Financhill
Buy
52

CEG Quote, Financials, Valuation and Earnings

Last price:
$252.38
Seasonality move :
25.08%
Day range:
$244.35 - $254.18
52-week range:
$109.44 - $288.75
Dividend yield:
0.56%
P/E ratio:
27.83x
P/S ratio:
3.34x
P/B ratio:
6.28x
Volume:
4.6M
Avg. volume:
2.5M
1-year change:
117.87%
Market cap:
$78.9B
Revenue:
$24.9B
EPS (TTM):
$9.07
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $18.9B $17.6B $19.6B $24.4B $24.9B
Revenue Growth (YoY) -7.4% -6.98% 11.62% 24.38% 1.96%
 
Cost of Revenues $15.6B $14.8B $16.7B $22.3B $21.7B
Gross Profit $3.4B $2.9B $2.9B $2.1B $3.2B
Gross Profit Margin 17.7% 16.19% 14.92% 8.74% 12.97%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $1.1B $678M $87M $166M $473M
Operating Expenses $2.1B $2.4B $2.6B $2.6B $827M
Operating Income $1.3B $425M $362M -$457M $2.4B
 
Net Interest Expenses $429M $267M $297M $251M $431M
EBT. Incl. Unusual Items $1.9B $836M $152M -$542M $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $516M $249M $225M -$388M $859M
Net Income to Company $1.2B $579M -$83M -$167M $1.6B
 
Minority Interest in Earnings -$92M $10M -$122M $7M $46M
Net Income to Common Excl Extra Items $1.1B $589M -$205M -$160M $1.6B
 
Basic EPS (Cont. Ops) $3.45 $1.81 -$0.63 -$0.49 $5.02
Diluted EPS (Cont. Ops) $3.45 $1.81 -$0.63 -$0.49 $5.01
Weighted Average Basic Share $326.3M $326.3M $326M $328M $323M
Weighted Average Diluted Share $326.3M $326.3M $326M $329M $324M
 
EBITDA $5.4B $4.8B $4.4B $1.6B $4.8B
EBIT $2.3B $1.2B $449M -$291M $2.9B
 
Revenue (Reported) $18.9B $17.6B $19.6B $24.4B $24.9B
Operating Income (Reported) $1.3B $425M $362M -$457M $2.4B
Operating Income (Adjusted) $2.3B $1.2B $449M -$291M $2.9B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $4.4B $6.1B $6.1B $6.6B
Revenue Growth (YoY) -- -- 37.34% 0.99% 7.18%
 
Cost of Revenues -- $2.5B $5.7B $4.7B $4.7B
Gross Profit -- $1.9B $367M $1.4B $1.9B
Gross Profit Margin -- 43.62% 6.07% 22.76% 28.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$87M $50M $109M -$88M
Operating Expenses -- $970M $654M $523M $16M
Operating Income -- $952M -$287M $868M $1.9B
 
Net Interest Expenses -- $51M $75M $82M $147M
EBT. Incl. Unusual Items -- $814M -$312M $895M $1.6B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $177M -$123M $205M $449M
Net Income to Company -- $634M -$193M $690M $1.2B
 
Minority Interest in Earnings -- -$26M $5M $41M $4M
Net Income to Common Excl Extra Items -- $607M -$188M $731M $1.2B
 
Basic EPS (Cont. Ops) -- $1.86 -$0.57 $2.27 $3.83
Diluted EPS (Cont. Ops) -- $1.86 -$0.57 $2.26 $3.82
Weighted Average Basic Share -- $326.3M $327M $322M $313M
Weighted Average Diluted Share -- $326.3M $328M $323M $314M
 
EBITDA -- $1.8B $25M $1.4B $2.3B
EBIT -- $891M -$237M $977M $1.8B
 
Revenue (Reported) -- $4.4B $6.1B $6.1B $6.6B
Operating Income (Reported) -- $952M -$287M $868M $1.9B
Operating Income (Adjusted) -- $891M -$237M $977M $1.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $18.4B $22.6B $26.5B $24B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $15.1B $20.4B $23.3B $18.9B
Gross Profit -- $3.3B $2.2B $3.1B $5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $949M -$1.1B $1.5B $511M
Operating Expenses -- $3.8B $1.4B $1.8B $1.2B
Operating Income -- -$511M $828M $1.3B $3.8B
 
Net Interest Expenses -- $143M $284M $356M $555M
EBT. Incl. Unusual Items -- $295M -$529M $2.5B $3.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $316M -$387M $794M $950M
Net Income to Company -- -- -$156M $1.6B $2.8B
 
Minority Interest in Earnings -- -$199M $5M $50M $11M
Net Income to Common Excl Extra Items -- -$228M -$151M $1.7B $2.9B
 
Basic EPS (Cont. Ops) -- -$0.70 -$0.46 $5.23 $9.09
Diluted EPS (Cont. Ops) -- -$0.70 -$0.46 $5.21 $9.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- $5.5B $1.6B $4.7B $6.4B
EBIT -- $600M -$270M $2.8B $4.4B
 
Revenue (Reported) -- $18.4B $22.6B $26.5B $24B
Operating Income (Reported) -- -$511M $828M $1.3B $3.8B
Operating Income (Adjusted) -- $600M -$270M $2.8B $4.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $14.1B $17.1B $19.1B $18.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $11.5B $15.2B $16.2B $13.5B
Gross Profit -- $2.6B $1.9B $2.9B $4.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -$14M $2M
Other Inc / (Exp) -- $482M -$678M $1.5B $657M
Operating Expenses -- $2.9B $1.8B $1.8B $1.3B
Operating Income -- -$338M $128M $1.1B $3.4B
 
Net Interest Expenses -- $153M $139M $292M $416M
EBT. Incl. Unusual Items -- -$9M -$689M $2.3B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $108M -$504M $678M $768M
Net Income to Company -- -$122M -$195M $1.6B $2.9B
 
Minority Interest in Earnings -- -$124M $2M $44M $9M
Net Income to Common Excl Extra Items -- -$247M -$193M $1.7B $2.9B
 
Basic EPS (Cont. Ops) -- -$0.76 -$0.59 $5.13 $9.20
Diluted EPS (Cont. Ops) -- -$0.76 -$0.59 $5.11 $9.18
Weighted Average Basic Share -- $978.9M $981M $974M $945M
Weighted Average Diluted Share -- $978.9M $984M $976M $948M
 
EBITDA -- $3.8B $967M $4B $5.6B
EBIT -- $216M -$502M $2.6B $4.1B
 
Revenue (Reported) -- $14.1B $17.1B $19.1B $18.2B
Operating Income (Reported) -- -$338M $128M $1.1B $3.4B
Operating Income (Adjusted) -- $216M -$502M $2.6B $4.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $303M $226M $504M $422M $368M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9B $1.3B $1.7B $2.6B $1.9B
Inventory $1.3B $1.2B $1.3B $1.5B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $941M $2B $1.5B $1.6B $2.3B
Total Current Assets $7.1B $6.9B $8B $9.4B $8.3B
 
Property Plant And Equipment $24.2B $22.2B $19.6B $19.8B $22.1B
Long-Term Investments $235M $184M $174M $202M $563M
Goodwill $47M -- -- $47M $425M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $15.2B $16.6B $17.7B $16.2B $18.3B
Total Assets $49B $48.1B $48.1B $46.9B $50.8B
 
Accounts Payable $1.7B $1.3B $1.8B -- --
Accrued Expenses $786M $788M $737M -- --
Current Portion Of Long-Term Debt $3.5B $1.3B $3.3B $1.3B $1.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2B $1.7B $2.1B $2.8B $1.9B
Total Current Liabilities $7.3B $5.2B $8B $7.8B $6.3B
 
Long-Term Debt $4.8B $5.9B $4.9B $4.5B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $33.2B $33.4B $36.5B $35.5B $39.5B
 
Common Stock -- -- -- $13.3B $12.4B
Other Common Equity Adj -$32M -$30M -$31M -$1.8B -$2.2B
Common Equity $13.5B $12.4B $11.2B $11B $10.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $2.3B $395M $354M $361M
Total Equity $15.8B $14.7B $11.6B $11.4B $11.3B
 
Total Liabilities and Equity $49B $48.1B $48.1B $46.9B $50.8B
Cash and Short Terms $303M $226M $504M $422M $368M
Total Debt $8.3B $7.2B $8.2B $5.8B $9.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $2B $1.2B $1.9B $1.8B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $1.3B $1.8B $1.5B $1.2B
Inventory -- $1.2B $1.5B $1.4B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.8B $2.1B $2.8B $3.5B
Total Current Assets -- $8.6B $9.9B $9.9B $9.3B
 
Property Plant And Equipment -- $19.6B $19.7B $20.8B $20.9B
Long-Term Investments -- $165M $193M $727M $494M
Goodwill -- $47M -- -- $420M
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $17B $15.6B $16.5B $20B
Total Assets -- $48B $46.6B $49B $51.8B
 
Accounts Payable -- $1.6B $2.6B -- --
Accrued Expenses -- $691M $933M -- --
Current Portion Of Long-Term Debt -- $2.6B $874M $643M $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $2.7B $3.5B $2.4B $1.7B
Total Current Liabilities -- $7.8B $7.9B $5.3B $5.5B
 
Long-Term Debt -- $4.9B $4.5B $7.5B $7.4B
Capital Leases -- -- -- -- --
Total Liabilities -- $36B $35.4B $37B $38.9B
 
Common Stock -- -- $13.3B $12.6B $11.4B
Other Common Equity Adj -- -$31M -$2B -$1.8B -$2.1B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $401M $366M $334M $371M
Total Equity -- $12B $11.2B $12B $12.9B
 
Total Liabilities and Equity -- $48B $46.6B $49B $51.8B
Cash and Short Terms -- $2B $1.2B $1.9B $1.8B
Total Debt -- $7.5B $5.4B $8.2B $8.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $1.2B $579M -$83M -$167M $1.6B
Depreciation & Amoritzation $3.1B $3.6B $4B $1.8B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$186M $1.1B -$616M -$868M $396M
Change in Inventories -$47M -$77M -$68M -$228M $60M
Cash From Operations $2.9B $584M -$1.3B -$2.4B -$5.3B
 
Capital Expenditures $1.8B $1.7B $1.3B $1.7B $2.4B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.9B $2B $3.3B $3.1B $3B
 
Dividends Paid (Ex Special Dividend) -$899M -$1.7B -$1.8B -$185M -$366M
Special Dividend Paid
Long-Term Debt Issued $362M $3.7B $1.4B $271M $3.9B
Long-Term Debt Repaid -$813M -$4.9B -$105M -$2.6B -$368M
Repurchase of Common Stock -- -- -- -- -$992M
Other Financing Activities -$110M $279M -$1.2B $1.7B $42M
Cash From Financing -$1.5B -$2.7B -$1.7B -$799M $2.2B
 
Beginning Cash (CF) $903M $449M $327M $576M $528M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$454M -$122M $249M -$48M -$74M
Ending Cash (CF) $449M $327M $576M $528M $454M
 
Levered Free Cash Flow $1B -$1.2B -$2.7B -$4B -$7.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- $634M -$193M $690M $1.2B
Depreciation & Amoritzation -- $859M $172M $466M $489M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$117M -$210M -$356M $312M
Change in Inventories -- -$33M -$78M -$34M -$27M
Cash From Operations -- $1.3B -$1.2B -$993M -$112M
 
Capital Expenditures -- $367M $290M $399M $552M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $533M $1.2B $2B $2.4B
 
Dividends Paid (Ex Special Dividend) -- -$457M -$46M -$92M -$111M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $881M $3M $1.4B --
Long-Term Debt Repaid -- -$33M $459M -$464M -$714M
Repurchase of Common Stock -- -- -- -$251M --
Other Financing Activities -- -$837M -$15M $16M $30M
Cash From Financing -- -$446M $401M $637M -$795M
 
Beginning Cash (CF) -- $601M $926M $325M $383M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.4B $377M $1.7B $1.5B
Ending Cash (CF) -- $2B $1.3B $2B $1.9B
 
Levered Free Cash Flow -- $964M -$1.5B -$1.4B -$664M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$156M $1.6B $2.8B
Depreciation & Amoritzation -- -- $1.8B $1.9B $2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$559M $224M $537M
Change in Inventories -- -- -$205M $28M $1M
Cash From Operations -- -- -$2.2B -$4.5B -$4.6B
 
Capital Expenditures -- $1.1B $1.3B $2.3B $2.5B
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- $2.5B $3.4B $5.9B
 
Dividends Paid (Ex Special Dividend) -- -$1.4B -$598M -$323M -$422M
Special Dividend Paid
Long-Term Debt Issued -- -- $371M $4B $1.3B
Long-Term Debt Repaid -- -- -$2.5B -$1.1B -$1B
Repurchase of Common Stock -- -- -- -$750M -$1.2B
Other Financing Activities -- -- $1.7B $14M $31M
Cash From Financing -- -- -$987M $1.8B -$1.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$716M $674M -$95M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$3.6B -$6.9B -$7.2B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$122M -$195M $1.6B $2.9B
Depreciation & Amoritzation -- $3.5B $1.4B $1.4B $1.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$207M -$150M $942M $1.1B
Change in Inventories -- -$29M -$166M $90M $31M
Cash From Operations -- $974M $69M -$2.1B -$1.4B
 
Capital Expenditures -- $1.1B $1.1B $1.7B $1.8B
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $2.6B $1.9B $2.2B $5.1B
 
Dividends Paid (Ex Special Dividend) -- -$1.4B -$139M -$277M -$333M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $1B $9M $3.7B $1.1B
Long-Term Debt Repaid -- -$429M -$2.8B -$1.3B -$1.9B
Repurchase of Common Stock -- -- -- -$750M -$999M
Other Financing Activities -- -$1.2B $1.7B $6M -$5M
Cash From Financing -- -$1.9B -$1.2B $1.4B -$2.2B
 
Beginning Cash (CF) -- $1.7B $3.2B $1.2B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $1.7B $727M $1.4B $1.4B
Ending Cash (CF) -- $3.4B $3.9B $2.6B $2.9B
 
Levered Free Cash Flow -- -$112M -$1B -$3.9B -$3.3B

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

GET BETTER TRADE IDEAS

Popular

What Companies Are In The VanEck Semiconductor ETF?
What Companies Are In The VanEck Semiconductor ETF?

There’s a lot to love about the VanEck Semiconductor ETF,…

How High Can Palantir Stock Go?
How High Can Palantir Stock Go?

Palantir Technologies (NASDAQ:PLTR) has been one of the undisputed victors…

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

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

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.5T
P/E Ratio: 121x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
39
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock