Financhill
Sell
49

ETR Quote, Financials, Valuation and Earnings

Last price:
$92.68
Seasonality move :
-0.3%
Day range:
$91.72 - $92.68
52-week range:
$74.72 - $98.58
Dividend yield:
2.64%
P/E ratio:
22.78x
P/S ratio:
3.24x
P/B ratio:
2.47x
Volume:
2.6M
Avg. volume:
2.8M
1-year change:
22.4%
Market cap:
$41.2B
Revenue:
$11.9B
EPS (TTM):
$4.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $10B $11.7B $13.8B $12.1B $11.9B
Revenue Growth (YoY) -7.48% 17.47% 17.59% -11.75% -2.2%
 
Cost of Revenues $7.6B $9B $10.7B $8.9B $8.5B
Gross Profit $2.4B $2.7B $3B $3.2B $3.3B
Gross Profit Margin 24.01% 23.07% 22.04% 26.35% 28.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$117.8M -$394.9M $158.7M -$145.2M -$464.1M
Operating Expenses $667.4M $771.9M $1.4B $617.1M $746.8M
Operating Income $1.7B $1.9B $1.6B $2.6B $2.6B
 
Net Interest Expenses $785.7M $834.7M $912.2M $1B $1.2B
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) $6.94 $5.57 $5.40 $11.14 $2.47
Diluted EPS (Cont. Ops) $6.90 $5.54 $5.37 $11.10 $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 $4B $4.2B $3.8B $4.8B $5B
EBIT $1.7B $1.9B $1.6B $2.6B $2.6B
 
Revenue (Reported) $10B $11.7B $13.8B $12.1B $11.9B
Operating Income (Reported) $1.7B $1.9B $1.6B $2.6B $2.6B
Operating Income (Adjusted) $1.7B $1.9B $1.6B $2.6B $2.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $4.2B $3.6B $3.4B $3.8B
Revenue Growth (YoY) 16.17% 25.8% -14.77% -5.74% 12.48%
 
Cost of Revenues $2.3B $3.2B $2.3B $2.2B $2.5B
Gross Profit $1B $1B $1.3B $1.2B $1.3B
Gross Profit Margin 30.58% 24.4% 34.94% 34.91% 34.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $522K $9.9M -$31.9M -$33.8M --
Operating Expenses $250.7M $146.8M $114.2M $89.2M $208.6M
Operating Income $774.7M $882.6M $1.1B $1.1B $1.1B
 
Net Interest Expenses $209.5M $227.5M $255.4M $295.1M $324.9M
EBT. Incl. Unusual Items $693.9M $740M $896.7M $861.2M $903.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $158.3M $184.1M $227M $215.5M $205.3M
Net Income to Company $535.6M $555.9M $669.7M $645.8M $698.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $535.6M $555.9M $669.7M $645.8M $698.4M
 
Basic EPS (Cont. Ops) $2.64 $2.76 $3.15 $3.01 $1.55
Diluted EPS (Cont. Ops) $2.63 $2.74 $3.14 $2.99 $1.53
Weighted Average Basic Share $401.9M $406.9M $422.9M $428M $446.5M
Weighted Average Diluted Share $404M $409.2M $424.5M $431.4M $453.6M
 
EBITDA $1.3B $1.4B $1.7B $1.7B $1.7B
EBIT $774.7M $882.6M $1.1B $1.1B $1.1B
 
Revenue (Reported) $3.4B $4.2B $3.6B $3.4B $3.8B
Operating Income (Reported) $774.7M $882.6M $1.1B $1.1B $1.1B
Operating Income (Adjusted) $774.7M $882.6M $1.1B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $11.3B $13.2B $12.7B $11.9B $12.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.8B $10.2B $9.4B $8.7B $9B
Gross Profit $2.5B $3B $3.3B $3.2B $3.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$498.8M $288.1M -$174.1M -$561.1M --
Operating Expenses $769.8M $1.5B $579.5M $912.9M $579M
Operating Income $1.8B $1.5B $2.7B $2.3B $3.1B
 
Net Interest Expenses $816.9M $887.8M $988.4M $1.1B $1.3B
EBT. Incl. Unusual Items $1.2B $1.1B $1.8B $1.1B $2.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$83.1M -$123.5M $352.9M -$703.3M $554.7M
Net Income to Company $1.3B $1.2B $1.5B $1.8B $1.8B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.3B $1.2B $1.5B $1.8B $1.8B
 
Basic EPS (Cont. Ops) $6.22 $6.19 $6.99 $8.26 $4.12
Diluted EPS (Cont. Ops) $6.19 $6.16 $6.96 $8.22 $4.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4B $3.7B $4.9B $4.7B $5.6B
EBIT $1.8B $1.5B $2.7B $2.3B $3.1B
 
Revenue (Reported) $11.3B $13.2B $12.7B $11.9B $12.7B
Operating Income (Reported) $1.8B $1.5B $2.7B $2.3B $3.1B
Operating Income (Adjusted) $1.8B $1.5B $2.7B $2.3B $3.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $9B $10.5B $9.4B $9.1B $9.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $8B $6.7B $6.4B $6.9B
Gross Profit $2.1B $2.5B $2.7B $2.7B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$437.2M $245.9M -$86.9M -$502.8M $66.3M
Operating Expenses $540.4M $1.2B $408.4M $704.1M $536.3M
Operating Income $1.6B $1.2B $2.3B $2B $2.5B
 
Net Interest Expenses $622.7M $675.8M $752M $851.9M $976.7M
EBT. Incl. Unusual Items $1.1B $890.5M $1.7B $1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $205.8M -$109M $282.8M $270.1M $443.7M
Net Income to Company $873.3M $999.5M $1.4B $774M $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $873.3M $999.5M $1.4B $774M $1.5B
 
Basic EPS (Cont. Ops) $4.28 $4.90 $6.47 $3.60 $3.46
Diluted EPS (Cont. Ops) $4.26 $4.88 $6.45 $3.57 $3.40
Weighted Average Basic Share $1.2B $1.2B $1.3B $1.3B $1.3B
Weighted Average Diluted Share $1.2B $1.2B $1.3B $1.3B $1.3B
 
EBITDA $3.3B $2.9B $4B $3.9B $4.4B
EBIT $1.6B $1.2B $2.3B $2B $2.5B
 
Revenue (Reported) $9B $10.5B $9.4B $9.1B $9.9B
Operating Income (Reported) $1.6B $1.2B $2.3B $2B $2.5B
Operating Income (Adjusted) $1.6B $1.2B $2.3B $2B $2.5B
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 $1.2B $1.1B $1.3B $1.2B $1.2B
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 $4.4B $3.2B $3.2B $3.4B $4.3B
 
Property Plant And Equipment $39.2B $42.6B $42.8B $44.3B $47.8B
Long-Term Investments $7.5B $5.7B $4.6B $5.3B $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 $2B $1.9B $1.3B $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 $21.4B $25.1B $23.8B $23.2B $26.9B
Capital Leases -- -- -- -- --
Total Liabilities $47.1B $47.5B $45.3B $44.7B $49.4B
 
Common Stock $2.7M $2.7M $2.8M $2.8M $5.6M
Other Common Equity Adj -$449.2M -$332.5M -$191.8M -$162.5M $42.8M
Common Equity $21.9B $23.3B $25.9B $29.2B $15.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35M $68.1M $97.9M $120.5M $101.1M
Total Equity $11.2B $11.9B $13.3B $15B $15.4B
 
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 $22.6B $26.1B $26.1B $25.3B $28.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1B $1B $1.5B $1.4B $1.5B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.4B $1.5B $1.5B $1.5B $1.5B
Inventory $1.2B $1.3B $1.5B $1.8B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $193.1M $255.9M $238.8M $246.1M --
Total Current Assets $3.9B $4.2B $5B $5.1B $5.5B
 
Property Plant And Equipment $41.5B $42.1B $43.7B $46.9B $51.8B
Long-Term Investments $5.4B $4.4B $4.9B $6B $6.6B
Goodwill $377.2M $377.2M $377.2M $374.1M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $326.2M $294.6M $733.7M $717M --
Total Assets $58.8B $59B $60.6B $64.5B $69.8B
 
Accounts Payable $1.7B $1.4B $889.1M $1.5B $2.2B
Accrued Expenses $231.1M $229.5M $261.8M $273M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $194.6M $215.4M $250.1M $266.4M --
Total Current Liabilities $6.6B $6.2B $5.8B $5.9B $7.8B
 
Long-Term Debt $23.8B $24.6B $24.7B $26.6B $27.1B
Capital Leases -- -- -- -- --
Total Liabilities $47.3B $46.6B $46.5B $49.1B $52.9B
 
Common Stock $2.7M $2.7M $2.8M $2.8M $5.8M
Other Common Equity Adj -$472M -$313.4M -$195.5M $76.2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $35M $97.9M $127.5M $108.9M $94.7M
Total Equity $11.5B $12.4B $14B $15.4B $17B
 
Total Liabilities and Equity $58.8B $59B $60.6B $64.5B $69.8B
Cash and Short Terms $1B $1B $1.5B $1.4B $1.5B
Total Debt $24.6B $26.2B $26.2B $27.9B $29B
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 $6.4B $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) $1.8B $442.6M $224.2M $132.5M $859.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3B -$1.3B -$218.4M -$91.6M $727.2M
Ending Cash (CF) $3.1B -$874M $5.8M $40.9M $1.6B
 
Levered Free Cash Flow -$2.5B -$4.1B -$2.8B -$452.4M -$1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $535.6M $555.9M $669.7M $645.8M $698.4M
Depreciation & Amoritzation $546M $553.8M $551.7M $614.8M $646.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$90.8M -$144.3M -$282.7M -$85.6M -$115M
Change in Inventories $30.2M $3.1M $8.9M $18.3M $25.7M
Cash From Operations $1.3B $993.5M $1.4B $1.6B $2.1B
 
Capital Expenditures $1.1B $1.1B $1.1B $1.6B $1.9B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1B -$1.1B -$1.1B -$1.5B -$1.5B
 
Dividends Paid (Ex Special Dividend) $195.5M $210.1M $230.8M $246.3M $272.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.3B $1.7B $1.1B $1.9B --
Long-Term Debt Repaid -$1.1B -$705.2M -$1.1B -$1.8B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $23.7M $31.1M $35.9M -$18.4M --
Cash From Financing $84.5M $575.1M $54M $29.4M -$322.9M
 
Beginning Cash (CF) $1B $1B $1.5B $1.4B $1.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $313.2M $423.6M $325.4M $56.6M $341.3M
Ending Cash (CF) $1.3B $1.4B $1.8B $1.5B $1.9B
 
Levered Free Cash Flow $168.4M -$150.9M $276.4M $4.6M $207.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.3B $1.2B $1.5B $1.8B $1.8B
Depreciation & Amoritzation $2.3B $2.2B $2.2B $2.4B $2.5B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$183.4M -$208.3M -$6M $46.2M -$113.9M
Change in Inventories $20.1M -$9.2M -$47.1M $26.1M $6.1M
Cash From Operations $2.3B $2.1B $4B $4.2B $5.3B
 
Capital Expenditures $5.9B $6.4B $4.9B $5.2B $7.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.4B -$6.7B -$4.9B -$5.1B -$7.1B
 
Dividends Paid (Ex Special Dividend) $780.7M $837.2M $922.8M $981.8M $1.1B
Special Dividend Paid
Long-Term Debt Issued $10.7B $7.5B $4.1B $7.6B --
Long-Term Debt Repaid -$6.8B -$5.8B -$4.4B -$6B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $42.6M $3.3B $1.6B $91.9M --
Cash From Financing $2.8B $4.6B $1.4B $797.1M $1.9B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$239.6M $3.5M $516.3M -$108M $105.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.5B -$4.3B -$902.3M -$985.4M -$2.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $873.3M $999.5M $1.4B $774M $1.5B
Depreciation & Amoritzation $1.7B $1.7B $1.7B $1.8B $1.9B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$245.1M -$368.8M -$217.5M -$273.1M -$390M
Change in Inventories $47M $19.4M -$34.6M $36.7M $20.8M
Cash From Operations $2B $1.8B $3.2B $3.1B $3.9B
 
Capital Expenditures $4.1B $4.1B $3.6B $4B $5.7B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.9B -$4.4B -$3.6B -$4B -$5.2B
 
Dividends Paid (Ex Special Dividend) $585.9M $629.7M $692.4M $737.7M $798.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $6.3B $5.5B $3.6B $6.9B $3.5B
Long-Term Debt Repaid -$4B -$5B -$3.4B -$4.2B -$1.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $44.2M $3.2B $1.6B $87.2M $489.1M
Cash From Financing $1.1B $3.1B $1.6B $2.2B $1.9B
 
Beginning Cash (CF) $3.4B $2.3B $4.7B $4.1B $4.2B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$759.1M $560.9M $1.3B $1.3B $657.3M
Ending Cash (CF) $2.7B $2.8B $6B $5.3B $4.9B
 
Levered Free Cash Flow -$2.1B -$2.3B -$374.3M -$907.3M -$1.8B

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