Financhill
Sell
48

CEG Quote, Financials, Valuation and Earnings

Last price:
$364.25
Seasonality move :
6.78%
Day range:
$353.00 - $364.31
52-week range:
$161.35 - $412.70
Dividend yield:
0.43%
P/E ratio:
41.37x
P/S ratio:
4.22x
P/B ratio:
7.86x
Volume:
1.4M
Avg. volume:
2.5M
1-year change:
58.28%
Market cap:
$112.8B
Revenue:
$23.6B
EPS (TTM):
$8.73
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.6B $19.6B $24.4B $21.1B $23.6B
Revenue Growth (YoY) -6.98% 11.62% 24.38% -13.52% 11.59%
 
Cost of Revenues $14.8B $19.7B $23.2B $19.4B $19B
Gross Profit $2.9B -$72M $1.3B $1.7B $4.5B
Gross Profit Margin 16.19% -0.37% 5.25% 8.07% 19.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $678M $87M $117M $492M $174M
Operating Expenses $2.4B $475M $552M $553M $586M
Operating Income $425M -$547M $731M $1.2B $4B
 
Net Interest Expenses $267M $297M $251M $431M $506M
EBT. Incl. Unusual Items $836M $152M -$542M $2.4B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $249M $225M -$388M $859M $774M
Net Income to Company $579M -$83M -$167M $1.6B $3.7B
 
Minority Interest in Earnings $10M $122M -$7M -$46M -$11M
Net Income to Common Excl Extra Items $589M -$83M -$167M $1.6B $3.7B
 
Basic EPS (Cont. Ops) $1.81 -$0.63 -$0.49 $5.02 $11.90
Diluted EPS (Cont. Ops) $1.81 -$0.63 -$0.49 $5.01 $11.90
Weighted Average Basic Share $326.3M $326.7M $328M $323M $315M
Weighted Average Diluted Share $326.3M $326.7M $328M $324M $315M
 
EBITDA $4.8B $4B $3.2B $3.7B $6.7B
EBIT $1.2B -$547M $731M $1.2B $4B
 
Revenue (Reported) $17.6B $19.6B $24.4B $21.1B $23.6B
Operating Income (Reported) $425M -$547M $731M $1.2B $4B
Operating Income (Adjusted) $1.2B -$547M $731M $1.2B $4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.4B $6.1B $6B $5.6B $7.2B
Revenue Growth (YoY) -- 37.34% -1.34% -6.92% 29.28%
 
Cost of Revenues $3.4B $5.9B $4.8B $4.6B $5.5B
Gross Profit $1.1B $105M $1.1B $984M $1.7B
Gross Profit Margin 23.97% 1.74% 19.06% 17.71% 23.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$87M $50M $109M -$88M --
Operating Expenses $115M $145M $148M $165M $165M
Operating Income $941M -$40M $990M $819M $1.5B
 
Net Interest Expenses $77M $75M $82M $147M $134M
EBT. Incl. Unusual Items $814M -$312M $895M $1.6B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $177M -$123M $205M $449M $466M
Net Income to Company $634M -$193M $690M $1.2B $933M
 
Minority Interest in Earnings $26M -$5M -$41M -$4M -$1M
Net Income to Common Excl Extra Items $633M -$193M $690M $1.2B $929M
 
Basic EPS (Cont. Ops) $1.86 -$0.57 $2.27 $3.83 $2.97
Diluted EPS (Cont. Ops) -- -$0.57 $2.26 $3.82 $2.97
Weighted Average Basic Share $326.7M $327M $322M $313M $313M
Weighted Average Diluted Share $326.7M $327M $323M $314M $313M
 
EBITDA $2.2B $563M $1.6B $1.5B $2.2B
EBIT $941M -$40M $990M $819M $1.5B
 
Revenue (Reported) $4.4B $6.1B $6B $5.6B $7.2B
Operating Income (Reported) $941M -$40M $990M $819M $1.5B
Operating Income (Adjusted) $941M -$40M $990M $819M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $18.4B $22.6B $24.5B $21.8B $26.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $18.8B $21.5B $25.2B $17.6B $21.7B
Gross Profit -$368M $1.1B -$672M $4.2B $5.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $949M -$1.1B $1.5B $528M --
Operating Expenses $472M $536M $557M $580M $612M
Operating Income -$840M $594M -$1.2B $3.6B $4.6B
 
Net Interest Expenses $305M $259M $356M $555M $488M
EBT. Incl. Unusual Items $295M -$529M $2.5B $3.8B $3.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $316M -$387M $794M $950M $934M
Net Income to Company -- -$156M $1.6B $2.8B $2.7B
 
Minority Interest in Earnings $199M -$5M -$51M -$12M $2M
Net Income to Common Excl Extra Items -$29M -$156M $1.6B $2.8B $2.7B
 
Basic EPS (Cont. Ops) -$0.70 -$0.46 $5.24 $9.09 $8.73
Diluted EPS (Cont. Ops) -$61,000,000.00 -$0.46 $5.22 $9.06 $8.73
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.5B $3B $1.2B $6.4B $7.2B
EBIT -$840M $594M -$1.2B $3.6B $4.6B
 
Revenue (Reported) $18.4B $22.6B $24.5B $21.8B $26.8B
Operating Income (Reported) -$840M $594M -$1.2B $3.6B $4.6B
Operating Income (Adjusted) -$840M $594M -$1.2B $3.6B $4.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.1B $17.1B $17.2B $17B $20.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.4B $16B $16.1B $13B $16.7B
Gross Profit $1.7B $1.1B $1.1B $3.9B $3.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $482M -$678M $1.5B $655M $838M
Operating Expenses $2.1B $415M $419M $446M $472M
Operating Income -$349M $653M $701M $3.5B $3B
 
Net Interest Expenses $179M $187M $292M $416M $398M
EBT. Incl. Unusual Items -$9M -$689M $2.3B $3.7B $2.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $108M -$504M $678M $768M $928M
Net Income to Company -$122M -$195M $1.6B $2.9B $1.9B
 
Minority Interest in Earnings -$72M -$2M -$44M -$9M $4M
Net Income to Common Excl Extra Items -$221M -$195M $1.6B $2.9B $1.9B
 
Basic EPS (Cont. Ops) -$0.76 -$0.59 $5.13 $9.20 $6.02
Diluted EPS (Cont. Ops) -$2.62 -$0.59 $5.12 $9.17 $6.02
Weighted Average Basic Share $979.3M $981M $974M $945M $940M
Weighted Average Diluted Share $979.3M $982M $976M $948M $941M
 
EBITDA $4.2B $2.5B $2.5B $5.5B $5B
EBIT $266M $653M $701M $3.5B $3B
 
Revenue (Reported) $14.1B $17.1B $17.2B $17B $20.2B
Operating Income (Reported) -$349M $653M $701M $3.5B $3B
Operating Income (Adjusted) $266M $653M $701M $3.5B $3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $226M $576M $528M $454M $3.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.7B $2.6B $1.9B $3.1B
Inventory $1.2B $1.3B $1.5B $1.5B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2B $1.5B $1.6B $2.3B $1.5B
Total Current Assets $6.9B $8B $9.4B $8.3B $10.8B
 
Property Plant And Equipment $22.2B $19.6B $19.8B $22.1B $21.7B
Long-Term Investments $184M $1.1B $1.5B $1.6B $1B
Goodwill -- -- $47M $425M $420M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $16.6B $17.7B $16.2B $18.3B $19.5B
Total Assets $48.1B $48.1B $46.9B $50.8B $52.9B
 
Accounts Payable $1.3B $1.8B $2.8B $1.3B $2.4B
Accrued Expenses $788M $737M -- -- --
Current Portion Of Long-Term Debt $1.3B $3.3B $1.3B $1.8B $1B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7B $2.1B $2.8B $1.9B $1.9B
Total Current Liabilities $5.2B $8B $7.8B $6.3B $6.8B
 
Long-Term Debt $5.9B $4.9B $4.5B $7.5B $7.9B
Capital Leases -- -- -- -- --
Total Liabilities $33.4B $36.5B $35.5B $39.5B $39.4B
 
Common Stock -- $10.5B $13.3B $12.4B $11.4B
Other Common Equity Adj -$30M -$31M -$1.8B -$2.2B -$2.3B
Common Equity $12.4B $11.2B $11B $10.9B $13.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3B $395M $354M $361M $373M
Total Equity $14.7B $11.6B $11.4B $11.3B $13.5B
 
Total Liabilities and Equity $48.1B $48.1B $46.9B $50.8B $52.9B
Cash and Short Terms $226M $576M $528M $454M $3.1B
Total Debt $7.2B $6.1B $4.6B $7.6B $8.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $2B $1.3B $2B $1.9B $4.1B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.3B $1.8B $1.5B $1.2B $3.2B
Inventory $1.2B $1.5B $1.4B $1.5B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $2.1B $2.8B $3.5B --
Total Current Assets $8.6B $9.9B $9.9B $9.3B $11.6B
 
Property Plant And Equipment $19.6B $19.7B $20.8B $20.9B $22B
Long-Term Investments $165M $1.4B $1.7B $1.2B $886M
Goodwill $47M -- -- $420M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $17B $15.6B $16.5B $20B --
Total Assets $48B $46.6B $49B $51.8B $56.2B
 
Accounts Payable $1.6B $2.6B $1.3B $1.3B $2.5B
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 $7.5B
 
Long-Term Debt $4.9B $4.5B $7.5B $7.4B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $36B $35.4B $37B $38.9B $41.5B
 
Common Stock -- $13.3B $12.6B $11.4B $11B
Other Common Equity Adj -$31M -$2B -$1.8B -$2.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $401M $366M $334M $371M $342M
Total Equity $12B $11.2B $12B $12.9B $14.7B
 
Total Liabilities and Equity $48B $46.6B $49B $51.8B $56.2B
Cash and Short Terms $2B $1.3B $2B $1.9B $4.1B
Total Debt -- $4.7B $7.6B $8.4B $7.4B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $579M -$83M -$167M $1.6B $3.7B
Depreciation & Amoritzation $3.6B $4.5B $2.4B $2.5B $2.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.1B -$602M -$848M $396M $688M
Change in Inventories -$77M -$68M -$228M $60M -$99M
Cash From Operations $584M -$1.3B -$2.4B -$5.3B -$2.5B
 
Capital Expenditures $1.7B $1.3B $1.7B $2.4B $2.6B
Cash Acquisitions -- -- -- -- $32M
Cash From Investing $2B $3.3B $3.1B $3B $7.4B
 
Dividends Paid (Ex Special Dividend) -$1.7B $1.8B $185M $366M $444M
Special Dividend Paid
Long-Term Debt Issued $3.7B $1.4B $271M $3.9B $1.1B
Long-Term Debt Repaid -$4.9B -$105M -$2.6B -$368M -$2B
Repurchase of Common Stock -- -- -- $992M $999M
Other Financing Activities $279M -$1.2B $1.7B $42M -$1M
Cash From Financing -$2.7B -$1.7B -$799M $2.2B -$2.3B
 
Beginning Cash (CF) $449M $576M $528M $454M $3.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$122M $249M -$48M -$74M $2.7B
Ending Cash (CF) $327M $825M $480M $380M $5.8B
 
Levered Free Cash Flow -$1.2B -$2.7B -$4B -$7.7B -$5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $634M -$193M $690M $1.2B $933M
Depreciation & Amoritzation $859M $603M $621M $661M $645M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$117M -$210M -$356M $312M -$392M
Change in Inventories -$33M -$78M -$34M -$27M -$79M
Cash From Operations $1.3B -$1.2B -$993M -$112M $1.8B
 
Capital Expenditures $367M $290M $399M $552M $390M
Cash Acquisitions -- -- -- $7M $3M
Cash From Investing $533M $1.2B $2B $2.4B -$463M
 
Dividends Paid (Ex Special Dividend) -$457M $46M $92M $111M $121M
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 $644M
 
Beginning Cash (CF) $601M $1.3B $2B $1.9B $4.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.4B $377M $1.7B $1.5B $2B
Ending Cash (CF) $2B $1.7B $3.6B $3.4B $6.1B
 
Levered Free Cash Flow $964M -$1.5B -$1.4B -$664M $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$156M $1.6B $2.8B $2.7B
Depreciation & Amoritzation -- $1.8B $2.5B $2.7B $2.6B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$559M $224M $537M -$579M
Change in Inventories -- -$205M $28M $1M -$192M
Cash From Operations -- -$2.2B -$4.5B -$4.6B $2.4B
 
Capital Expenditures $719M $1.1B $2.3B $2.5B $2.7B
Cash Acquisitions -- -- -- $22M $23M
Cash From Investing -- $2.5B $3.4B $5.9B $151M
 
Dividends Paid (Ex Special Dividend) -$1.4B -$598M $323M $422M $476M
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 $400M
Other Financing Activities -- $1.7B $14M $31M --
Cash From Financing -- -$987M $1.8B -$1.4B -$358M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$716M $674M -$95M $2.2B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$3.6B -$6.9B -$7.2B -$276M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$122M -$195M $1.6B $2.9B $1.9B
Depreciation & Amoritzation $3.5B $1.8B $1.8B $2B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$207M -$130M $942M $1.1B -$184M
Change in Inventories -$29M -$166M $90M $31M -$62M
Cash From Operations $974M $69M -$2.1B -$1.4B $3.4B
 
Capital Expenditures $1.1B $1.1B $1.7B $1.8B $2B
Cash Acquisitions -- -- -- $22M $13M
Cash From Investing $2.6B $1.9B $2.2B $5.1B -$2.2B
 
Dividends Paid (Ex Special Dividend) -$1.4B $139M $277M $333M $365M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1B $9M $3.7B $1.1B $900M
Long-Term Debt Repaid -$429M -$2.8B -$1.3B -$1.9B -$1B
Repurchase of Common Stock -- -- $750M $999M $400M
Other Financing Activities -$1.2B $1.7B $6M -$5M -$141M
Cash From Financing -$1.9B -$1.2B $1.4B -$2.2B -$249M
 
Beginning Cash (CF) $1.7B $3.9B $2.6B $2.9B $8.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.7B $727M $1.4B $1.4B $962M
Ending Cash (CF) $3.4B $4.7B $4.1B $4.3B $9.1B
 
Levered Free Cash Flow -$112M -$1B -$3.9B -$3.3B $1.5B

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock