
DTE Energy Company (DTE) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
4.4B
Gross Profit
1.2B
27.32%
Operating Income
623.0M
14.03%
Net Income
445.0M
10.02%
EPS (Diluted)
$2.14
Balance Sheet Metrics
Total Assets
49.6B
Total Liabilities
37.6B
Shareholders Equity
11.9B
Debt to Equity
3.15
Cash Flow Metrics
Operating Cash Flow
1.0B
Free Cash Flow
147.0M
Revenue & Profitability Trend
DTE Energy Company Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 12.5B | 12.7B | 19.2B | 15.0B | 11.4B |
Cost of Goods Sold | 8.1B | 8.4B | 15.6B | 11.6B | 8.1B |
Gross Profit | 4.3B | 4.3B | 3.7B | 3.3B | 3.3B |
Gross Margin % | 34.8% | 34.0% | 19.1% | 22.3% | 28.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | 9.0M | -1.0M | 17.0M | 50.0M |
Other Operating Expenses | -86.0M | -42.0M | -29.0M | -27.0M | -25.0M |
Total Operating Expenses | -86.0M | -33.0M | -30.0M | -10.0M | 25.0M |
Operating Income | 2.2B | 2.3B | 1.8B | 1.5B | 1.6B |
Operating Margin % | 17.7% | 18.0% | 9.2% | 10.3% | 13.7% |
Non-Operating Items | |||||
Interest Income | 136.0M | 57.0M | 46.0M | 22.0M | 29.0M |
Interest Expense | 951.0M | 791.0M | 675.0M | 630.0M | 601.0M |
Other Non-Operating Income | -20.0M | 8.0M | -32.0M | -274.0M | 87.0M |
Pre-tax Income | 1.4B | 1.6B | 1.1B | 656.0M | 1.1B |
Income Tax | -34.0M | 169.0M | 29.0M | -130.0M | 37.0M |
Effective Tax Rate % | -2.5% | 10.8% | 2.6% | -19.8% | 3.4% |
Net Income | 1.4B | 1.4B | 1.1B | 903.0M | 1.4B |
Net Margin % | 11.3% | 11.0% | 5.6% | 6.0% | 12.0% |
Key Metrics | |||||
EBITDA | 4.1B | 4.0B | 3.2B | 3.0B | 3.0B |
EPS (Basic) | $6.78 | $6.77 | $5.53 | $4.68 | $7.09 |
EPS (Diluted) | $6.77 | $6.76 | $5.52 | $4.67 | $7.08 |
Basic Shares Outstanding | 207000000 | 206000000 | 195000000 | 193000000 | 193000000 |
Diluted Shares Outstanding | 207000000 | 206000000 | 195000000 | 193000000 | 193000000 |
Income Statement Trend
DTE Energy Company Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 24.0M | 26.0M | 33.0M | 28.0M | 472.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 1.8B | 1.8B | 2.2B | 1.7B | 1.8B |
Inventory | 1.2B | 1.1B | 942.0M | 858.0M | 708.0M |
Other Current Assets | 285.0M | 350.0M | 685.0M | 413.0M | 314.0M |
Total Current Assets | 3.6B | 3.5B | 4.2B | 3.3B | 3.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.6B | 1.4B | 1.3B | 1.4B | 1.5B |
Goodwill | 4.1B | 4.1B | 4.2B | 4.2B | 4.2B |
Intangible Assets | 144.0M | 156.0M | 166.0M | 177.0M | 199.0M |
Long-term Investments | 85.0M | 109.0M | 105.0M | 90.0M | 40.0M |
Other Non-Current Assets | 2.6B | 2.3B | 2.1B | 2.2B | 8.0B |
Total Non-Current Assets | 45.2B | 41.2B | 38.5B | 36.4B | 42.0B |
Total Assets | 48.8B | 44.8B | 42.7B | 39.7B | 45.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.4B | 1.4B | 1.6B | 1.4B | 1.0B |
Short-term Debt | 2.4B | 3.4B | 2.3B | 3.6B | 523.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 885.0M | 700.0M | 920.0M | 975.0M | 800.0M |
Total Current Liabilities | 5.1B | 5.9B | 5.2B | 6.3B | 2.7B |
Non-Current Liabilities | |||||
Long-term Debt | 20.9B | 17.5B | 16.9B | 14.6B | 19.1B |
Deferred Tax Liabilities | 3.0B | 2.6B | 2.4B | 2.2B | 2.1B |
Other Non-Current Liabilities | 208.0M | 378.0M | 379.0M | 414.0M | 488.0M |
Total Non-Current Liabilities | 32.0B | 27.8B | 27.1B | 24.7B | 30.2B |
Total Liabilities | 37.1B | 33.7B | 32.3B | 31.0B | 32.9B |
Equity | |||||
Common Stock | 6.8B | 6.7B | 6.7B | 5.4B | 5.4B |
Retained Earnings | 4.9B | 4.4B | 3.8B | 3.4B | 7.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 11.7B | 11.1B | 10.4B | 8.7B | 12.6B |
Key Metrics | |||||
Total Debt | 23.2B | 21.0B | 19.2B | 18.3B | 19.6B |
Working Capital | -1.5B | -2.3B | -993.0M | -3.0B | 807.0M |
Balance Sheet Composition
DTE Energy Company Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.4B | 1.4B | 1.1B | 903.0M | 1.4B |
Depreciation & Amortization | 1.3B | 1.6B | 1.5B | 1.5B | 1.4B |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 400.0M | 65.0M | -751.0M | 398.0M | 519.0M |
Operating Cash Flow | 3.7B | 3.2B | 2.0B | 2.7B | 3.7B |
Investing Activities | |||||
Capital Expenditures | - | - | - | -3.8B | -3.9B |
Acquisitions | -27.0M | -27.0M | -13.0M | -8.0M | -163.0M |
Investment Purchases | -1.6B | -678.0M | -878.0M | -1.0B | -2.4B |
Investment Sales | 1.6B | - | 879.0M | 1.0B | 2.4B |
Investing Cash Flow | -514.0M | -186.0M | 810.0M | -2.8B | -4.1B |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -55.0M | -66.0M | 0 |
Dividends Paid | -810.0M | -752.0M | -685.0M | -791.0M | -760.0M |
Debt Issuance | 4.5B | 3.2B | 2.2B | 4.5B | 3.7B |
Debt Repayment | -2.1B | -1.6B | -1.6B | -3.5B | -882.0M |
Financing Cash Flow | 1.3B | 883.0M | 1.5B | 315.0M | 796.0M |
Free Cash Flow | -824.0M | -714.0M | -1.4B | -705.0M | -160.0M |
Net Change in Cash | 4.5B | 3.9B | 4.2B | 173.0M | 394.0M |
Cash Flow Trend
DTE Energy Company Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
19.99
Forward P/E
19.30
Price to Book
2.46
Price to Sales
2.03
PEG Ratio
19.30
Profitability Ratios
Profit Margin
10.16%
Operating Margin
12.46%
Return on Equity
12.64%
Return on Assets
2.74%
Financial Health
Current Ratio
0.94
Debt to Equity
204.59
Beta
0.42
Per Share Data
EPS (TTM)
$6.96
Book Value per Share
$56.47
Revenue per Share
$68.44
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dte | 28.9B | 19.99 | 2.46 | 12.64% | 10.16% | 204.59 |
NextEra Energy | 145.2B | 24.57 | 2.86 | 7.59% | 22.85% | 152.94 |
Southern Company | 105.6B | 24.81 | 3.10 | 11.23% | 15.10% | 189.66 |
Duke Energy | 97.8B | 20.57 | 1.96 | 9.59% | 15.72% | 170.00 |
American Electric | 60.7B | 16.64 | 2.03 | 13.01% | 17.66% | 150.71 |
Dominion Energy | 52.0B | 20.26 | 1.98 | 9.14% | 16.96% | 151.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.