FE
$45.83
-$0.39(-0.84%)
79
Overall
100
Value
58
Tech
--
Quality
Market Cap
$26.65B
Volume
3.75M
52W Range
-- - --
Target Price
$48.25
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $15.0B | $14.6B | $10.9B | $11.3B | $10.2B | $10.3B | $11.1B | $12.5B | $12.9B | $13.5B | ||
| Total Revenue | $15.0B | $14.6B | $10.9B | $11.3B | $11.0B | $10.8B | $11.1B | $12.5B | $12.9B | $13.5B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | $-3.4B | $-3.1B | $3.4B | $4.6B | $4.6B | $4.4B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $15.0B | $14.6B | $10.9B | $11.3B | $7.6B | $7.7B | $7.7B | $7.9B | $12.9B | $9.1B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $6.3B | $17.2B | $2.9B | $3.1B | $-5.8B | $-6.0B | $8.5B | $5.9B | $10.3B | $10.9B | ||
| Selling, General & Administrative | -- | -- | -- | $367.0M | $-674.0M | $-477.0M | -- | -- | -- | -- | ||
| Selling & Marketing Expenses | -- | -- | -- | $367.0M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | -- | -- | -- | -- | $-674.0M | $-477.0M | -- | -- | -- | -- | ||
| Salaries & Wages | -- | -- | -- | -- | $-674.0M | $-477.0M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $1.6B | $1.6B | $1.0B | $1.1B | -- | -- | $1.3B | $1.4B | $1.5B | $1.6B | ||
| Amortization | $140.0M | $114.0M | $15.0M | $8.0M | -- | -- | -- | -- | -- | -- | ||
| Other Operating Expenses | $3.8B | $14.5B | $5.7B | $6.2B | $-4.1B | $-4.5B | $6.2B | $7.7B | $7.7B | $8.1B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $2.3B | $-8.3B | $2.4B | $2.5B | $1.8B | $1.7B | $1.7B | $1.9B | $2.3B | $2.4B | ||
| EBITDA | $3.9B | $-6.2B | $4.1B | $3.9B | $3.3B | $3.4B | $4.3B | $3.7B | $1.4B | $2.5B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $1.1B | $1.2B | $1.0B | $1.1B | $-962.0M | $-988.0M | $1.1B | $955.0M | $1.0B | $1.0B | ||
| Net Non-Operating Interest Income/Expense | $-1.1B | $-1.2B | $-1.0B | $-1.1B | $-962.0M | $-988.0M | $-1.2B | $955.0M | $-53.0M | $-73.0M | ||
| Gain on Sale of Securities | $-22.0M | $84.0M | $53.0M | $205.0M | -- | -- | $517.0M | -- | -- | -- | ||
| Other Income/Expense | $22.0M | $-84.0M | $-53.0M | $-205.0M | $-243.0M | $-432.0M | $-624.0M | $412.0M | $-303.0M | $-162.0M | ||
| Other Special Charges | $-1.4B | $-970.0M | $-1.0B | -- | -- | -- | $484.0M | $244.0M | $128.0M | $104.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | $362.0M | -- | $2.4B | -- | -- | -- | $230.0M | -- | -- | -- | ||
| Impairment of Capital Assets | $362.0M | -- | $2.4B | -- | -- | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $1.9B | $-8.2B | $2.4B | $2.6B | $2.1B | $2.1B | $2.6B | $2.4B | $1.4B | $2.5B | ||
| Pre-Tax Income | $893.0M | $-9.2B | $1.4B | $1.5B | $1.1B | $1.1B | $1.6B | $1.4B | $1.5B | $1.5B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $315.0M | $-3.1B | $1.7B | $490.0M | $-213.0M | $126.0M | $320.0M | $1.0B | $267.0M | $377.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $578.0M | $-6.2B | $-1.7B | $1.3B | $912.0M | $1.1B | $1.3B | $406.0M | $1.1B | $978.0M | ||
| Net Income (Continuing Operations) | $578.0M | $-6.2B | $-1.7B | $1.3B | $912.0M | $1.1B | $1.3B | $439.0M | $1.2B | $1.1B | ||
| Net Income (Discontinued Operations) | $578.0M | $-6.2B | $-1.7B | $1.3B | $912.0M | $1.1B | $1.3B | $406.0M | $1.1B | $978.0M | ||
| Net Income (Common Stockholders) | $7.0B | $-521.0M | $-1.7B | $981.0M | $908.0M | $1.1B | $1.3B | $406.0M | $1.1B | $978.0M | ||
| Normalized Income | -- | -- | -- | -- | $823.4M | $815.9M | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $6.3B | $17.2B | $2.9B | $3.1B | $2.9B | $2.7B | $8.5B | $10.5B | $10.3B | $15.2B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $422.0M | $426.0M | $444.0M | $492.0M | $535.0M | $542.0M | $545.0M | $571.0M | $573.0M | $575.0M | ||
| Average Shares Outstanding (Diluted) | $424.0M | $426.0M | $444.0M | $494.0M | $542.0M | $543.0M | $546.0M | $572.0M | $574.0M | $577.0M | ||
| Shares Outstanding | $423.7M | $442.5M | $475.6M | $530.2M | $540.7M | $543.2M | $570.3M | $572.2M | $574.4M | $576.7M | ||
| Basic EPS | $1.37 | $-14.49 | $-3.88 | $1.99 | $1.7 | $1.99 | $2.35 | $1.42 | $1.92 | $1.7 | ||
| Basic EPS (Continuing Operations) | $1.37 | $-14.49 | $-0.65 | $1.33 | $1.69 | $1.85 | $2.27 | $1.42 | $1.92 | $3.4 | ||
| Diluted EPS | $1.37 | $-14.49 | $-3.88 | $1.99 | $1.68 | $1.99 | $2.35 | $1.42 | $1.92 | $1.7 | ||
| Diluted EPS (Continuing Operations) | $1.37 | $-14.49 | $-0.65 | $1.33 | $1.67 | $1.85 | $2.27 | $1.42 | $1.92 | $3.4 | ||
| Dividend Per Share | $1.44 | $1.44 | $1.44 | $1.82 | $1.53 | $1.56 | $1.56 | $1.56 | $1.64 | $1.7 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | $71.0M | -- | -- | -- | -- | -- | -- | ||
| Basic Discontinuous Operations | -- | -- | $-3.23 | $0.66 | $0.01 | $0.14 | $0.08 | -- | $-0.04 | -- | ||
| Diluted Discontinuous Operations | -- | -- | $-3.23 | $0.66 | $0.01 | $0.14 | $0.08 | -- | $-0.04 | -- | ||
| Earnings from equity interest | -- | -- | -- | -- | -- | -- | $31.0M | $168.0M | $175.0M | $58.0M | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | -- | -- | $31.0M | $168.0M | $175.0M | $58.0M | ||
| Excise Taxes | $-416.0M | $-406.0M | $-370.0M | $-386.0M | -- | -- | $-374.0M | -- | -- | -- | ||
| Fuel And Purchase Power | $1.9B | $1.7B | $497.0M | $538.0M | $-3.4B | $-3.1B | $481.0M | $730.0M | $538.0M | $464.0M | ||
| Gain On Sale Of P P E | -- | -- | -- | $435.0M | -- | -- | $109.0M | -- | -- | -- | ||
| Interest Expense Operating | $-117.0M | $-103.0M | $-52.0M | $-65.0M | -- | -- | $1.1B | $955.0M | $1.0B | $1.0B | ||
| Minority Interests | -- | -- | -- | $5.0M | -- | -- | -- | $-33.0M | $-74.0M | $-149.0M | ||
| Net Income Discontinuous Operations | -- | -- | $-1.4B | $1.3B | $8.0M | $76.0M | $48.0M | -- | -- | -- | ||
| Net Operating Interest Income Expense | $117.0M | $103.0M | $52.0M | $65.0M | -- | -- | $-1.1B | $-955.0M | $-1.0B | $-1.0B | ||
| Non Recurring Operation Expense | -- | -- | -- | -- | -- | -- | $230.0M | -- | -- | -- | ||
| Other Costof Revenue | $4.3B | $3.8B | $3.2B | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | -- | -- | -- | -- | $-674.0M | $-477.0M | -- | -- | -- | -- | ||
| Other Taxes | $978.0M | $1.0B | $940.0M | $993.0M | $1.0B | $1.0B | $1.1B | $1.1B | $1.2B | $1.2B | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | $71.0M | $-4.0M | -- | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | $71.0M | $-4.0M | -- | -- | -- | -- | -- | ||
| Selling Expense | -- | -- | -- | $367.0M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | FE | $45.83 | -0.8% | 3.75M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |