Financhill
Buy
60

DUK Quote, Financials, Valuation and Earnings

Last price:
$108.23
Seasonality move :
-0.71%
Day range:
$106.49 - $108.45
52-week range:
$90.09 - $121.25
Dividend yield:
3.83%
P/E ratio:
19.90x
P/S ratio:
2.77x
P/B ratio:
1.74x
Volume:
3M
Avg. volume:
3.1M
1-year change:
8.89%
Market cap:
$83.6B
Revenue:
$29.1B
EPS (TTM):
$5.44
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $25.1B $23.4B $24.6B $28.8B $29.1B
Revenue Growth (YoY) 2.28% -6.83% 5.37% 16.84% 1.02%
 
Cost of Revenues $13.5B $12B $12.7B $15.8B $15.3B
Gross Profit $11.6B $11.4B $12B $13B $13.8B
Gross Profit Margin 46.09% 48.59% 48.57% 45.11% 47.34%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $565M -$2.6B $344M $66M $649M
Operating Expenses $5.9B $5.8B $6.1B $6.6B $6.7B
Operating Income $5.7B $5.5B $5.8B $6.4B $7.1B
 
Net Interest Expenses $2.2B $2.1B $2.2B $2.4B $3B
EBT. Incl. Unusual Items $4.1B $920M $4B $4.1B $4.8B
Earnings of Discontinued Ops. -$7M -$7M -$144M -$1.3B -$1.5B
Income Tax Expense $519M -$169M $268M $300M $438M
Net Income to Company $3.6B $1.1B $3.6B $2.5B $2.9B
 
Minority Interest in Earnings $177M $295M $329M $95M -$33M
Net Income to Common Excl Extra Items $3.7B $1.4B $3.9B $2.6B $2.8B
 
Basic EPS (Cont. Ops) $5.06 $1.72 $4.94 $3.17 $3.54
Diluted EPS (Cont. Ops) $5.06 $1.72 $4.94 $3.17 $3.54
Weighted Average Basic Share $729M $737M $769M $770M $771M
Weighted Average Diluted Share $729M $738M $769M $770M $771M
 
EBITDA $11.5B $8.5B $11.9B $12.4B $13.9B
EBIT $6.3B $3B $6.2B $6.5B $7.8B
 
Revenue (Reported) $25.1B $23.4B $24.6B $28.8B $29.1B
Operating Income (Reported) $5.7B $5.5B $5.8B $6.4B $7.1B
Operating Income (Adjusted) $6.3B $3B $6.2B $6.5B $7.8B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.7B $7B $7.8B $8B $8.2B
Revenue Growth (YoY) -3.16% 3.42% 12.82% 1.94% 2%
 
Cost of Revenues $3.3B $3.4B $4.1B $4.1B $4.1B
Gross Profit $3.4B $3.5B $3.7B $3.9B $4B
Gross Profit Margin 50.31% 50.71% 47.35% 49.26% 49.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $21M $58M $125M $98M $193M
Operating Expenses $1.5B $1.6B $1.7B $1.7B $1.9B
Operating Income $1.8B $1.9B $2B $2.2B $2.1B
 
Net Interest Expenses $522M $581M $603M $774M $872M
EBT. Incl. Unusual Items $1.3B $1.4B $1.6B $1.5B $1.5B
Earnings of Discontinued Ops. -- -- $3M -$152M $25M
Income Tax Expense $105M $90M $158M $42M $163M
Net Income to Company $1.2B $1.3B $1.4B $1.3B $1.3B
 
Minority Interest in Earnings $70M $129M $9M -$69M -$34M
Net Income to Common Excl Extra Items $1.3B $1.4B $1.4B $1.3B $1.3B
 
Basic EPS (Cont. Ops) $1.74 $1.79 $1.81 $1.59 $1.60
Diluted EPS (Cont. Ops) $1.74 $1.79 $1.81 $1.59 $1.60
Weighted Average Basic Share $735M $769M $770M $771M $772M
Weighted Average Diluted Share $735M $769M $770M $771M $773M
 
EBITDA $3.3B $3.4B $3.7B $3.9B $4B
EBIT $1.9B $1.9B $2.2B $2.3B $2.3B
 
Revenue (Reported) $6.7B $7B $7.8B $8B $8.2B
Operating Income (Reported) $1.8B $1.9B $2B $2.2B $2.1B
Operating Income (Adjusted) $1.9B $1.9B $2.2B $2.3B $2.3B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $24.2B $24.1B $27.2B $29.2B $30.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.6B $12.4B $14.7B $15.8B $15.5B
Gross Profit $11.6B $11.8B $12.5B $13.4B $14.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.6B -$655M $365M $335M $724M
Operating Expenses $6B $6.1B $6.3B $6.7B $7.1B
Operating Income $5.6B $5.7B $6.2B $6.7B $7.7B
 
Net Interest Expenses $2.1B $2.1B $2.3B $2.9B $3.3B
EBT. Incl. Unusual Items $1.9B $2.9B $4.3B $4.1B $5.1B
Earnings of Discontinued Ops. -- -- -$174M -$2.6B -$127M
Income Tax Expense $21M $115M $355M $319M $603M
Net Income to Company $1.8B $2.8B $3.8B $1.2B $4.4B
 
Minority Interest in Earnings $275M $334M $155M -$20M -$59M
Net Income to Common Excl Extra Items $2.1B $3.1B $3.9B $1.2B $4.3B
 
Basic EPS (Cont. Ops) $2.73 $3.87 $4.97 $1.42 $5.44
Diluted EPS (Cont. Ops) $2.73 $3.87 $4.97 $1.42 $5.44
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $9.5B $10.6B $12.5B $13B $14.8B
EBIT $4B $5B $6.6B $7B $8.4B
 
Revenue (Reported) $24.2B $24.1B $27.2B $29.2B $30.2B
Operating Income (Reported) $5.6B $5.7B $6.2B $6.7B $7.7B
Operating Income (Adjusted) $4B $5B $6.6B $7B $8.4B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $18.1B $18.9B $21.4B $21.8B $23B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.1B $9.5B $11.5B $11.5B $11.7B
Gross Profit $9B $9.4B $9.9B $10.3B $11.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$1.7B $176M $197M $466M $541M
Operating Expenses $4.5B $4.8B $4.9B $5B $5.5B
Operating Income $4.5B $4.6B $5B $5.3B $5.8B
 
Net Interest Expenses $1.6B $1.7B $1.8B $2.2B $2.5B
EBT. Incl. Unusual Items $1.2B $3.1B $3.4B $3.5B $3.9B
Earnings of Discontinued Ops. -- -- -$30M -$1.3B $12M
Income Tax Expense -$74M $210M $297M $316M $481M
Net Income to Company $1.2B $2.9B $3.1B $1.9B $3.4B
 
Minority Interest in Earnings $208M $247M $73M -$42M -$68M
Net Income to Common Excl Extra Items $1.4B $3.2B $3.2B $1.8B $3.3B
 
Basic EPS (Cont. Ops) $1.85 $4.00 $4.03 $2.28 $4.17
Diluted EPS (Cont. Ops) $1.85 $4.00 $4.03 $2.28 $4.17
Weighted Average Basic Share $2.2B $2.3B $2.3B $2.3B $2.3B
Weighted Average Diluted Share $2.2B $2.3B $2.3B $2.3B $2.3B
 
EBITDA $6.9B $9B $9.6B $10.3B $11.2B
EBIT $2.8B $4.8B $5.2B $5.7B $6.4B
 
Revenue (Reported) $18.1B $18.9B $21.4B $21.8B $23B
Operating Income (Reported) $4.5B $4.6B $5B $5.3B $5.8B
Operating Income (Adjusted) $2.8B $4.8B $5.2B $5.7B $6.4B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $311M $259M $341M $409M $253M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.1B $3.2B $3.5B $4.4B $4.1B
Inventory $3.2B $3.2B $3.1B $3.6B $4.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.6B $2.1B $2.7B $4.5B $4.1B
Total Current Assets $9.2B $8.7B $9.9B $13.2B $12.8B
 
Property Plant And Equipment $103.8B $108.3B $106.7B $112.8B $116.4B
Long-Term Investments $10.1B $10.1B $10.9B $9.1B $10.6B
Goodwill $19.3B $19.3B $19.3B $19.3B $19.3B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.3B $3.6B $10.3B $9B $4.2B
Total Assets $158.8B $162.4B $169.6B $178.1B $176.9B
 
Accounts Payable $3.5B $3.1B $3.5B $4.8B $4.2B
Accrued Expenses $565M $537M $530M $626M $745M
Current Portion Of Long-Term Debt $3.1B $4.2B $3.2B -- --
Current Portion Of Capital Lease Obligations -- -- $335M -- --
Other Current Liabilities $3.2B $4.3B $3.6B $4.2B $3.8B
Total Current Liabilities $14.8B $16.3B $15.9B $18.9B $17.3B
 
Long-Term Debt $55B $55.6B $59.7B $65.9B $72.5B
Capital Leases -- -- -- -- --
Total Liabilities $110.9B $113.2B $118.5B $126.2B $126.7B
 
Common Stock $2B $2B $2B $2B $2B
Other Common Equity Adj -$130M -$237M -$303M -$140M -$6M
Common Equity $44.9B $46B $47.3B $47.4B $47.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.1B $1.2B $1.8B $2.5B $1.1B
Total Equity $48B $49.2B $51.1B $51.9B $50.2B
 
Total Liabilities and Equity $158.8B $162.4B $169.6B $178.1B $176.9B
Cash and Short Terms $311M $259M $341M $409M $253M
Total Debt $61.3B $62.7B $66.2B $73.7B $79.5B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $308M $548M $453M $324M $376M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3B $3.4B $4.2B $4.1B $4.7B
Inventory $3.2B $2.9B $3.5B $4.1B $4.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $2.1B $2.6B $4.8B $4.1B $2.7B
Total Current Assets $8.7B $9.4B $13B $13B $12.1B
 
Property Plant And Equipment $107.3B $111.5B $117.1B $117B $122.5B
Long-Term Investments $9.3B $10.8B $9.1B $9.8B $12B
Goodwill $19.3B $19.3B $19.3B $19.3B $19.3B
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.5B $3.7B $4.1B $8.3B $3.8B
Total Assets $161.4B $167B $176.3B $181.2B $183.6B
 
Accounts Payable $2.5B $2.9B $4.2B $3.5B $4B
Accrued Expenses $556M $558M $596M $750M $809M
Current Portion Of Long-Term Debt $4.7B $4.9B $6.9B $4B $3.6B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4B $3.6B $3.5B $4.1B $3.5B
Total Current Liabilities $16.7B $15.6B $16.9B $17.2B $17.4B
 
Long-Term Debt $56B $57.9B $66.1B $71.4B $76.5B
Capital Leases -- -- -- -- --
Total Liabilities $114.1B $115.8B $124.2B $129.3B $133.3B
 
Common Stock $2B $2B $2B $2B $974M
Other Common Equity Adj -$263M -$297M -$78M $121M $47M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- -$1B
Minority Interest, Total $1.3B $1.9B $1.8B $2.8B $1.1B
Total Equity $47.3B $51.2B $52.2B $51.8B $50.2B
 
Total Liabilities and Equity $161.4B $167B $176.3B $181.2B $183.6B
Cash and Short Terms $308M $548M $453M $324M $376M
Total Debt $64.1B $64.9B $72.9B $78.5B $84.1B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $3.6B $1.1B $3.6B $2.5B $2.9B
Depreciation & Amoritzation $5.2B $5.5B $5.7B $5.8B $6.1B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $78M -$56M -$297M -$788M $443M
Change in Inventories -$122M $66M -$34M -$476M -$706M
Cash From Operations $8.2B $8.9B $8.3B $5.9B $9.9B
 
Capital Expenditures $11.1B $9.9B $9.7B $11.4B $12.6B
Cash Acquisitions -$313M -$237M -$892M -$52M $716M
Cash From Investing -$12B -$10.6B -$10.9B -$12B -$12.5B
 
Dividends Paid (Ex Special Dividend) -$2.7B -$2.8B -$3.1B -$3.2B -$3.2B
Special Dividend Paid
Long-Term Debt Issued $7.5B $9.3B $10.5B $12.7B $10.6B
Long-Term Debt Repaid -$4.3B -$7.8B -$6.3B -$4.7B -$5.2B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $817M $293M $1.5B $1.2B $154M
Cash From Financing $3.7B $1.7B $2.6B $6.1B $2.4B
 
Beginning Cash (CF) $591M $573M $556M $520M $603M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$18M -$17M -$36M $83M -$246M
Ending Cash (CF) $573M $556M $520M $603M $357M
 
Levered Free Cash Flow -$2.9B -$1.1B -$1.4B -$5.4B -$2.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $1.3B $1.4B $1.3B $1.3B
Depreciation & Amoritzation $1.4B $1.4B $1.5B $1.6B $1.7B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$223M -$252M -$176M -$105M -$3M
Change in Inventories $99M $115M -$278M -$14M $50M
Cash From Operations $3.4B $3.4B $1.2B $3.5B $3.5B
 
Capital Expenditures $2.3B $2.5B $3B $3B $3B
Cash Acquisitions -$112M -$9M -$5M -$8M --
Cash From Investing -$2.5B -$2.6B -$3.1B -$3.2B -$3.3B
 
Dividends Paid (Ex Special Dividend) -$722M -$799M -$815M -$832M -$821M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.9B $652M $3.5B $2.1B $1.4B
Long-Term Debt Repaid -$3.4B -$1.7B -$686M -$1.6B $69M
Repurchase of Common Stock -- -- -- -- -$1B
Other Financing Activities $254M $1.3B -$17M $30M $24M
Cash From Financing -$957M -$590M $2B -$274M -$284M
 
Beginning Cash (CF) $641M $565M $639M $567M $483M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41M $178M -$10M $7M -$36M
Ending Cash (CF) $600M $743M $629M $574M $447M
 
Levered Free Cash Flow $1.1B $901M -$1.9B $479M $537M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.8B $2.8B $3.8B $1.2B $4.4B
Depreciation & Amoritzation $5.4B $5.6B $5.9B $6B $6.3B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $74M -$281M -$486M $49M -$60M
Change in Inventories -$76M $291M -$592M -$717M -$211M
Cash From Operations $9.3B $9.3B $6.3B $8B $11.5B
 
Capital Expenditures $10.4B $9.6B $10.8B $12.5B $12.5B
Cash Acquisitions -$325M -$846M -$44M -$45M $738M
Cash From Investing -$11.3B -$10.8B -$11.4B -$13.1B -$12.6B
 
Dividends Paid (Ex Special Dividend) -$2.8B -$3B -$3.2B -$3.2B -$3.2B
Special Dividend Paid
Long-Term Debt Issued $9.6B $7.5B $13.9B $12B $9.7B
Long-Term Debt Repaid -$5.7B -$6.9B -$5.7B -$5.2B -$4.5B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $528M $1.5B -$46M $1.4B -$66M
Cash From Financing $2B $1.7B $5B $5B $928M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18M $143M -$114M -$55M -$127M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.1B -$271M -$4.5B -$4.5B -$965M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $1.2B $2.9B $3.1B $1.9B $3.4B
Depreciation & Amoritzation $4.1B $4.2B $4.4B $4.5B $4.8B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $58M -$167M -$356M $481M -$22M
Change in Inventories $43M $268M -$290M -$531M -$36M
Cash From Operations $6.8B $7.2B $5.2B $7.3B $9B
 
Capital Expenditures $7.4B $7.1B $8.1B $9.3B $9.2B
Cash Acquisitions -$276M -$885M -$37M -$30M -$8M
Cash From Investing -$8B -$8.2B -$8.6B -$9.8B -$9.9B
 
Dividends Paid (Ex Special Dividend) -$2.1B -$2.3B -$2.4B -$2.4B -$2.4B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $8.5B $6.7B $10B $9.3B $8.3B
Long-Term Debt Repaid -$5.6B -$4.7B -$4.1B -$4.6B -$3.9B
Repurchase of Common Stock -- -- -- -- -$1B
Other Financing Activities $309M $1.5B $8M $183M -$37M
Cash From Financing $1.2B $1.2B $3.6B $2.4B $990M
 
Beginning Cash (CF) $2.9B $1.8B $2.2B $1.8B $1.4B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27M $187M $109M -$29M $90M
Ending Cash (CF) $2.9B $2B $2.3B $1.8B $1.4B
 
Levered Free Cash Flow -$642M $138M -$3B -$2B -$240M

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

GET BETTER TRADE IDEAS

Popular

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

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

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

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 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock