| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| ESEversource Energy | 28.59B | 76.21 | 33.57 | -0.08% | 10.22% | 8.3% | 1.92 | |
| ETREntergy Corporation | 48.45B | 107.11 | 27.39 | 8.98% | 13.68% | 10.28% | 1.80 | |
| LNTAlliant Energy Corporation | 18.6B | 72.34 | 26.89 | -1.14% | 19.13% | 11.19% | 1.49 | |
| XELXcel Energy Inc. | 49.3B | 83.36 | 24.23 | -5.38% | 13.46% | 9.04% | 1.55 | |
| WECWEC Energy Group, Inc. | 38.07B | 116.96 | 24.22 | 13.96% | 15.9% | 3.82% | 0.09 | |
| FTSFortis Inc. | 29.17B | 57.50 | 23.14 | 5.75% | 14.79% | 6.48% | 1.34 | |
| CMSCMS Energy Corporation | 6.57B | 78.07 | 22.12 | 13.63% | 12.62% | 11.1% | 34.04% | 1.99 |
| AEEAmeren Corporation | 31.31B | 113.28 | 21.17 | 15.43% | 16.55% | 10.76% | 1.47 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.95B | 7.64B | 7.75B | 8.45B | 8.53B | 8.9B | 9.86B | 12.29B | 11.91B | 11.9B |
| Revenue Growth % | 2.75% | -3.97% | 1.48% | 8.98% | 0.93% | 4.43% | 10.77% | 24.6% | -3.08% | -0.08% |
| Cost of Revenue | 4.42B | 3.82B | 3.81B | 4.47B | 4.4B | 4.47B | 5.11B | 6.88B | 7.06B | 8.2B |
| Gross Profit | 3.54B | 3.81B | 3.94B | 3.97B | 4.12B | 4.44B | 4.75B | 5.41B | 4.85B | 3.7B |
| Gross Margin % | - | - | - | - | - | - | - | - | - | - |
| Gross Profit Growth % | 7.47% | 7.8% | 3.27% | 0.88% | 3.75% | 7.59% | 7.09% | 13.87% | -10.41% | -23.59% |
| Operating Expenses | 1.77B | 1.95B | 2.02B | 2.27B | 2.53B | 2.45B | 2.76B | 3.21B | 2.45B | 997.9M |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 2.43B | 2.65B | 2.78B | 2.77B | 2.67B | 3.15B | 3.33B | 3.84B | 3.22B | 4.48B |
| EBITDA Margin % | - | - | - | - | - | - | - | - | - | - |
| EBITDA Growth % | 8.12% | 8.93% | 5.1% | -0.36% | -3.63% | 17.84% | 5.73% | 15.41% | -16.3% | 39.41% |
| Depreciation & Amortization | 665.86M | 787.16M | 863.79M | 1.07B | 1.08B | 1.16B | 1.33B | 1.64B | 815.72M | 1.78B |
| D&A / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Operating Income (EBIT) | 1.76B | 1.86B | 1.92B | 1.7B | 1.59B | 1.99B | 1.99B | 2.2B | 2.4B | 2.71B |
| Operating Margin % | - | - | - | - | - | - | - | - | - | - |
| Operating Income Growth % | 8.04% | 5.42% | 3.13% | -11.38% | -6.44% | 25.04% | 0.23% | 10.28% | 9.15% | 12.77% |
| Interest Expense | 372.42M | 400.96M | 421.75M | 498.81M | 533.2M | 538.45M | 582.33M | 678.27M | 855.44M | 1.11B |
| Interest Coverage | 4.74x | 4.64x | 4.55x | 3.41x | 2.98x | 3.69x | 3.42x | 3.24x | 2.80x | 2.43x |
| Interest / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Non-Operating Income | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K |
| Pretax Income | 1.43B | 1.5B | 1.57B | 1.33B | 1.19B | 1.56B | 1.57B | 1.87B | -275.04M | 1.24B |
| Pretax Margin % | - | - | - | - | - | - | - | - | - | - |
| Income Tax | 539.97M | 555M | 578.89M | 288.97M | 273.5M | 346.19M | 344.22M | 453.57M | 159.68M | 424.66M |
| Effective Tax Rate % | - | - | - | - | - | - | - | - | - | - |
| Net Income | 878.49M | 942.3M | 988M | 1.03B | 909.05M | 1.21B | 1.22B | 1.4B | -442.24M | 811.65M |
| Net Margin % | - | - | - | - | - | - | - | - | - | - |
| Net Income Growth % | 7.19% | 7.26% | 4.85% | 4.56% | -12% | 32.57% | 1.27% | 15.1% | -131.48% | 283.53% |
| EPS (Diluted) | 2.76 | 2.96 | 3.11 | 3.25 | 2.81 | 3.55 | 3.54 | 4.05 | -1.27 | 2.27 |
| EPS Growth % | 6.98% | 7.25% | 5.07% | 4.5% | -13.54% | 26.33% | -0.28% | 14.41% | -131.36% | 278.74% |
| EPS (Basic) | 2.77 | 2.97 | 3.11 | 3.25 | 2.83 | 3.56 | 3.55 | 4.05 | -1.27 | 2.27 |
| Diluted Shares Outstanding | 318.43M | 318.45M | 318.03M | 317.99M | 322.94M | 339.85M | 344.63M | 347.25M | 349.58M | 357.48M |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Assets | 30.58B | 32.05B | 36.22B | 38.24B | 41.12B | 46.1B | 48.49B | 53.23B | 55.61B | 59.59B |
| Asset Growth % | 2.82% | 4.82% | 13% | 5.58% | 7.54% | 12.1% | 5.19% | 9.77% | 4.47% | 7.16% |
| PP&E (Net) | 19.89B | 21.35B | 23.62B | 25.61B | 27.59B | 30.88B | 33.38B | 36.11B | 39.5B | 40.99B |
| PP&E / Total Assets % | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2.62B | 2.48B | 2.49B | 2.29B | 2.41B | 3.13B | 3.27B | 4.22B | 4.25B | 5.08B |
| Cash & Equivalents | 23.95M | 30.25M | 38.16M | 108.07M | 15.43M | 106.6M | 66.77M | 374.6M | 53.87M | 26.66M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Inventory | 336.48M | 328.72M | 223.06M | 238M | 235.5M | 265.6M | 267.5M | 374.4M | 507.3M | 594.6M |
| Other Current Assets | 845.84M | 887.63M | 961.42M | 514.82M | 651.08M | 1.08B | 1.13B | 1.72B | 2.03B | 2.56B |
| Long-Term Investments | 516.48M | 544.64M | 585.42M | 881.79M | 1.32B | 1.56B | 1.9B | 2.54B | 998.29M | 488.92M |
| Goodwill | 3.52B | 3.52B | 4.43B | 4.43B | 4.43B | 4.45B | 4.48B | 4.52B | 4.53B | 3.57B |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 4.03B | 4.16B | 5.1B | 5.03B | 5.38B | 6.08B | 5.47B | 5.83B | 6.34B | 9.47B |
| Total Liabilities | 20.07B | 21.19B | 24.98B | 26.6B | 28.34B | 31.88B | 33.74B | 37.6B | 41.28B | 44.4B |
| Total Debt | 10.2B | 10.75B | 13.41B | 14.63B | 15.57B | 18.09B | 20.22B | 22.94B | 26.75B | 29.11B |
| Net Debt | 10.17B | 10.72B | 13.38B | 14.52B | 15.56B | 17.98B | 20.15B | 22.57B | 26.7B | 29.09B |
| Long-Term Debt | 8.81B | 8.83B | 11.78B | 12.83B | 14.31B | 15.62B | 17.48B | 20.13B | 23.96B | 26.03B |
| Short-Term Borrowings | 1.39B | 1.92B | 1.64B | 1.8B | 1.26B | 2.35B | 2.74B | 2.81B | 2.8B | 3.09B |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 117.8M | 0 | 0 | 111.3M | 0 |
| Total Current Liabilities | 2.99B | 3.64B | 3.59B | 4.11B | 3.61B | 4.92B | 5.85B | 6.8B | 6.34B | 6.72B |
| Accounts Payable | 813.65M | 884.52M | 1.09B | 1.12B | 1.15B | 1.37B | 1.67B | 2.11B | 1.87B | 1.74B |
| Accrued Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 341.56M |
| Deferred Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 786.31M | 831.7M | 866.29M | 1.19B | 1.2B | 1.18B | 1.43B | 1.88B | 1.67B | 1.55B |
| Deferred Taxes | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Liabilities | 3.13B | 3.11B | 6.32B | 6.15B | 6.67B | 7.14B | 5.82B | 5.6B | 5.57B | 6.24B |
| Total Equity | 10.51B | 10.87B | 11.24B | 11.64B | 12.79B | 14.22B | 14.76B | 15.63B | 14.33B | 15.19B |
| Equity Growth % | 3.71% | 3.42% | 3.45% | 3.56% | 9.82% | 11.21% | 3.77% | 5.92% | -8.31% | 6.04% |
| Shareholders Equity | 10.35B | 10.71B | 11.09B | 11.49B | 12.63B | 14.06B | 14.6B | 15.47B | 14.17B | 15.04B |
| Minority Interest | 155.57M | 155.57M | 155.57M | 155.57M | 155.57M | 155.57M | 155.57M | 155.57M | 155.57M | 155.57M |
| Common Stock | 1.67B | 1.67B | 1.67B | 1.67B | 1.73B | 1.79B | 1.79B | 1.8B | 1.8B | 1.88B |
| Additional Paid-in Capital | 6.26B | 6.25B | 6.24B | 6.24B | 7.09B | 8.02B | 8.1B | 8.4B | 8.46B | 9.43B |
| Retained Earnings | 2.8B | 3.18B | 3.56B | 3.95B | 4.18B | 4.61B | 5.01B | 5.53B | 4.14B | 3.93B |
| Accumulated OCI | -66.84M | -65.28M | -66.4M | -60M | -65.06M | -76.41M | -42.27M | -39.42M | -33.74M | -26.47M |
| Return on Assets (ROA) | 2.91% | 3.01% | 2.89% | 2.77% | 2.29% | 2.76% | 2.58% | 2.76% | -0.81% | 1.41% |
| Return on Equity (ROE) | 8.51% | 8.82% | 8.94% | 9.03% | 7.44% | 8.93% | 8.42% | 9.25% | -2.95% | 5.5% |
| Debt / Equity | 0.97x | 0.99x | 1.19x | 1.26x | 1.22x | 1.27x | 1.37x | 1.47x | 1.87x | 1.92x |
| Debt / Assets | 33.34% | 33.54% | 37.03% | 38.26% | 37.86% | 39.23% | 41.7% | 43.1% | 48.11% | 48.85% |
| Net Debt / EBITDA | 4.19x | 4.05x | 4.81x | 5.24x | 5.82x | 5.71x | 6.05x | 5.87x | 8.30x | 6.49x |
| Book Value per Share | 33 | 34.13 | 35.35 | 36.61 | 39.59 | 41.84 | 42.82 | 45.01 | 40.99 | 42.51 |
| Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 1.42B | 2.18B | 2B | 1.78B | 2.01B | 1.68B | 1.96B | 2.4B | 1.65B | 2.16B |
| Operating CF Growth % | -12.93% | 52.74% | -7.82% | -11.02% | 12.65% | -16.27% | 16.64% | 22.35% | -31.45% | 31.2% |
| Operating CF / Revenue % | - | - | - | - | - | - | - | - | - | - |
| Net Income | 878.49M | 942.3M | 995.51M | 1.03B | 909.05M | 1.21B | 1.22B | 1.41B | -442.24M | 819.17M |
| Depreciation & Amortization | 665.86M | 715.47M | 773.8M | 1.07B | 1.08B | 1.16B | 1.33B | 1.64B | 815.72M | 1.78B |
| Deferred Taxes | 491.74M | 466.46M | 491.63M | 174.81M | 209.81M | 257.15M | 347.06M | 346.78M | 85.41M | 435.89M |
| Other Non-Cash Items | -322.52M | -82.27M | -346.42M | -341.9M | -70.29M | -728.36M | -668.34M | -914.26M | 1.6B | -561.18M |
| Working Capital Changes | -22.99M | 94.58M | 70.71M | -153.89M | -119.66M | -210.45M | -271.62M | -120.16M | -441.88M | -310.51M |
| Capital Expenditures | -1.72B | -1.98B | -2.35B | -2.52B | -2.91B | -2.94B | -3.18B | -3.44B | -4.34B | -4.48B |
| CapEx / Revenue % | - | - | - | - | - | - | - | - | - | - |
| CapEx / D&A | - | - | - | - | - | - | - | - | - | - |
| CapEx Coverage (OCF/CapEx) | - | - | - | - | - | - | - | - | - | - |
| Cash from Investing | -1.66B | -2.15B | -3.21B | -2.39B | -3.27B | -4.13B | -3.45B | -4.13B | -4.87B | -4.54B |
| Acquisitions | 0 | 0 | -877.65M | 193.92M | -416.34M | -239.67M | -327.38M | -742.5M | -589.81M | -66.97M |
| Purchase of Investments | -717.11M | -870.23M | -843.14M | -1.11B | -537.26M | -401.82M | -414.98M | -424.17M | -336.78M | -242.96M |
| Sale of Investments | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Investing | -17.06M | 36.95M | 25.52M | 6.75M | 24.2M | -978.91M | 22.18M | 20.42M | -2.9M | -13.37M |
| Cash from Financing | 210.64M | -17.94M | 1.21B | 729.94M | 1.17B | 2.59B | 1.44B | 2.03B | 2.87B | 2.34B |
| Dividends Paid | -537.31M | -572M | -609.6M | -647.63M | -670.76M | -752.18M | -812.96M | -867.55M | -926.51M | -1.01B |
| Dividend Payout Ratio % | 60.31% | 59.9% | 60.94% | 61.97% | 72.96% | 61.79% | 65.99% | 61.22% | - | 123.39% |
| Debt Issuance (Net) | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Stock Issued | 0 | 0 | 0 | 0 | 852.25M | 928.99M | 0 | 197.06M | 0 | 989.45M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 670.15M | -33.48M | -4.75M | -28.46M | -1.01M | 14.27M | -46.63M | -48.19M | -46.47M | -57.08M |
| Net Change in Cash | -14.76M | 6.3M | 7.91M | 123.43M | -92.26M | 147.89M | -43.94M | 300.74M | -355.33M | -39.11M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 38.7M | 23.95M | 30.25M | 85.89M | 209.32M | 117.06M | 264.95M | 221.01M | 521.75M | 166.42M |
| Cash at End | 23.95M | 30.25M | 38.16M | 209.32M | 117.06M | 264.95M | 221.01M | 521.75M | 166.42M | 127.31M |
| Free Cash Flow | -300.11M | 198.19M | -343.17M | -739.39M | -901.91M | -1.26B | -1.21B | -1.04B | -2.69B | -2.32B |
| FCF Growth % | -1045.87% | 166.04% | -273.16% | -115.46% | -21.98% | -39.75% | 3.8% | 14.18% | -158.58% | 13.75% |
| FCF Margin % | - | - | - | - | - | - | - | - | - | - |
| FCF / Net Income % | - | - | - | - | - | - | - | - | - | - |
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 8.51% | 8.82% | 8.94% | 9.03% | 7.44% | 8.93% | 8.42% | 9.25% | -2.95% | 5.5% |
| EBITDA Margin | 30.55% | 34.65% | 35.89% | 32.81% | 31.33% | 35.35% | 33.74% | 31.26% | 26.99% | 37.66% |
| Net Debt / EBITDA | 4.19x | 4.05x | 4.81x | 5.24x | 5.82x | 5.71x | 6.05x | 5.87x | 8.30x | 6.49x |
| Interest Coverage | 4.74x | 4.64x | 4.55x | 3.41x | 2.98x | 3.69x | 3.42x | 3.24x | 2.80x | 2.43x |
| CapEx / Revenue | 21.67% | 25.88% | 30.29% | 29.87% | 34.15% | 33.05% | 32.19% | 28.01% | 36.41% | 37.65% |
| Dividend Payout Ratio | 60.31% | 59.9% | 60.94% | 61.97% | 72.96% | 61.79% | 65.99% | 61.22% | - | 123.39% |
| Debt / Equity | 0.97x | 0.99x | 1.19x | 1.26x | 1.22x | 1.27x | 1.37x | 1.47x | 1.87x | 1.92x |
| EPS Growth | 6.98% | 7.25% | 5.07% | 4.5% | -13.54% | 26.33% | -0.28% | 14.41% | -131.36% | 278.74% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics