $6.3B
Operating Income (Reported) $589M $599M $790M $1.1B $1.2B
Operating Income (Adjusted) $566M $1.2B $757M $1.1B $1.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.4B $19.5B $20.2B $22.6B $24.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.8B $13.2B $13.5B $14.6B $15.3B
Gross Profit $5.6B $6.3B $6.6B $8B $9.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $563M $594M $660M $720M $793M
Selling, General & Admin $3.2B $3.3B $3.2B $3.6B $4B
Other Inc / (Exp) $4M $564M $37M $76M $117M
Operating Expenses $3.7B $3.9B $3.8B $4.4B $4.8B
Operating Income $1.9B $2.4B $2.8B $3.7B $4.5B
 
Net Interest Expenses $155M $148M $132M $169M $115M
EBT. Incl. Unusual Items $1.7B $2.8B $2.7B $3.6B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $333M $753M $391M $592M $714M
Net Income to Company $1.4B $2.1B $2.3B $3B $3.8B
 
Minority Interest in Earnings -$5M -$3M -$2M -$5M -$4M
Net Income to Common Excl Extra Items $1.4B $2.1B $2.3B $3B $3.8B
 
Basic EPS (Cont. Ops) $3.40 $5.19 $5.74 $7.50 $9.45
Diluted EPS (Cont. Ops) $3.40 $5.15 $5.72 $7.47 $9.40
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.7B $3.9B $3.8B $4.7B $5.5B
EBIT $1.9B $3B $2.8B $3.8B $4.6B
 
Revenue (Reported) $18.4B $19.5B $20.2B $22.6B $24.6B
Operating Income (Reported) $1.9B $2.4B $2.8B $3.7B $4.5B
Operating Income (Adjusted) $1.9B $3B $2.8B $3.8B $4.6B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $13.2B $14.8B $15.4B $17.2B $18.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $10.1B $10.3B $11B $11.6B
Gross Profit $3.9B $4.8B $5B $6.2B $7.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $411M $454M $498M $553M $592M
Selling, General & Admin $2.3B $2.5B $2.4B $2.8B $3.1B
Other Inc / (Exp) $86M $579M $39M $56M $80M
Operating Expenses $2.7B $3B $2.9B $3.4B $3.7B
Operating Income $1.2B $1.8B $2.1B $2.8B $3.4B
 
Net Interest Expenses $113M $112M $100M $125M $88M
EBT. Incl. Unusual Items $1.2B $2.3B $2.1B $2.7B $3.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $254M $676M $317M $463M $573M
Net Income to Company $939M $1.6B $1.7B $2.3B $2.8B
 
Minority Interest in Earnings -$4M -$2M -$2M -$3M -$3M
Net Income to Common Excl Extra Items $935M $1.6B $1.7B $2.3B $2.8B
 
Basic EPS (Cont. Ops) $2.31 $4.00 $4.36 $5.69 $7.08
Diluted EPS (Cont. Ops) $2.31 $3.97 $4.35 $5.67 $7.05
Weighted Average Basic Share $1.2B $1.2B $1.2B $1.2B $1.2B
Weighted Average Diluted Share $1.2B $1.2B $1.2B $1.2B $1.2B
 
EBITDA $1.9B $3.1B $2.9B $3.6B $4.2B
EBIT $1.3B $2.4B $2.2B $2.9B $3.5B
 
Revenue (Reported) $13.2B $14.8B $15.4B $17.2B $18.6B
Operating Income (Reported) $1.2B $1.8B $2.1B $2.8B $3.4B
Operating Income (Adjusted) $1.3B $2.4B $2.2B $2.9B $3.5B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $370M $438M $297M $294M $488M
Short Term Investments $221M $664M $271M $261M $2.1B
Accounts Receivable, Net $3.4B $2.9B $3.3B $4.1B $4.5B
Inventory $2.8B $2.1B $3B $3.4B $3.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $518M $576M $677M $685M $852M
Total Current Assets $8.7B $9.2B $7.5B $8.7B $11.7B
 
Property Plant And Equipment $3.9B $3.4B $3.5B $3.7B $4.2B
Long-Term Investments -- -- -- -- --
Goodwill $13.5B $12.9B $14.8B $14.8B $15B
Other Intangibles $4.6B $4.2B $5.9B $5.5B $5.1B
Other Long-Term Assets $1.7B $1.8B $2B $1.9B $2.1B
Total Assets $32.8B $31.8B $34B $35B $38.4B
 
Accounts Payable $2.1B $2B $2.8B $3.1B $3.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- $34M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.1B $2.5B $2.2B $2.5B $2.7B
Total Current Liabilities $5.1B $5.9B $7.2B $6.4B $7.7B
 
Long-Term Debt $7.8B $7B $6.8B $8.3B $8.2B
Capital Leases -- -- -- -- --
Total Liabilities $16.7B $16.9B $17.6B $17.9B $19.4B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -- -- -$3.6B -$3.9B -$3.9B
Common Equity $16.1B $14.9B $16.4B $17B $19B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $51M $43M $38M $38M $33M
Total Equity $16.1B $15B $16.5B $17.1B $19.1B
 
Total Liabilities and Equity $32.8B $31.8B $34B $35B $38.4B
Cash and Short Terms $591M $1.1B $568M $555M $2.6B
Total Debt $8.3B $8.1B $8.6B $8.7B $9.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $429M $271M $231M $348M $473M
Short Term Investments $334M $389M $287M $1.6B $1.5B
Accounts Receivable, Net $2.9B $3.4B $3.8B $4.5B $4.9B
Inventory $2.1B $2.8B $3.4B $3.7B $4.2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $538M $632M $778M $904M $1.1B
Total Current Assets $8.7B $7.5B $8.5B $11B $12.2B
 
Property Plant And Equipment $3.3B $3.5B $3.5B $3.9B $4.5B
Long-Term Investments -- -- -- -- --
Goodwill $12.7B $14.8B $14.5B $14.8B $15B
Other Intangibles $4.2B $6B $5.5B $5.2B $4.8B
Other Long-Term Assets $1.7B $1.9B $1.9B $2.1B $2.2B
Total Assets $31B $34.1B $34.4B $37.3B $39.2B
 
Accounts Payable $1.8B $2.6B $2.9B $3.3B $3.6B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.4B $2.3B $2.4B $2.7B $2.9B
Total Current Liabilities $5.8B $5.9B $6.7B $7.6B $7.9B
 
Long-Term Debt $6.9B $8.5B $8.1B $8.2B $8.7B
Capital Leases -- -- -- -- --
Total Liabilities $16.5B $18.1B $18.3B $18.9B $20.1B
 
Common Stock $4M $4M $4M $4M $4M
Other Common Equity Adj -- -- -- -$3.9B -$3.9B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $42M $43M $35M $36M $45M
Total Equity $14.5B $16B $16.1B $18.4B $19.2B
 
Total Liabilities and Equity $31B $34.1B $34.4B $37.3B $39.2B
Cash and Short Terms $763M $660M $518M $1.9B $2B
Total Debt $8.2B $9.1B $9B $9.1B $9.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $2.2B $1.4B $2.1B $2.5B $3.2B
Depreciation & Amoritzation $884M $811M $922M $954M $926M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $188M $124M -$588M -$573M -$280M
Change in Inventories -$60M $371M -$629M -$490M -$282M
Cash From Operations $3.5B $2.9B $2.2B $2.5B $3.6B
 
Capital Expenditures $587M $389M $575M $598M $757M
Cash Acquisitions -$1.2B $1.2B -$1.5B -$621M -$70M
Cash From Investing -$1.9B $397M -$1.8B -$1.2B -$2.6B
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.2B -$1.3B -$1.4B
Special Dividend Paid
Long-Term Debt Issued $1.2B -- $1.8B $2B $818M
Long-Term Debt Repaid -$348M -$249M -$1B -$2B -$19M
Repurchase of Common Stock -$1B -$1.6B -$122M -$286M --
Other Financing Activities -$55M -$43M -$62M -$83M -$58M
Cash From Financing -$1.5B -$3.3B -$535M -$1.3B -$871M
 
Beginning Cash (CF) $283M $370M $438M $297M $294M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $91M $83M -$136M -$7M $178M
Ending Cash (CF) $370M $438M $297M $294M $488M
 
Levered Free Cash Flow $2.9B $2.6B $1.6B $1.9B $2.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $476M $551M $722M $946M --
Depreciation & Amoritzation $208M $238M $238M $231M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $943M $795M $1.2B $1.3B --
 
Capital Expenditures $98M $163M $209M $243M --
Cash Acquisitions -- $19M $2M -$11M --
Cash From Investing -$312M -$76M -$217M -$793M --
 
Dividends Paid (Ex Special Dividend) -$291M -$303M -$322M -$344M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$242M -$2M -$4M -$8M --
Repurchase of Common Stock -$144M -- -- -- --
Other Financing Activities -$1M -$1M -$2M -$1M --
Cash From Financing -$639M -$701M -$895M -$364M --
 
Beginning Cash (CF) $429M $271M $231M $348M --
Foreign Exchange Rate Adjustment $15M $8M -$11M -$2M --
Additions / Reductions -$8M $18M $74M $142M --
Ending Cash (CF) $438M $297M $294M $488M --
 
Levered Free Cash Flow $845M $632M $977M $1.1B --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.4B $2.1B $2.3B $3B $3.8B
Depreciation & Amoritzation $819M $892M $954M $933M $918M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $2.3B $2.1B $3.5B $4B
 
Capital Expenditures $437M $510M $552M $723M $796M
Cash Acquisitions $239M -$1.5B -$604M -$57M -$96M
Cash From Investing -$325M -$2B -$1.1B -$2B -$793M
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.3B -$1.4B -$1.5B
Special Dividend Paid
Long-Term Debt Issued -- $1.8B $2B $818M $1.1B
Long-Term Debt Repaid $402M -$1.3B -$2B -$15M -$1B
Repurchase of Common Stock -$1.5B -$266M -$286M -- -$1.6B
Other Financing Activities -$44M -$62M -$82M -$59M -$69M
Cash From Financing -$2.7B -$473M -$1.1B -$1.4B -$3.1B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$77M -$162M -$63M $110M $179M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.5B $1.8B $1.6B $2.8B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $2.1B $2.5B $3.2B $2.8B
Depreciation & Amoritzation $811M $922M $954M $926M $687M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.9B $2.2B $2.5B $3.6B $2.7B
 
Capital Expenditures $389M $575M $598M $757M $553M
Cash Acquisitions $1.2B -$1.5B -$621M -$70M -$85M
Cash From Investing $397M -$1.8B -$1.2B -$2.6B --
 
Dividends Paid (Ex Special Dividend) -$1.2B -$1.2B -$1.3B -$1.4B -$1.1B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1.8B $2B $818M $1.1B
Long-Term Debt Repaid -$249M -$1B -$2B -$19M -$1B
Repurchase of Common Stock -$1.6B -$122M -$286M -- -$1.6B
Other Financing Activities -$43M -$62M -$83M -$58M -$68M
Cash From Financing -$3.3B -$535M -$1.3B -$871M -$2.7B
 
Beginning Cash (CF) $1.3B $1.3B $1.1B $1.2B $1.5B
Foreign Exchange Rate Adjustment -$15M -$5M $4M $16M -$52M
Additions / Reductions $83M -$136M -$7M $178M $37M
Ending Cash (CF) $1.4B $1.2B $1.1B $1.4B $1.5B
 
Levered Free Cash Flow $2.6B $1.6B $1.9B $2.9B $2.2B

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 7.54% over the past day.

Sell
45
COLL alert for Jan 10

Collegium Pharmaceutical [COLL] is down 1.77% over the past day.

Sell
30
EDN alert for Jan 10

Empresa Distribuidora y Comercializadora Norte SA [EDN] is up 0.24% over the past day.

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

Show me the best stock