Financhill
Buy
61

DTEGY Quote, Financials, Valuation and Earnings

Last price:
$32.45
Seasonality move :
0.49%
Day range:
$32.16 - $32.53
52-week range:
$29.30 - $39.04
Dividend yield:
0%
P/E ratio:
11.96x
P/S ratio:
1.21x
P/B ratio:
2.22x
Volume:
335.2K
Avg. volume:
558.6K
1-year change:
7.89%
Market cap:
$158.8B
Revenue:
$125.2B
EPS (TTM):
$2.71
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $115.1B $127.2B $120B $121.1B $125.2B
Revenue Growth (YoY) 27.74% 10.47% -5.64% 0.86% 3.45%
 
Cost of Revenues $97.6B $107.8B $100.2B $93.8B $94.2B
Gross Profit $17.5B $19.4B $19.8B $27.3B $31B
Gross Profit Margin 15.2% 15.27% 16.53% 22.52% 24.78%
 
R&D Expenses $37.7M $39M $31.5M $27M $22.7M
Selling, General & Admin $2.2B $1.5B $2.1B $1.1B $2.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.3B $2.9B $3.5B $2.2B $3.2B
Operating Income $14.2B $16.6B $16.3B $25B $27.8B
 
Net Interest Expenses $5.3B $5.9B $6B $7.1B $7.2B
EBT. Incl. Unusual Items $9.9B $9.1B $12.1B $15.9B $22.1B
Earnings of Discontinued Ops. -- $244.7M $465.6M $14.8B --
Income Tax Expense $2.2B $2B $2B $4B $5.7B
Net Income to Company $9.9B $9.4B $12.3B $27B $24.8B
 
Minority Interest in Earnings $3B $2.3B $1.6B $4.5B $7B
Net Income to Common Excl Extra Items $7.7B $7B $9.5B $9B $19.1B
 
Basic EPS (Cont. Ops) $1.00 $1.03 $1.69 $3.86 $2.46
Diluted EPS (Cont. Ops) $1.00 $1.03 $1.69 $3.86 $2.46
Weighted Average Basic Share $4.7B $4.8B $5B $5B $4.9B
Weighted Average Diluted Share $4.7B $4.8B $5B $5B $4.9B
 
EBITDA $42.6B $47.5B $43.5B $50.1B $53.1B
EBIT $14.2B $16.6B $16.3B $25B $27.8B
 
Revenue (Reported) $115.1B $127.2B $120B $121.1B $125.2B
Operating Income (Reported) $14.2B $16.6B $16.3B $25B $27.8B
Operating Income (Adjusted) $14.2B $16.6B $16.3B $25B $27.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $31.3B $29.1B $30B $31.3B $33.8B
Revenue Growth (YoY) 1.62% -7.11% 2.94% 4.45% 7.99%
 
Cost of Revenues $26.3B $24.4B $23.1B $23.1B $25.3B
Gross Profit $5.1B $4.7B $6.9B $8.2B $8.5B
Gross Profit Margin 16.11% 16.16% 23% 26.31% 25.14%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.2B $969.5M $67.4M $872.2M $459.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.2B $213.2M $1.2B $617M
Operating Income $3.8B $3.5B $6.7B $7.1B $7.9B
 
Net Interest Expenses $1.5B $1.5B $1.7B $1.8B $1.8B
EBT. Incl. Unusual Items $2.2B $2.1B $4.3B $4.8B $5.3B
Earnings of Discontinued Ops. $54.2M $108.7M $3.3M -- --
Income Tax Expense $524.5M $288.9M $1.1B $1.4B $1.1B
Net Income to Company $2.3B $2.3B $4.4B $6.2B $5.6B
 
Minority Interest in Earnings $728.5M $368.5M $1.1B $1.6B $1.5B
Net Income to Common Excl Extra Items $1.7B $1.8B $3.2B $4.9B $4.3B
 
Basic EPS (Cont. Ops) $0.22 $0.32 $0.42 $0.66 $0.58
Diluted EPS (Cont. Ops) $0.22 $0.32 $0.42 $0.66 $0.58
Weighted Average Basic Share $4.8B $5B $5B $4.9B $4.9B
Weighted Average Diluted Share $4.8B $5B $5B $4.9B $4.9B
 
EBITDA $12B $10.6B $13.1B $13.5B $14.8B
EBIT $3.8B $3.5B $6.7B $7.1B $7.9B
 
Revenue (Reported) $31.3B $29.1B $30B $31.3B $33.8B
Operating Income (Reported) $3.8B $3.5B $6.7B $7.1B $7.9B
Operating Income (Adjusted) $3.8B $3.5B $6.7B $7.1B $7.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $128.1B $122.5B $119.8B $123.8B $130.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $108.2B $105.6B $95B $94.2B $98.3B
Gross Profit $19.9B $16.9B $24.8B $29.6B $32.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.5B $1.8B $1.3B $2.2B $2.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.3B $3.2B $2.3B $3.2B $2.9B
Operating Income $15.6B $13.7B $22.5B $26.4B $29.4B
 
Net Interest Expenses $6B $5.9B $6.7B $7.3B $7.2B
EBT. Incl. Unusual Items $12.2B $10.8B $14.7B $18.3B $24.3B
Earnings of Discontinued Ops. $54.2M $389.4M $14.8B $2.2M --
Income Tax Expense $2.6B $1.8B $3.5B $4.7B $5.9B
Net Income to Company $12.2B $11.1B $28.4B $16.4B $26.9B
 
Minority Interest in Earnings $3.1B $1.2B $4.2B $5.5B $7.3B
Net Income to Common Excl Extra Items $9.5B $8.9B $10.6B $12.1B $20.5B
 
Basic EPS (Cont. Ops) $1.35 $1.63 $4.28 $1.32 $2.71
Diluted EPS (Cont. Ops) $1.35 $1.63 $4.28 $1.32 $2.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $47.5B $43.9B $48.4B $52.5B $55.7B
EBIT $15.6B $13.7B $22.5B $26.4B $29.4B
 
Revenue (Reported) $128.1B $122.5B $119.8B $123.8B $130.6B
Operating Income (Reported) $15.6B $13.7B $22.5B $26.4B $29.4B
Operating Income (Adjusted) $15.6B $13.7B $22.5B $26.4B $29.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $95.2B $89.8B $89.5B $92.2B $97.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $80.2B $76.7B $69.5B $69.1B $72.5B
Gross Profit $15B $13.1B $20B $23.1B $25.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.5B $771.5M $1.8B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.4B $2.7B $1.5B $2.5B $2.2B
Operating Income $12.5B $10.4B $18.4B $20.6B $22.9B
 
Net Interest Expenses $4.5B $4.5B $5.2B $5.4B $5.5B
EBT. Incl. Unusual Items $8.4B $9.8B $12.1B $14.5B $16.7B
Earnings of Discontinued Ops. $54.2M $319.7M $14.7B -- --
Income Tax Expense $2B $1.8B $3.2B $3.9B $4.1B
Net Income to Company $8.4B $10.1B $26.3B $15.9B $17.8B
 
Minority Interest in Earnings $1.9B $753.7M $3.4B $4.4B $4.7B
Net Income to Common Excl Extra Items $6.3B $8B $9B $12.1B $13.5B
 
Basic EPS (Cont. Ops) $0.93 $1.52 $4.07 $1.55 $1.80
Diluted EPS (Cont. Ops) $0.93 $1.52 $4.07 $1.55 $1.80
Weighted Average Basic Share $14.3B $14.9B $14.9B $14.8B $14.6B
Weighted Average Diluted Share $14.3B $14.9B $14.9B $14.8B $14.6B
 
EBITDA $37.1B $32.9B $37.7B $40.1B $42.7B
EBIT $12.5B $10.4B $18.4B $20.6B $22.9B
 
Revenue (Reported) $95.2B $89.8B $89.5B $92.2B $97.7B
Operating Income (Reported) $12.5B $10.4B $18.4B $20.6B $22.9B
Operating Income (Adjusted) $12.5B $10.4B $18.4B $20.6B $22.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $15.8B $8.7B $6.2B $8B $8.8B
Short Term Investments $6.1M $6.8M $5.4M $6.6M $6.2M
Accounts Receivable, Net $19B $19.7B $20.5B $20.5B $19.8B
Inventory $3.3B $3.2B $2.8B $2.7B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $1.8B $2B $1.9B $2.4B $2.1B
Total Current Assets $45.6B $44.1B $41.8B $40.2B $38.5B
 
Property Plant And Equipment $111.7B $105.2B $106.1B $108.1B $102.3B
Long-Term Investments $8.3B $6.4B $6.7B $9.6B $11B
Goodwill $24.4B $23.2B $22.1B $22.4B $22.5B
Other Intangibles $120.8B $142.2B $141.8B $141B $145.3B
Other Long-Term Assets $1.4B $1.5B $1.6B $1.6B $1.9B
Total Assets $345.4B $340.6B $342.6B $346.2B $339.9B
 
Accounts Payable $11.9B $11.8B $12.8B $11.9B $9.7B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.3B $5.7B $5.5B $6.2B $5.9B
Other Current Liabilities $1.2B $2.6B $2.3B $2.6B $2.7B
Total Current Liabilities $45.4B $44.1B $48.4B $39.8B $36.4B
 
Long-Term Debt $148.2B $143.7B $138B $140.8B $139B
Capital Leases -- -- -- -- --
Total Liabilities $256.6B $247.9B $249.4B $245.5B $237.8B
 
Common Stock $14.9B $14.5B $13.6B $14.1B $13.2B
Other Common Equity Adj -- -- -- -- --
Common Equity $44B $48.5B $51.8B $62.9B $65.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $44.8B $44.1B $41.4B $37.9B $36.6B
Total Equity $88.8B $92.6B $93.2B $100.8B $102.1B
 
Total Liabilities and Equity $345.4B $340.6B $342.6B $346.2B $339.9B
Cash and Short Terms $15.8B $8.7B $6.2B $8B $8.8B
Total Debt $154.5B $149.4B $143.5B $147B $144.8B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.3B $8.3B $7.9B $13.6B $6.8B
Short Term Investments $3.8B $4.9B $5.6B $5.4B --
Accounts Receivable, Net $18.6B $18.8B $19.3B $18.9B $22.1B
Inventory $2.5B $3.1B $2.7B $2.8B $3.4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.2B $1.8B $2.4B $2.6B --
Total Current Assets $40.1B $41.7B $38.4B $44.8B $45.2B
 
Property Plant And Equipment $105.3B $102.5B $106.6B $105.2B $109.5B
Long-Term Investments $7B $7.9B $13.3B $10.2B $18B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $1.5B $1.6B $1.6B $1.8B --
Total Assets $316.8B $314.8B $320.3B $322.1B $337.5B
 
Accounts Payable $9.5B $11.3B $10.8B $8.6B $10.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.4B $5.4B $6.1B $6.1B --
Other Current Liabilities $4.6B $4.2B $5.6B $5.8B --
Total Current Liabilities $40.6B $47.7B $38.6B $38.9B $45.1B
 
Long-Term Debt $146.3B $136.8B $141.1B $141.7B $145.3B
Capital Leases -- -- -- -- --
Total Liabilities $225.4B $222.3B $218B $219B $229.8B
 
Common Stock $14.8B $12.5B $13.5B $14.2B $14.8B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43.8B $42.2B $36.6B $37.6B $36.1B
Total Equity $91.4B $92.6B $102.2B $103.1B $107.7B
 
Total Liabilities and Equity $316.8B $314.8B $320.3B $322.1B $337.5B
Cash and Short Terms $7.3B $8.3B $7.9B $13.6B $6.8B
Total Debt $151.7B $142.2B $147.2B $147.7B $151.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $9.9B $9.4B $12.3B $27B $24.8B
Depreciation & Amoritzation $28.4B $31B $27.2B $25.1B $25.2B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $27.1B $38B $37.6B $40.3B $43.1B
 
Capital Expenditures $21.3B $31.2B $25.3B $19.3B $20.7B
Cash Acquisitions $6.4B $2.5B $6.2B $13.8B $12.9B
Cash From Investing -$26.4B -$33B -$29.5B -$24.8B -$29B
 
Dividends Paid (Ex Special Dividend) $3.5B $3.7B $3.6B $4.4B $6B
Special Dividend Paid
Long-Term Debt Issued $39B $15.3B $4.8B $11.9B --
Long-Term Debt Repaid -$41.8B -$21.3B -$16.4B -$13.7B --
Repurchase of Common Stock -- -- -- -- $2.1B
Other Financing Activities $21.1B $4.7B -$7.5B -$16.9B -$7B
Cash From Financing $9.2B -$12.2B -$10.1B -$13.9B -$13.4B
 
Beginning Cash (CF) $15.8B $8.7B $6.2B $8B $8.8B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.7B -$6.4B -$1.9B $1.6B $1.3B
Ending Cash (CF) $23.3B $3B $4.3B $9.6B $10.6B
 
Levered Free Cash Flow $5.8B $6.9B $12.3B $21B $22.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $2.3B $2.3B $4.4B $6.2B $5.6B
Depreciation & Amoritzation $8.3B $7B $6.5B $6.4B $7.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $10.9B $9.4B $10.6B $11.8B $12.9B
 
Capital Expenditures $5.5B $6B $4.7B $6.3B $6.4B
Cash Acquisitions $2B $618.3M $2.8B $644.1M $5.5B
Cash From Investing -$7.6B -$6B -$7B -$6.9B -$13.7B
 
Dividends Paid (Ex Special Dividend) $192.7M $47.4M $164.3M $552.1M $845.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$10.3B -$1.1M -- -- --
Long-Term Debt Repaid $13.4B $3.7B -- -- --
Repurchase of Common Stock -- -- -- $585.1M $695.5M
Other Financing Activities -$6.9B -$3B -$6.5B $1.4B --
Cash From Financing -$6.6B -$139.3M -$5.2B -$608M -$4.4B
 
Beginning Cash (CF) $7.3B $8.3B $7.9B $13.6B $6.8B
Foreign Exchange Rate Adjustment $160.3M $309.7M $208.6M -$394.8M $29.8M
Additions / Reductions -$3.1B $3.5B -$1.4B $3.9B -$5.2B
Ending Cash (CF) $4.4B $12.2B $6.7B $17.1B $1.6B
 
Levered Free Cash Flow $5.5B $3.4B $5.9B $5.5B $6.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $12.2B $11.1B $28.4B $16.4B $26.9B
Depreciation & Amoritzation $32.1B $29B $23.6B $24.9B $25.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $39.5B $36.5B $39.4B $42.3B $45.8B
 
Capital Expenditures $32.5B $25.1B $20.7B $19.9B $21.7B
Cash Acquisitions $3.1B $3.6B $14.1B $10.2B $16.8B
Cash From Investing -$36.6B -$25.4B -$27.4B -$25.7B -$38.7B
 
Dividends Paid (Ex Special Dividend) $4B $3.6B $4B $5.8B $7.2B
Special Dividend Paid
Long-Term Debt Issued $8.4B $15.3B -- -- --
Long-Term Debt Repaid -$3.5B -$21.3B -- -- --
Repurchase of Common Stock -- -- -- $1.6B $2.2B
Other Financing Activities -$2.7B $2.3B -$16.9B -$3.1B --
Cash From Financing -$8B -$9.3B -$12.5B -$11.1B -$13.6B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.1B $2.6B -$1B $5.1B -$7.1B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $7B $11.3B $18.7B $22.4B $24.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8.4B $10.1B $26.3B $15.9B $17.8B
Depreciation & Amoritzation $24.7B $22.7B $19.4B $19.4B $19.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $30.7B $29.1B $31.1B $33.3B $35.7B
 
Capital Expenditures $25.5B $19.4B $14.9B $15.6B $16.4B
Cash Acquisitions $2.4B $3.6B $11.5B $8B $11.9B
Cash From Investing -$27.6B -$20B -$18.1B -$19.2B -$28.7B
 
Dividends Paid (Ex Special Dividend) $3.7B $3.6B $4B $5.5B $6.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$0 -- -- -- --
Long-Term Debt Repaid $0 -- -- -- --
Repurchase of Common Stock -- -- -- $1.6B $1.7B
Other Financing Activities -$2.1B -$4.4B -$13.9B -$73.7M $352.7M
Cash From Financing -$11.6B -$8.8B -$11.3B -$8.6B -$8.7B
 
Beginning Cash (CF) $29.5B $24.8B $29.3B $34.5B $37.4B
Foreign Exchange Rate Adjustment $589M $655.8M $131.6M -$176.6M -$1.3B
Additions / Reductions -$8B $960.3M $1.8B $5.3B -$3B
Ending Cash (CF) $22.1B $26.4B $31.3B $39.7B $33B
 
Levered Free Cash Flow $5.2B $9.7B $16.2B $17.7B $19.2B

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