Free Trial
→ A new rule goes live in July — and the banks are quietly crushing it (From American Alternative) (Ad) Free FE Stock Alerts

FirstEnergy (FE) Financials

FirstEnergy logo
$43.83 +0.64 (+1.48%)
Closing price 08/4/2025 03:59 PM Eastern
Extended Trading
$43.91 +0.08 (+0.19%)
As of 05:19 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Compare
Annual Income Statements for FirstEnergy

Annual Income Statements for FirstEnergy

This table shows FirstEnergy's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders		 578 -6,177 -1,724 981 908 1,079 1,283 406 1,102 978
Consolidated Net Income / (Loss)		 578 -6,177 -1,724 1,348 912 1,079 1,283 439 1,176 1,127
Net Income / (Loss) Continuing Operations		 578 551 -289 1,022 904 1,003 1,239 439 1,197 1,127
Total Pre-Tax Income 		893 1,078 1,426 1,512 1,117 1,129 1,559 1,439 1,464 1,504
Total Operating Income		 2,292 2,054 2,428 2,502 2,510 2,162 1,726 1,910 2,266 2,375
Total Gross Profit		 8,748 6,819 10,431 10,723 10,538 7,720 7,687 7,866 8,224 9,096
Total Revenue		 15,026 10,700 10,928 11,261 11,035 10,790 11,132 12,459 12,870 13,472
Operating Revenue		 15,026 10,700 10,928 11,261 11,035 10,790 11,132 12,459 12,870 13,472
Total Cost of Revenue		 6,278 3,881 497 538 497 3,070 3,445 4,593 4,646 4,376
Operating Cost of Revenue		 6,278 3,881 497 538 497 3,070 3,445 4,593 4,646 4,376
Total Operating Expenses		 6,456 4,765 8,003 8,221 8,028 5,558 5,961 5,956 5,958 6,721
Selling, General & Admin Expense		 3,740 2,579 5,728 6,242 5,879 3,291 3,196 3,817 3,594 4,159
Depreciation Expense		 1,282 933 1,027 1,136 1,220 1,274 1,302 1,375 1,461 1,581
Other Operating Expenses / (Income)		 1,220 913 940 843 1,008 1,046 1,073 764 1,164 981
Total Other Income / (Expense), net		 -1,399 -976 -1,002 -990 -1,393 -1,033 -167 -471 -802 -871
Interest Expense		 1,015 918 953 1,051 962 988 1,066 1,126 1,063 1,096
Interest & Investment Income		 -22 44 53 205 243 2.00 31 168 175 58
Other Income / (Expense), net		 -362 -102 -102 -144 -674 -47 868 487 86 167
Income Tax Expense		 315 527 1,715 490 213 126 320 1,000 267 377
Net Income / (Loss) Attributable to Noncontrolling Interest		 - 0.00 0.00 367 4.00 0.00 0.00 33 74 149
Basic Earnings per Share		 $1.37 ($14.49) ($3.88) $1.99 $1.70 $1.99 $2.35 $0.71 $1.92 $1.70
Weighted Average Basic Shares Outstanding		 422M 426M 444M 492M 535M 542M 545M 571M 573M 575M
Diluted Earnings per Share		 $1.37 ($14.49) ($3.88) $1.99 $1.68 $1.99 $2.35 $0.71 $1.92 $1.70
Weighted Average Diluted Shares Outstanding		 424M 426M 444M 494M 542M 543M 546M 572M 574M 577M
Weighted Average Basic & Diluted Shares Outstanding		 421.90M 426.30M 444.30M 493M 540.71M 543.22M 570.34M 572.25M 574.44M 576.70M
Cash Dividends to Common per Share		 $1.44 $1.44 $1.44 $1.44 $1.52 $1.56 $1.56 $1.56 $1.58 $1.69

Quarterly Income Statements for FirstEnergy

This table shows FirstEnergy's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 334 -403 292 235 400 175 253 45 419 261 360
Consolidated Net Income / (Loss)		 344 -385 310 254 420 192 267 98 466 296 414
Net Income / (Loss) Continuing Operations		 344 -385 310 254 441 192 267 98 466 296 414
Total Pre-Tax Income 		449 378 400 328 470 266 402 163 560 379 540
Total Operating Income		 505 399 551 481 666 568 612 423 727 613 754
Total Gross Profit		 2,157 1,909 1,974 1,972 2,166 2,112 2,146 2,275 2,504 2,171 2,528
Total Revenue		 3,475 3,177 3,231 3,006 3,487 3,146 3,287 3,280 3,729 3,176 3,765
Operating Revenue		 3,475 3,177 3,231 3,006 3,487 3,146 3,287 3,280 3,729 3,176 3,765
Total Cost of Revenue		 1,318 1,268 1,257 1,034 1,321 1,034 1,141 1,005 1,225 1,005 1,237
Operating Cost of Revenue		 1,318 1,268 1,257 1,034 1,321 1,034 1,141 1,005 1,225 1,005 1,237
Total Operating Expenses		 1,652 1,510 1,423 1,491 1,500 1,544 1,534 1,852 1,777 1,558 1,774
Selling, General & Admin Expense		 1,111 990 846 885 967 896 1,006 1,170 1,099 884 1,034
Depreciation Expense		 332 355 361 361 366 373 381 397 400 403 411
Other Operating Expenses / (Income)		 209 -1.00 216 245 167 536 147 285 278 271 329
Total Other Income / (Expense), net		 -56 -21 -151 -153 -196 -302 -210 -260 -167 -234 -214
Interest Expense		 224 242 242 290 263 268 275 341 241 239 250
Interest & Investment Income		 57 34 56 35 43 41 21 22 21 -6.00 0.00
Other Income / (Expense), net		 111 187 35 102 24 -75 44 59 53 11 36
Income Tax Expense		 105 763 90 74 29 74 135 65 94 83 126
Net Income / (Loss) Attributable to Noncontrolling Interest		 10 18 18 19 20 17 14 53 47 35 54
Basic Earnings per Share		 $0.58 ($0.71) $0.51 $0.41 $0.70 $0.30 $0.44 $0.08 $0.73 $0.45 $0.62
Weighted Average Basic Shares Outstanding		 571M 571M 572M 573M 573M 573M 574M 575M 576M 575M 577M
Diluted Earnings per Share		 $0.58 ($0.70) $0.51 $0.41 $0.69 $0.31 $0.44 $0.08 $0.73 $0.45 $0.62
Weighted Average Diluted Shares Outstanding		 572M 572M 573M 574M 574M 574M 576M 576M 577M 577M 578M
Weighted Average Basic & Diluted Shares Outstanding		 571.75M 572.25M 572.84M 573.36M 573.81M 574.44M 575.52M 575.92M 576.32M 576.70M 590.78M
Cash Dividends to Common per Share		 $0.39 - $0.39 - - - $0.43 - - - $0.45

Annual Cash Flow Statements for FirstEnergy

This table details how cash moves in and out of FirstEnergy's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents		 46 47 383 -214 250 1,122 -290 -1,305 -27 -25
Net Cash From Operating Activities		 3,460 3,383 3,808 1,410 2,467 1,423 2,811 2,683 1,387 2,891
Net Cash From Continuing Operating Activities		 3,460 3,383 3,808 1,410 2,467 1,423 2,811 2,683 1,387 2,891
Net Income / (Loss) Continuing Operations		 578 -6,177 -1,724 1,348 912 1,003 1,283 439 1,176 1,127
Consolidated Net Income / (Loss)		 578 -6,177 -1,724 1,348 912 1,079 1,283 439 1,176 1,127
Depreciation Expense		 1,826 1,974 1,700 1,384 1,217 1,199 1,664 1,317 1,280 1,588
Non-Cash Adjustments To Reconcile Net Income		 556 10,889 2,609 -386 734 -834 -704 -321 -140 244
Changes in Operating Assets and Liabilities, net		 452 -3,303 1,223 -936 -396 55 568 1,248 -929 -68
Net Cash From Investing Activities		 -3,122 -3,302 -2,723 -3,018 -2,873 -2,908 -2,559 -3,076 -3,652 -4,350
Net Cash From Continuing Investing Activities		 -3,122 -3,302 -2,723 -3,018 -2,873 -2,908 -2,559 -3,076 -3,652 -4,350
Purchase of Property, Plant & Equipment		 -2,704 -2,835 -2,587 -2,675 -2,665 -2,657 -2,487 -2,848 -3,356 -4,030
Purchase of Investments		 -1,648 -1,789 -2,268 -1,463 -1,675 -208 -59 -59 -50 -134
Sale and/or Maturity of Investments		 1,534 1,678 2,170 909 1,637 186 48 48 38 121
Other Investing Activities, net		 -324 -371 -426 -214 -170 -229 -216 -217 -284 -307
Net Cash From Financing Activities		 -292 -34 -702 1,394 656 2,607 -542 -912 2,238 1,434
Net Cash From Continuing Financing Activities		 -292 -34 -702 1,394 656 2,607 -542 -912 2,238 1,434
Repayment of Debt		 -996 -2,374 -4,738 -2,724 -824 -1,173 -2,793 -3,157 -609 -3,110
Payment of Dividends		 -607 -611 -639 -772 -820 -845 -849 -912 -978 -1,056
Issuance of Debt		 1,311 2,951 4,675 2,424 2,300 4,625 2,100 800 3,825 2,100
Issuance of Common Equity		 - 0.00 0.00 850 0.00 0.00 1,000 9.00 0.00 0.00
Other Financing Activities, net		 - - - - - 0.00 0.00 2,348 0.00 3,500
Cash Interest Paid		 1,028 1,050 1,039 1,071 960 970 1,085 1,021 1,002 1,062
Cash Income Taxes Paid		 37 -16 53 49 12 6.00 -7.00 21 58 161

Quarterly Cash Flow Statements for FirstEnergy

This table details how cash moves in and out of FirstEnergy's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Net Change in Cash & Equivalents		 -255 -71 0.00 8.00 -70 35 736 -812 362 -311 9.00
Net Cash From Operating Activities		 554 846 -112 -101 642 958 -40 1,112 775 1,044 637
Net Cash From Continuing Operating Activities		 554 846 -112 -101 642 958 -40 1,112 775 1,044 637
Net Income / (Loss) Continuing Operations		 344 -385 310 254 420 192 267 98 466 296 414
Consolidated Net Income / (Loss)		 344 -385 310 254 420 192 267 98 466 296 414
Depreciation Expense		 348 274 287 370 236 387 276 487 434 391 408
Non-Cash Adjustments To Reconcile Net Income		 -29 -127 -30 -131 -13 34 11 -27 5.00 255 25
Changes in Operating Assets and Liabilities, net		 -109 1,084 -679 -594 -1.00 345 -594 554 -130 102 -210
Net Cash From Investing Activities		 -722 -1,073 -716 -831 -926 -1,179 -870 -1,006 -1,085 -1,389 -1,093
Net Cash From Continuing Investing Activities		 -722 -1,073 -716 -831 -926 -1,179 -870 -1,006 -1,085 -1,389 -1,093
Purchase of Property, Plant & Equipment		 -666 -996 -649 -769 -848 -1,090 -790 -942 -1,004 -1,294 -1,005
Purchase of Investments		 -18 -19 -4.00 -20 -13 -13 -16 -8.00 -90 -20 -30
Sale and/or Maturity of Investments		 15 17 1.00 17 10 10 13 4.00 87 17 27
Other Investing Activities, net		 -53 -75 -64 -59 -75 -86 -77 -60 -78 -92 -85
Net Cash From Financing Activities		 -87 156 828 940 214 256 1,646 -918 672 34 465
Net Cash From Continuing Financing Activities		 -87 156 828 940 214 256 1,646 -918 672 34 465
Repayment of Debt		 -159 -114 -332 -250 -23 -4.00 -561 -936 -1,027 -586 -351
Payment of Dividends		 -237 -230 -240 -260 -233 -245 -243 -252 -281 -280 -269
Issuance of Debt		 300 500 1,400 1,450 470 505 150 270 780 900 1,085
Other Financing Activities, net		 - - 0.00 - - - 2,300 - 1,200 - 0.00

Annual Balance Sheets for FirstEnergy

This table presents FirstEnergy's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets		 52,094 43,148 42,257 40,063 42,301 44,464 45,432 46,108 48,767 52,044
Total Current Assets		 3,040 2,950 3,110 2,392 2,444 3,714 3,237 2,415 2,568 2,776
Cash & Equivalents		 131 199 588 367 627 1,734 1,462 160 137 111
Restricted Cash		 70 176 51 62 52 67 49 46 42 43
Accounts Receivable		 1,595 1,615 1,452 1,491 1,322 1,439 1,279 1,571 1,584 1,833
Inventories, net		 785 564 236 252 281 317 260 421 512 549
Other Current Assets		 324 140 - 20 - - 187 217 293 240
Plant, Property, & Equipment, net		 37,214 29,387 28,101 29,911 31,650 33,294 34,744 36,285 38,412 41,102
Plant, Property & Equipment, gross		 52,374 45,118 38,112 40,704 43,077 45,277 47,416 49,543 52,223 55,650
Accumulated Depreciation		 15,160 15,731 10,011 10,793 11,427 11,938 12,672 13,258 13,811 14,548
Total Noncurrent Assets		 11,840 10,811 11,046 7,760 8,207 7,411 7,451 7,408 7,787 8,166
Long-Term Investments		 506 512 2,130 253 1,181 605 655 622 663 652
Goodwill		 6,418 5,618 5,618 5,618 5,618 5,618 5,618 5,618 5,618 5,618
Other Noncurrent Operating Assets		 4,916 4,681 3,298 1,889 1,408 1,188 1,178 1,168 1,506 1,896
Total Liabilities & Shareholders' Equity		 52,094 43,148 42,257 40,063 42,301 44,464 45,432 46,108 48,767 52,044
Total Liabilities		 39,672 36,907 38,332 33,249 35,326 37,227 36,757 35,465 37,851 38,324
Total Current Liabilities		 5,602 7,126 4,113 4,634 4,862 5,004 4,416 3,958 5,386 4,997
Short-Term Debt		 2,874 4,360 858 1,753 1,380 2,346 1,606 451 2,025 1,527
Accounts Payable		 1,075 1,043 827 965 918 827 943 1,503 1,362 1,575
Customer Deposits		 - - - - - - 214 223 227 233
Dividends Payable		 - - - - - 212 222 223 235 245
Current Deferred & Payable Income Tax Liabilities		 519 580 533 533 545 640 647 668 700 727
Current Employee Benefit Liabilities		 334 363 257 318 258 349 313 272 304 205
Other Current Liabilities		 800 780 660 822 1,512 348 188 364 241 216
Other Current Nonoperating Liabilities		 - - 978 243 249 282 283 254 292 269
Total Noncurrent Liabilities		 34,070 29,781 34,219 28,615 30,464 32,223 32,341 31,507 32,465 33,327
Long-Term Debt		 19,099 18,192 18,687 17,751 19,618 22,131 22,248 21,203 22,885 22,496
Asset Retirement Reserve & Litigation Obligation		 1,410 1,639 3,290 3,310 2,525 1,826 2,124 1,847 1,214 995
Noncurrent Deferred & Payable Income Tax Liabilities		 6,773 3,765 3,171 2,502 2,849 3,095 3,437 4,202 4,530 5,613
Noncurrent Employee Benefit Liabilities		 4,245 3,719 3,975 2,906 3,065 3,345 2,669 2,335 1,663 1,698
Other Noncurrent Operating Liabilities		 1,752 1,709 1,568 2,146 1,716 1,826 1,863 1,920 2,173 2,525
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 12,422 6,241 3,925 6,814 6,975 7,237 8,675 10,643 10,916 13,720
Total Preferred & Common Equity		 12,421 6,241 3,925 6,814 6,975 7,237 8,675 10,166 10,437 12,455
Total Common Equity		 12,421 6,241 3,925 6,743 6,975 7,237 8,675 10,166 10,437 12,455
Common Stock		 9,994 10,599 10,045 11,581 10,922 10,130 10,295 11,379 10,551 12,426
Retained Earnings		 2,256 -4,532 -6,262 -4,879 -3,967 -2,888 -1,605 -1,199 -97 43
Accumulated Other Comprehensive Income / (Loss)		 171 174 142 41 20 -5.00 -15 -14 -17 -14
Noncontrolling Interest		 1.00 - - - - - 0.00 477 479 1,265

Quarterly Balance Sheets for FirstEnergy

This table presents FirstEnergy's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Total Assets		 44,851 46,108 46,479 47,065 47,471 48,767 51,299 51,021 50,756 52,044 52,771
Total Current Assets		 2,312 2,415 2,507 2,485 2,520 2,568 4,063 3,258 3,068 2,776 2,959
Cash & Equivalents		 251 160 177 171 118 137 888 60 439 111 132
Restricted Cash		 26 46 29 43 26 42 27 43 26 43 31
Accounts Receivable		 1,446 1,571 1,516 1,461 1,573 1,584 1,669 1,800 1,781 1,833 1,888
Inventories, net		 361 421 457 449 481 512 538 536 536 549 567
Other Current Assets		 228 217 328 361 322 293 491 369 286 240 341
Plant, Property, & Equipment, net		 35,572 36,285 36,630 37,149 37,678 38,412 38,804 39,410 40,119 41,102 41,701
Plant, Property & Equipment, gross		 48,647 49,543 50,087 50,820 51,532 52,223 52,795 53,628 54,480 55,650 56,475
Accumulated Depreciation		 13,075 13,258 13,457 13,671 13,854 13,811 13,991 14,218 14,361 14,548 14,774
Total Noncurrent Assets		 6,967 7,408 7,342 7,431 7,273 7,787 8,432 8,353 7,569 8,166 8,111
Long-Term Investments		 621 622 632 638 626 663 688 670 688 652 657
Goodwill		 5,618 5,618 5,618 5,618 5,618 5,618 5,618 5,618 5,618 5,618 5,618
Other Noncurrent Operating Assets		 728 1,168 1,092 1,175 1,029 1,506 1,376 1,315 1,263 1,896 1,836
Total Liabilities & Shareholders' Equity		 44,851 46,108 46,479 47,065 47,471 48,767 51,299 51,021 50,756 52,044 52,771
Total Liabilities		 33,613 35,465 35,748 36,094 36,526 37,851 37,686 37,293 37,064 38,324 38,909
Total Current Liabilities		 3,493 3,958 3,700 4,149 4,796 5,386 6,273 6,356 5,473 4,997 7,114
Short-Term Debt		 353 451 602 1,352 1,572 2,025 2,863 3,120 2,102 1,527 3,563
Accounts Payable		 1,125 1,503 1,238 1,200 1,262 1,362 1,383 1,477 1,520 1,575 1,516
Customer Deposits		 - 223 - 223 225 227 228 228 228 233 236
Dividends Payable		 223 223 223 0.00 235 235 245 0.00 245 245 257
Current Deferred & Payable Income Tax Liabilities		 643 668 701 604 657 700 823 726 729 727 715
Current Employee Benefit Liabilities		 255 272 222 257 252 304 199 197 156 205 257
Other Current Liabilities		 639 364 229 230 290 241 227 324 221 216 290
Other Current Nonoperating Liabilities		 255 254 263 283 303 292 305 284 272 269 280
Total Noncurrent Liabilities		 30,120 31,507 32,048 31,945 31,730 32,465 31,413 30,937 31,591 33,327 31,795
Long-Term Debt		 20,905 21,203 22,124 22,656 22,882 22,885 21,652 20,831 21,603 22,496 21,223
Asset Retirement Reserve & Litigation Obligation		 1,982 1,847 1,723 1,519 1,316 1,214 964 956 916 995 998
Noncurrent Deferred & Payable Income Tax Liabilities		 3,428 4,202 4,263 4,392 4,449 4,530 5,288 5,389 5,492 5,613 5,740
Noncurrent Employee Benefit Liabilities		 2,496 2,335 2,339 1,516 1,512 1,663 1,663 1,655 1,651 1,698 1,698
Other Noncurrent Operating Liabilities		 1,309 1,920 1,599 1,862 1,571 2,173 1,846 2,106 1,929 2,525 2,136
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 11,238 10,643 10,731 10,971 10,945 10,916 13,613 13,728 13,692 13,720 13,862
Total Preferred & Common Equity		 10,774 10,166 10,253 10,510 10,474 10,437 12,397 12,474 12,427 12,455 12,567
Total Common Equity		 10,774 10,166 10,253 10,510 10,474 10,437 12,397 12,474 12,427 12,455 12,567
Common Stock		 11,583 11,379 11,175 11,197 10,762 10,551 12,414 12,443 12,414 12,426 12,435
Retained Earnings		 -796 -1,199 -907 -672 -272 -97 0.00 45 27 43 146
Accumulated Other Comprehensive Income / (Loss)		 -13 -14 -15 -15 -16 -17 -17 -14 -14 -14 -14
Noncontrolling Interest		 464 477 478 461 471 479 1,216 1,254 1,265 1,265 1,295

Annual Metrics And Ratios for FirstEnergy

This table displays calculated financial ratios and metrics derived from FirstEnergy's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics		 - - - - - - - - - -
Revenue Growth		 -0.15% -28.79% 2.13% 3.05% -2.01% -2.22% 3.17% 11.92% 3.30% 4.68%
EBITDA Growth		 40.78% 3.21% 2.55% -7.05% -18.41% 8.55% 28.49% -12.78% -2.21% 13.71%
EBIT Growth		 81.73% 1.14% 19.16% 1.38% -22.14% 15.20% 22.65% -7.59% -1.88% 8.08%
NOPAT Growth		 12.15% -29.23% -146.87% 443.68% 20.12% -5.45% -28.58% -57.52% 217.96% -3.94%
Net Income Growth		 93.31% -1,168.69% 72.09% 178.19% -32.34% 18.31% 18.91% -65.78% 167.88% -4.17%
EPS Growth		 92.96% -1,157.66% 73.22% 151.29% -15.58% 18.45% 18.09% -69.79% 170.42% -11.46%
Operating Cash Flow Growth		 27.53% -2.23% 12.56% -62.97% 74.96% -42.32% 97.54% -4.55% -48.30% 108.44%
Free Cash Flow Firm Growth		 348.51% 723.73% -47.63% -88.54% 103.16% -194.14% 133.07% -289.98% -245.70% 90.64%
Invested Capital Growth		 1.92% -16.87% -14.26% 5.20% 4.62% 10.02% 3.73% 3.49% 11.16% 5.46%
Revenue Q/Q Growth		 0.39% -27.35% 38.29% 1.54% -0.33% -1.24% 1.12% 4.33% -0.24% 0.22%
EBITDA Q/Q Growth		 0.37% 39.32% -21.54% -3.98% -18.37% 41.02% 7.47% -7.43% 0.55% 3.38%
EBIT Q/Q Growth		 12.27% 117.37% -30.09% -5.72% -19.83% 51.29% 10.48% -5.03% -3.80% 5.43%
NOPAT Q/Q Growth		 23.91% 67.02% -120.67% 676.25% 6.27% -12.26% -8.17% -58.76% 124.58% 3.86%
Net Income Q/Q Growth		 16.06% -917.63% 65.66% 204.58% -21.45% 48.62% 16.85% -64.91% 96.33% 10.17%
EPS Q/Q Growth		 16.10% -913.29% 67.26% 152.09% -19.23% 48.51% 16.34% -67.43% 110.99% 8.97%
Operating Cash Flow Q/Q Growth		 5.07% -9.42% 7.18% -12.09% -4.71% -9.99% 5.04% 5.46% 8.78% 3.07%
Free Cash Flow Firm Q/Q Growth		 56.88% 417.16% -56.36% -80.51% 84.65% -28.64% -76.67% -4.01% 24.44% -234.08%
Invested Capital Q/Q Growth		 -0.11% -15.24% -12.10% 1.19% 0.14% -0.18% 2.26% -0.41% 0.98% 1.88%
Profitability Metrics		 - - - - - - - - - -
Gross Margin		 58.22% 63.73% 95.45% 95.22% 95.50% 71.55% 69.05% 63.14% 63.90% 67.52%
EBITDA Margin		 25.32% 36.69% 36.84% 33.23% 27.67% 30.71% 38.25% 29.81% 28.22% 30.66%
Operating Margin		 15.25% 19.20% 22.22% 22.22% 22.75% 20.04% 15.50% 15.33% 17.61% 17.63%
EBIT Margin		 12.84% 18.24% 21.28% 20.94% 16.64% 19.60% 23.30% 19.24% 18.28% 18.87%
Profit (Net Income) Margin		 3.85% -57.73% -15.78% 11.97% 8.26% 10.00% 11.53% 3.52% 9.14% 8.37%
Tax Burden Percent		 64.73% -573.01% -120.90% 89.15% 81.65% 95.57% 82.30% 30.51% 80.33% 74.93%
Interest Burden Percent		 46.27% 55.23% 61.31% 64.12% 60.84% 53.38% 60.10% 60.03% 62.24% 59.17%
Effective Tax Rate		 35.27% 48.89% 120.27% 32.41% 19.07% 11.16% 20.53% 69.49% 18.24% 25.07%
Return on Invested Capital (ROIC)		 4.34% 3.33% -1.85% 6.71% 7.68% 6.76% 4.53% 1.86% 5.49% 4.88%
ROIC Less NNEP Spread (ROIC-NNEP)		 0.18% -29.17% -7.57% 4.98% 1.96% 2.81% 4.13% 1.19% 2.54% 2.18%
Return on Net Nonoperating Assets (RNNOA)		 0.31% -69.52% -32.07% 18.40% 5.55% 8.42% 11.60% 2.69% 5.42% 4.27%
Return on Equity (ROE)		 4.65% -66.20% -33.92% 25.10% 13.23% 15.18% 16.13% 4.55% 10.91% 9.15%
Cash Return on Invested Capital (CROIC)		 2.44% 21.75% 13.51% 1.63% 3.17% -2.78% 0.86% -1.58% -5.08% -0.44%
Operating Return on Assets (OROA)		 3.72% 4.10% 5.45% 5.73% 4.46% 4.88% 5.77% 5.24% 4.96% 5.04%
Return on Assets (ROA)		 1.11% -12.97% -4.04% 3.28% 2.21% 2.49% 2.85% 0.96% 2.48% 2.24%
Return on Common Equity (ROCE)		 4.65% -66.19% -33.92% 24.94% 13.16% 15.18% 16.13% 4.43% 10.43% 8.50%
Return on Equity Simple (ROE_SIMPLE)		 4.65% -98.97% -43.92% 19.78% 13.08% 14.91% 14.79% 4.32% 11.27% 9.05%
Net Operating Profit after Tax (NOPAT)		 1,484 1,050 -492 1,691 2,031 1,921 1,372 583 1,853 1,780
NOPAT Margin		 9.87% 9.81% -4.50% 15.02% 18.41% 17.80% 12.32% 4.68% 14.40% 13.21%
Net Nonoperating Expense Percent (NNEP)		 4.17% 32.50% 5.72% 1.73% 5.72% 3.95% 0.40% 0.66% 2.95% 2.70%
Return On Investment Capital (ROIC_SIMPLE)		 - - - - - - - 1.80% 5.17% 4.72%
Cost of Revenue to Revenue		 41.78% 36.27% 4.55% 4.78% 4.50% 28.45% 30.95% 36.86% 36.10% 32.48%
SG&A Expenses to Revenue		 24.89% 24.10% 52.42% 55.43% 53.28% 30.50% 28.71% 30.64% 27.93% 30.87%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 42.97% 44.53% 73.23% 73.00% 72.75% 51.51% 53.55% 47.80% 46.29% 49.89%
Earnings before Interest and Taxes (EBIT)		 1,930 1,952 2,326 2,358 1,836 2,115 2,594 2,397 2,352 2,542
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 3,804 3,926 4,026 3,742 3,053 3,314 4,258 3,714 3,632 4,130
Valuation Ratios		 - - - - - - - - - -
Price to Book Value (P/BV)		 0.75 1.53 2.63 2.25 3.08 1.96 2.33 2.14 1.91 1.82
Price to Tangible Book Value (P/TBV)		 1.55 15.31 0.00 13.50 15.85 8.78 6.62 4.79 4.14 3.32
Price to Revenue (P/Rev)		 0.62 0.89 0.95 1.35 1.95 1.32 1.82 1.75 1.55 1.68
Price to Earnings (P/E)		 16.09 0.00 0.00 15.48 23.69 13.18 15.77 53.71 18.10 23.19
Dividend Yield		 6.55% 6.43% 6.20% 4.85% 3.82% 5.95% 4.20% 4.09% 4.55% 4.28%
Earnings Yield		 6.22% 0.00% 0.00% 6.46% 4.22% 7.59% 6.34% 1.86% 5.53% 4.31%
Enterprise Value to Invested Capital (EV/IC)		 0.91 1.12 1.10 1.32 1.50 1.22 1.36 1.35 1.25 1.26
Enterprise Value to Revenue (EV/Rev)		 2.09 2.99 2.48 3.03 3.68 3.36 3.77 3.46 3.46 3.50
Enterprise Value to EBITDA (EV/EBITDA)		 8.24 8.14 6.73 9.11 13.32 10.95 9.85 11.61 12.25 11.42
Enterprise Value to EBIT (EV/EBIT)		 16.25 16.37 11.65 14.45 22.14 17.16 16.16 17.98 18.92 18.55
Enterprise Value to NOPAT (EV/NOPAT)		 21.14 30.44 0.00 20.15 20.01 18.89 30.56 73.98 24.01 26.50
Enterprise Value to Operating Cash Flow (EV/OCF)		 9.06 9.45 7.12 24.17 16.48 25.50 14.91 16.07 32.08 16.31
Enterprise Value to Free Cash Flow (EV/FCFF)		 37.62 4.66 7.54 82.67 48.55 0.00 160.79 0.00 0.00 0.00
Leverage & Solvency		 - - - - - - - - - -
Debt to Equity		 1.83 3.73 4.98 2.86 3.01 3.38 2.75 2.03 2.28 1.75
Long-Term Debt to Equity		 1.60 3.04 4.76 2.61 2.81 3.06 2.56 1.99 2.10 1.64
Financial Leverage		 1.75 2.38 4.24 3.70 2.84 3.00 2.81 2.25 2.13 1.96
Leverage Ratio		 4.18 5.10 8.40 7.67 5.97 6.11 5.65 4.74 4.40 4.09
Compound Leverage Factor		 1.93 2.82 5.15 4.92 3.63 3.26 3.40 2.84 2.74 2.42
Debt to Total Capital		 64.70% 78.88% 83.28% 74.11% 75.07% 77.18% 73.33% 67.05% 69.53% 63.65%
Short-Term Debt to Total Capital		 8.17% 14.75% 3.66% 6.66% 4.93% 7.40% 4.94% 1.40% 5.65% 4.05%
Long-Term Debt to Total Capital		 56.53% 64.13% 79.62% 67.45% 70.13% 69.78% 68.39% 65.65% 63.88% 59.60%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.27% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1.48% 1.34% 3.35%
Common Equity to Total Capital		 35.30% 21.12% 16.72% 25.62% 24.93% 22.82% 26.67% 31.48% 29.13% 33.00%
Debt to EBITDA		 5.98 5.94 4.85 5.21 6.88 7.39 5.60 5.83 6.86 5.82
Net Debt to EBITDA		 5.80 5.71 4.17 5.03 6.27 6.66 5.09 5.61 6.63 5.62
Long-Term Debt to EBITDA		 5.23 4.83 4.64 4.74 6.43 6.68 5.23 5.71 6.30 5.45
Debt to NOPAT		 15.34 22.20 -39.72 11.53 10.34 12.74 17.39 37.16 13.45 13.50
Net Debt to NOPAT		 14.87 21.36 -34.09 11.13 9.42 11.49 15.81 35.74 12.99 13.05
Long-Term Debt to NOPAT		 13.41 18.05 -37.98 10.50 9.66 11.52 16.22 36.39 12.35 12.64
Altman Z-Score		 0.55 0.29 0.37 0.51 0.57 0.50 0.68 0.73 0.67 0.73
Noncontrolling Interest Sharing Ratio		 0.01% 0.01% 0.00% 0.66% 0.51% 0.00% 0.00% 2.47% 4.43% 7.08%
Liquidity Ratios		 - - - - - - - - - -
Current Ratio		 0.54 0.41 0.76 0.52 0.50 0.74 0.73 0.61 0.48 0.56
Quick Ratio		 0.31 0.25 0.50 0.40 0.40 0.63 0.62 0.44 0.32 0.39
Cash Flow Metrics		 - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 834 6,866 3,596 412 837 -788 261 -495 -1,712 -160
Operating Cash Flow to CapEx		 128.91% 119.96% 173.17% 62.67% 92.57% 53.56% 120.54% 94.21% 41.33% 71.74%
Free Cash Flow to Firm to Interest Expense		 0.82 7.48 3.77 0.39 0.87 -0.80 0.24 -0.44 -1.61 -0.15
Operating Cash Flow to Interest Expense		 3.41 3.69 4.00 1.34 2.56 1.44 2.64 2.38 1.30 2.64
Operating Cash Flow Less CapEx to Interest Expense		 0.76 0.61 1.69 -0.80 -0.21 -1.25 0.45 -0.15 -1.85 -1.04
Efficiency Ratios		 - - - - - - - - - -
Asset Turnover		 0.29 0.22 0.26 0.27 0.27 0.25 0.25 0.27 0.27 0.27
Accounts Receivable Turnover		 8.91 6.67 7.13 7.65 7.85 7.82 8.19 8.74 8.16 7.89
Inventory Turnover		 7.84 5.75 1.24 2.20 1.86 10.27 11.94 13.49 9.96 8.25
Fixed Asset Turnover		 0.41 0.32 0.38 0.39 0.36 0.33 0.33 0.35 0.34 0.34
Accounts Payable Turnover		 5.33 3.66 0.53 0.60 0.53 3.52 3.89 3.76 3.24 2.98
Days Sales Outstanding (DSO)		 40.98 54.75 51.22 47.70 46.52 46.70 44.56 41.75 44.74 46.29
Days Inventory Outstanding (DIO)		 46.57 63.44 293.76 165.54 195.72 35.55 30.57 27.06 36.65 44.25
Days Payable Outstanding (DPO)		 68.43 99.60 686.67 607.88 691.44 103.73 93.77 97.19 112.54 122.49
Cash Conversion Cycle (CCC)		 19.12 18.59 -341.69 -394.65 -449.20 -21.49 -18.64 -28.38 -31.15 -31.95
Capital & Investment Metrics		 - - - - - - - - - -
Invested Capital		 34,479 28,663 24,575 25,854 27,048 29,757 30,868 31,946 35,511 37,451
Invested Capital Turnover		 0.44 0.34 0.41 0.45 0.42 0.38 0.37 0.40 0.38 0.37
Increase / (Decrease) in Invested Capital		 650 -5,816 -4,088 1,279 1,194 2,709 1,111 1,078 3,565 1,940
Enterprise Value (EV)		 31,357 31,963 27,105 34,076 40,652 36,291 41,921 43,108 44,491 47,165
Market Capitalization		 9,299 9,541 10,329 15,183 21,514 14,220 20,233 21,805 19,944 22,683
Book Value per Share		 $29.36 $14.66 $8.82 $13.18 $12.91 $13.34 $15.93 $17.78 $18.19 $21.61
Tangible Book Value per Share		 $14.19 $1.46 ($3.81) $2.20 $2.51 $2.98 $5.62 $7.95 $8.40 $11.86
Total Capital		 35,186 29,550 23,470 26,318 27,973 31,714 32,529 32,297 35,826 37,743
Total Debt		 22,764 23,309 19,545 19,504 20,998 24,477 23,854 21,654 24,910 24,023
Total Long-Term Debt		 19,890 18,949 18,687 17,751 19,618 22,131 22,248 21,203 22,885 22,496
Net Debt		 22,057 22,422 16,776 18,822 19,138 22,071 21,688 20,826 24,068 23,217
Capital Expenditures (CapEx)		 2,684 2,820 2,199 2,250 2,665 2,657 2,332 2,848 3,356 4,030
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 111 -191 -784 -918 -1,717 -745 -1,084 -1,298 -972 -848
Debt-free Net Working Capital (DFNWC)		 312 184 -145 -489 -1,038 1,056 427 -1,092 -793 -694
Net Working Capital (NWC)		 -2,562 -4,176 -1,003 -2,242 -2,418 -1,290 -1,179 -1,543 -2,818 -2,221
Net Nonoperating Expense (NNE)		 906 7,227 1,232 343 1,119 842 89 144 677 653
Net Nonoperating Obligations (NNO)		 22,057 22,422 20,650 19,040 20,073 22,520 22,193 21,303 24,595 23,731
Total Depreciation and Amortization (D&A)		 1,874 1,974 1,700 1,384 1,217 1,199 1,664 1,317 1,280 1,588
Debt-free, Cash-free Net Working Capital to Revenue		 0.74% -1.79% -7.17% -8.15% -15.56% -6.90% -9.74% -10.42% -7.55% -6.29%
Debt-free Net Working Capital to Revenue		 2.08% 1.72% -1.33% -4.34% -9.41% 9.79% 3.84% -8.76% -6.16% -5.15%
Net Working Capital to Revenue		 -17.05% -39.03% -9.18% -19.91% -21.91% -11.96% -10.59% -12.38% -21.90% -16.49%
Earnings Adjustments		 - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.00 ($14.49) $0.00 $0.00 $0.00 $1.99 $2.35 $0.71 $1.92 $1.70
Adjusted Weighted Average Basic Shares Outstanding		 0.00 426M 0.00 0.00 0.00 542M 545M 571M 573M 575M
Adjusted Diluted Earnings per Share		 $0.00 ($14.49) $0.00 $0.00 $0.00 $1.99 $2.35 $0.71 $1.92 $1.70
Adjusted Weighted Average Diluted Shares Outstanding		 0.00 426M 0.00 0.00 0.00 543M 546M 572M 574M 577M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 0.00 442.48M 0.00 0.00 0.00 543.22M 570.34M 572.25M 574.44M 576.70M
Normalized Net Operating Profit after Tax (NOPAT)		 1,511 1,072 1,700 1,691 2,031 1,921 1,468 1,337 1,853 1,780
Normalized NOPAT Margin		 10.05% 10.02% 15.55% 15.02% 18.41% 17.80% 13.19% 10.73% 14.40% 13.21%
Pre Tax Income Margin		 5.94% 10.07% 13.05% 13.43% 10.12% 10.46% 14.00% 11.55% 11.38% 11.16%
Debt Service Ratios		 - - - - - - - - - -
EBIT to Interest Expense		 1.90 2.13 2.44 2.24 1.91 2.14 2.43 2.13 2.21 2.32
NOPAT to Interest Expense		 1.46 1.14 -0.52 1.61 2.11 1.94 1.29 0.52 1.74 1.62
EBIT Less CapEx to Interest Expense		 -0.74 -0.95 0.13 0.10 -0.86 -0.55 0.25 -0.40 -0.94 -1.36
NOPAT Less CapEx to Interest Expense		 -1.18 -1.93 -2.82 -0.53 -0.66 -0.75 -0.90 -2.01 -1.41 -2.05
Payout Ratios		 - - - - - - - - - -
Dividend Payout Ratio		 105.02% -9.89% -37.07% 57.27% 89.91% 78.31% 66.17% 207.74% 83.16% 93.70%
Augmented Payout Ratio		 105.02% -9.89% -37.07% 57.27% 89.91% 78.31% 66.17% 207.74% 83.16% 93.70%

Quarterly Metrics And Ratios for FirstEnergy

This table displays calculated financial ratios and metrics derived from FirstEnergy's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025
Period end date 9/30/2022 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025
Growth Metrics		 - - - - - - - - - - -
Revenue Growth		 11.24% 19.44% 8.10% 6.67% 0.35% -0.98% 1.73% 9.12% 6.94% 0.95% 14.54%
EBITDA Growth		 -16.54% -25.73% -13.82% 8.67% -3.94% 2.33% 6.76% 1.68% 31.10% 15.34% 28.54%
EBIT Growth		 -19.69% -17.81% -10.26% 7.56% 12.01% -15.87% 11.95% -17.32% 13.04% 26.57% 20.43%
NOPAT Growth		 -25.71% -302.10% -1.59% 4.60% 61.51% 200.88% -4.81% -31.72% -3.19% 16.77% 42.21%
Net Income Growth		 -25.70% -190.16% 7.64% 32.29% 22.09% 149.87% -13.87% -61.42% 10.95% 54.17% 55.06%
EPS Growth		 -31.76% -190.91% 2.00% 24.24% 18.97% 144.29% -13.73% -80.49% 5.80% 45.16% 40.91%
Operating Cash Flow Growth		 -26.82% 19.66% -131.55% -110.88% 15.88% 13.24% 64.29% 1,200.99% 20.72% 8.98% 1,692.50%
Free Cash Flow Firm Growth		 -1,137.18% -63.14% -7.27% -126.58% -64.18% -112.55% -195.00% -0.17% 59.89% 53.69% 80.02%
Invested Capital Growth		 6.26% 3.49% 5.20% 9.18% 9.64% 11.16% 11.99% 8.08% 4.53% 5.46% 3.48%
Revenue Q/Q Growth		 23.31% -8.58% 1.70% -6.96% 16.00% -9.78% 4.48% -0.21% 13.69% -14.83% 18.55%
EBITDA Q/Q Growth		 9.92% -10.79% 1.51% 9.16% -2.83% -4.97% 5.91% 3.97% 25.28% -16.39% 18.03%
EBIT Q/Q Growth		 13.65% -4.87% 0.00% -0.51% 18.35% -28.55% 33.06% -26.52% 61.83% -20.00% 26.60%
NOPAT Q/Q Growth		 8.65% -205.04% 205.08% -12.77% 67.77% -34.39% -0.86% -37.43% 137.88% -20.86% 20.74%
Net Income Q/Q Growth		 79.17% -211.92% 180.52% -18.06% 65.35% -54.29% 39.06% -63.30% 375.51% -36.48% 39.86%
EPS Q/Q Growth		 75.76% -220.69% 172.86% -19.61% 68.29% -55.07% 41.94% -81.82% 812.50% -38.36% 37.78%
Operating Cash Flow Q/Q Growth		 -40.30% 52.71% -113.24% 9.82% 735.64% 49.22% -104.18% 2,880.00% -30.31% 34.71% -38.98%
Free Cash Flow Firm Q/Q Growth		 -34.97% 1.18% 18.62% -108.74% 2.20% -27.94% -12.95% 29.12% 60.84% -47.75% 51.28%
Invested Capital Q/Q Growth		 1.78% -0.41% 3.63% 3.94% 2.20% 0.98% 4.40% 0.31% -1.15% 1.88% 2.44%
Profitability Metrics		 - - - - - - - - - - -
Gross Margin		 62.07% 60.09% 61.10% 65.60% 62.12% 67.13% 65.29% 69.36% 67.15% 68.36% 67.14%
EBITDA Margin		 27.74% 27.07% 27.02% 31.70% 26.56% 27.97% 28.35% 29.54% 32.56% 31.96% 31.82%
Operating Margin		 14.53% 12.56% 17.05% 16.00% 19.10% 18.05% 18.62% 12.90% 19.50% 19.30% 20.03%
EBIT Margin		 17.73% 18.45% 18.14% 19.39% 19.79% 15.67% 19.96% 14.70% 20.92% 19.65% 20.98%
Profit (Net Income) Margin		 9.90% -12.12% 9.59% 8.45% 12.04% 6.10% 8.12% 2.99% 12.50% 9.32% 11.00%
Tax Burden Percent		 76.61% -101.85% 77.50% 77.44% 89.36% 72.18% 66.42% 60.12% 83.21% 78.10% 76.67%
Interest Burden Percent		 72.89% 64.51% 68.26% 56.26% 68.12% 53.96% 61.28% 33.82% 71.79% 60.74% 68.35%
Effective Tax Rate		 23.39% 201.85% 22.50% 22.56% 6.17% 27.82% 33.58% 39.88% 16.79% 21.90% 23.33%
Return on Invested Capital (ROIC)		 4.27% -5.07% 5.20% 4.85% 6.88% 4.97% 4.56% 2.86% 6.06% 5.57% 5.68%
ROIC Less NNEP Spread (ROIC-NNEP)		 4.07% -4.98% 4.68% 4.30% 5.97% 4.02% 3.95% 2.19% 5.48% 4.81% 4.99%
Return on Net Nonoperating Assets (RNNOA)		 9.48% -11.20% 10.83% 8.43% 12.12% 8.56% 7.43% 4.16% 10.51% 9.44% 8.72%
Return on Equity (ROE)		 13.75% -16.28% 16.03% 13.27% 19.00% 13.54% 11.99% 7.02% 16.57% 15.00% 14.40%
Cash Return on Invested Capital (CROIC)		 -1.53% -1.58% -3.21% -6.80% -6.74% -5.08% -6.09% -2.90% 0.33% -0.44% 1.76%
Operating Return on Assets (OROA)		 4.77% 5.02% 5.06% 5.42% 5.53% 4.25% 5.28% 3.96% 5.72% 5.25% 5.63%
Return on Assets (ROA)		 2.67% -3.30% 2.68% 2.36% 3.37% 1.66% 2.15% 0.80% 3.42% 2.49% 2.95%
Return on Common Equity (ROCE)		 13.41% -15.88% 15.63% 12.72% 18.20% 12.94% 11.15% 6.53% 15.41% 13.94% 13.08%
Return on Equity Simple (ROE_SIMPLE)		 11.61% 0.00% 4.50% 4.98% 5.72% 0.00% 9.14% 7.83% 8.23% 0.00% 10.14%
Net Operating Profit after Tax (NOPAT)		 387 -406 427 372 625 410 406 254 605 479 578
NOPAT Margin		 11.13% -12.79% 13.22% 12.39% 17.92% 13.03% 12.37% 7.75% 16.22% 15.07% 15.35%
Net Nonoperating Expense Percent (NNEP)		 0.20% -0.10% 0.52% 0.54% 0.91% 0.95% 0.61% 0.67% 0.59% 0.76% 0.68%
Return On Investment Capital (ROIC_SIMPLE)		 - -1.26% - - - 1.14% - - - 1.27% 1.50%
Cost of Revenue to Revenue		 37.93% 39.91% 38.90% 34.40% 37.88% 32.87% 34.71% 30.64% 32.85% 31.64% 32.86%
SG&A Expenses to Revenue		 31.97% 31.16% 26.18% 29.44% 27.73% 28.48% 30.61% 35.67% 29.47% 27.83% 27.46%
R&D to Revenue		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue		 47.54% 47.53% 44.04% 49.60% 43.02% 49.08% 46.67% 56.46% 47.65% 49.06% 47.12%
Earnings before Interest and Taxes (EBIT)		 616 586 586 583 690 493 656 482 780 624 790
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 964 860 873 953 926 880 932 969 1,214 1,015 1,198
Valuation Ratios		 - - - - - - - - - - -
Price to Book Value (P/BV)		 1.80 2.14 2.10 2.01 1.79 1.91 1.75 1.75 2.06 1.82 1.85
Price to Tangible Book Value (P/TBV)		 3.77 4.79 4.64 4.31 3.86 4.14 3.20 3.18 3.75 3.32 3.35
Price to Revenue (P/Rev)		 1.63 1.75 1.69 1.64 1.45 1.55 1.68 1.65 1.90 1.68 1.67
Price to Earnings (P/E)		 15.72 53.71 52.43 46.07 35.80 18.10 20.41 24.97 28.63 23.19 21.48
Dividend Yield		 4.59% 4.09% 4.15% 4.24% 4.77% 4.55% 4.23% 4.32% 3.77% 4.28% 4.21%
Earnings Yield		 6.36% 1.86% 1.91% 2.17% 2.79% 5.53% 4.90% 4.00% 3.49% 4.31% 4.65%
Enterprise Value to Invested Capital (EV/IC)		 1.26 1.35 1.33 1.30 1.22 1.25 1.24 1.24 1.34 1.26 1.27
Enterprise Value to Revenue (EV/Rev)		 3.37 3.46 3.45 3.47 3.33 3.46 3.55 3.50 3.67 3.50 3.48
Enterprise Value to EBITDA (EV/EBITDA)		 10.03 11.61 12.27 12.25 11.88 12.25 12.42 12.47 12.36 11.42 11.05
Enterprise Value to EBIT (EV/EBIT)		 15.95 17.98 18.83 18.86 17.55 18.92 18.92 19.92 20.47 18.55 18.15
Enterprise Value to NOPAT (EV/NOPAT)		 28.49 73.98 73.44 68.67 52.02 24.01 25.02 26.56 28.80 26.50 24.87
Enterprise Value to Operating Cash Flow (EV/OCF)		 15.82 16.07 19.79 37.67 33.66 32.08 31.41 17.30 17.60 16.31 13.61
Enterprise Value to Free Cash Flow (EV/FCFF)		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 412.77 0.00 73.27
Leverage & Solvency		 - - - - - - - - - - -
Debt to Equity		 1.89 2.03 2.12 2.19 2.23 2.28 1.80 1.74 1.73 1.75 1.79
Long-Term Debt to Equity		 1.86 1.99 2.06 2.07 2.09 2.10 1.59 1.52 1.58 1.64 1.53
Financial Leverage		 2.33 2.25 2.31 1.96 2.03 2.13 1.88 1.90 1.92 1.96 1.75
Leverage Ratio		 4.74 4.74 4.67 4.14 4.16 4.40 4.02 3.97 3.99 4.09 3.79
Compound Leverage Factor		 3.45 3.06 3.19 2.33 2.83 2.37 2.46 1.34 2.86 2.49 2.59
Debt to Total Capital		 65.42% 67.05% 67.93% 68.64% 69.08% 69.53% 64.30% 63.57% 63.39% 63.65% 64.13%
Short-Term Debt to Total Capital		 1.09% 1.40% 1.80% 3.87% 4.44% 5.65% 7.51% 8.28% 5.62% 4.05% 9.22%
Long-Term Debt to Total Capital		 64.33% 65.65% 66.13% 64.77% 64.64% 63.88% 56.79% 55.29% 57.77% 59.60% 54.91%
Preferred Equity to Total Capital		 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital		 1.43% 1.48% 1.43% 1.32% 1.33% 1.34% 3.19% 3.33% 3.38% 3.35% 3.35%
Common Equity to Total Capital		 33.15% 31.48% 30.65% 30.05% 29.59% 29.13% 32.51% 33.11% 33.23% 33.00% 32.52%
Debt to EBITDA		 5.30 5.83 6.36 6.58 6.77 6.86 6.64 6.46 5.93 5.82 5.64
Net Debt to EBITDA		 5.07 5.61 6.12 6.34 6.56 6.63 6.21 6.25 5.65 5.62 5.45
Long-Term Debt to EBITDA		 5.21 5.71 6.19 6.21 6.34 6.30 5.87 5.62 5.41 5.45 4.83
Debt to NOPAT		 15.05 37.16 38.05 36.87 29.64 13.45 13.38 13.76 13.83 13.50 12.69
Net Debt to NOPAT		 14.41 35.74 36.65 35.56 28.71 12.99 12.51 13.32 13.16 13.05 12.27
Long-Term Debt to NOPAT		 14.80 36.39 37.04 34.79 27.74 12.35 11.82 11.97 12.61 12.64 10.87
Altman Z-Score		 0.60 0.60 0.62 0.60 0.56 0.54 0.59 0.57 0.67 0.60 0.58
Noncontrolling Interest Sharing Ratio		 2.48% 2.47% 2.45% 4.11% 4.21% 4.43% 6.96% 6.94% 7.05% 7.08% 9.14%
Liquidity Ratios		 - - - - - - - - - - -
Current Ratio		 0.66 0.61 0.68 0.60 0.53 0.48 0.65 0.51 0.56 0.56 0.42
Quick Ratio		 0.49 0.44 0.46 0.39 0.35 0.32 0.48 0.36 0.41 0.39 0.28
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -1,502 -1,484 -1,208 -2,522 -2,466 -3,155 -3,564 -2,526 -989 -1,461 -712
Operating Cash Flow to CapEx		 83.18% 84.94% -17.26% -13.13% 75.71% 87.89% -5.06% 118.05% 77.19% 80.68% 63.38%
Free Cash Flow to Firm to Interest Expense		 -6.71 -6.13 -4.99 -8.69 -9.38 -11.77 -12.96 -7.41 -4.10 -6.11 -2.85
Operating Cash Flow to Interest Expense		 2.47 3.50 -0.46 -0.35 2.44 3.57 -0.15 3.26 3.22 4.37 2.55
Operating Cash Flow Less CapEx to Interest Expense		 -0.50 -0.62 -3.14 -3.00 -0.78 -0.49 -3.02 0.50 -0.95 -1.05 -1.47
Efficiency Ratios		 - - - - - - - - - - -
Asset Turnover		 0.27 0.27 0.28 0.28 0.28 0.27 0.26 0.27 0.27 0.27 0.27
Accounts Receivable Turnover		 8.50 8.74 8.80 9.08 8.55 8.16 8.12 8.10 8.02 7.89 7.84
Inventory Turnover		 13.87 13.49 13.25 12.95 11.59 9.96 9.11 9.14 8.66 8.25 8.09
Fixed Asset Turnover		 0.34 0.35 0.35 0.36 0.35 0.34 0.34 0.34 0.35 0.34 0.35
Accounts Payable Turnover		 4.20 3.76 4.15 4.09 4.09 3.24 3.46 3.36 3.17 2.98 3.09
Days Sales Outstanding (DSO)		 42.94 41.75 41.50 40.18 42.71 44.74 44.97 45.09 45.54 46.29 46.53
Days Inventory Outstanding (DIO)		 26.32 27.06 27.55 28.18 31.49 36.65 40.09 39.94 42.13 44.25 45.09
Days Payable Outstanding (DPO)		 86.91 97.19 87.87 89.14 89.27 112.54 105.59 108.54 115.26 122.49 118.31
Cash Conversion Cycle (CCC)		 -17.64 -28.38 -18.82 -20.77 -15.07 -31.15 -20.54 -23.52 -27.59 -31.95 -26.68
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 32,076 31,946 33,105 34,410 35,167 35,511 37,075 37,190 36,761 37,451 38,365
Invested Capital Turnover		 0.38 0.40 0.39 0.39 0.38 0.38 0.37 0.37 0.37 0.37 0.37
Increase / (Decrease) in Invested Capital		 1,889 1,078 1,635 2,894 3,091 3,565 3,970 2,780 1,594 1,940 1,290
Enterprise Value (EV)		 40,254 43,108 43,864 44,715 42,916 44,491 45,828 46,235 49,359 47,165 48,571
Market Capitalization		 19,430 21,805 21,498 21,098 18,761 19,944 21,700 21,803 25,542 22,683 23,310
Book Value per Share		 $18.86 $17.78 $17.92 $18.35 $18.27 $18.19 $21.60 $21.67 $21.58 $21.61 $21.79
Tangible Book Value per Share		 $9.02 $7.95 $8.10 $8.54 $8.47 $8.40 $11.81 $11.91 $11.82 $11.86 $12.05
Total Capital		 32,496 32,297 33,457 34,979 35,399 35,826 38,128 37,679 37,397 37,743 38,648
Total Debt		 21,258 21,654 22,726 24,008 24,454 24,910 24,515 23,951 23,705 24,023 24,786
Total Long-Term Debt		 20,905 21,203 22,124 22,656 22,882 22,885 21,652 20,831 21,603 22,496 21,223
Net Debt		 20,360 20,826 21,888 23,156 23,684 24,068 22,912 23,178 22,552 23,217 23,966
Capital Expenditures (CapEx)		 666 996 649 769 848 1,090 790 942 1,004 1,294 1,005
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -1,105 -1,298 -797 -526 -848 -972 -262 -81 -768 -848 -755
Debt-free Net Working Capital (DFNWC)		 -828 -1,092 -591 -312 -704 -793 653 22 -303 -694 -592
Net Working Capital (NWC)		 -1,181 -1,543 -1,193 -1,664 -2,276 -2,818 -2,210 -3,098 -2,405 -2,221 -4,155
Net Nonoperating Expense (NNE)		 43 -21 117 118 205 218 139 156 139 183 164
Net Nonoperating Obligations (NNO)		 20,838 21,303 22,374 23,439 24,222 24,595 23,462 23,462 23,069 23,731 24,503
Total Depreciation and Amortization (D&A)		 348 274 287 370 236 387 276 487 434 391 408
Debt-free, Cash-free Net Working Capital to Revenue		 -9.25% -10.42% -6.28% -4.08% -6.57% -7.55% -2.03% -0.61% -5.71% -6.29% -5.41%
Debt-free Net Working Capital to Revenue		 -6.93% -8.76% -4.65% -2.42% -5.46% -6.16% 5.05% 0.17% -2.25% -5.15% -4.24%
Net Working Capital to Revenue		 -9.89% -12.38% -9.39% -12.91% -17.64% -21.90% -17.10% -23.47% -17.89% -16.49% -29.78%
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 $0.58 ($0.71) $0.51 $0.41 $0.70 $0.30 $0.44 $0.08 $0.73 $0.45 $0.62
Adjusted Weighted Average Basic Shares Outstanding		 571M 571M 572M 573M 573M 573M 574M 575M 576M 575M 577M
Adjusted Diluted Earnings per Share		 $0.58 ($0.70) $0.51 $0.41 $0.69 $0.31 $0.44 $0.08 $0.73 $0.45 $0.62
Adjusted Weighted Average Diluted Shares Outstanding		 572M 572M 573M 574M 574M 574M 576M 576M 577M 577M 578M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 571.75M 572.25M 572.84M 573.36M 573.81M 574.44M 575.52M 575.92M 576.32M 576.70M 590.78M
Normalized Net Operating Profit after Tax (NOPAT)		 387 279 427 372 625 410 406 254 605 479 578
Normalized NOPAT Margin		 11.13% 8.79% 13.22% 12.39% 17.92% 13.03% 12.37% 7.75% 16.22% 15.07% 15.35%
Pre Tax Income Margin		 12.92% 11.90% 12.38% 10.91% 13.48% 8.46% 12.23% 4.97% 15.02% 11.93% 14.34%
Debt Service Ratios		 - - - - - - - - - - -
EBIT to Interest Expense		 2.75 2.42 2.42 2.01 2.62 1.84 2.39 1.41 3.24 2.61 3.16
NOPAT to Interest Expense		 1.73 -1.68 1.76 1.28 2.38 1.53 1.48 0.75 2.51 2.00 2.31
EBIT Less CapEx to Interest Expense		 -0.22 -1.69 -0.26 -0.64 -0.60 -2.23 -0.49 -1.35 -0.93 -2.80 -0.86
NOPAT Less CapEx to Interest Expense		 -1.25 -5.80 -0.92 -1.37 -0.85 -2.54 -1.39 -2.02 -1.66 -3.41 -1.71
Payout Ratios		 - - - - - - - - - - -
Dividend Payout Ratio		 71.54% 207.74% 201.74% 184.89% 160.77% 83.16% 86.58% 99.59% 99.80% 93.70% 84.93%
Augmented Payout Ratio		 71.54% 207.74% 201.74% 184.89% 160.77% 83.16% 86.58% 99.59% 99.80% 93.70% 84.93%

Key Financial Trends

FirstEnergy (NYSE:FE) has displayed several notable trends in performance and financials over the past four years ending Q1 2025. Here's a summary for investors:

  • Revenue Growth: Operating revenue rose from approximately $3.02 billion in Q2 2022 to $3.77 billion in Q1 2025, indicating steady top-line growth over this period.
  • Gross Profit Improvement: Gross profit has increased over time, reaching $2.53 billion in Q1 2025 compared to about $2.03 billion in Q2 2022, showing improved efficiency or pricing power.
  • Operating Income Growth: Operating income climbed to $754 million in Q1 2025, up from $481 million recorded in Q2 2022, signaling better core operational performance.
  • Net Income Rise: Net income attributable to common shareholders grew to $360 million in Q1 2025, up from $235 million in Q2 2022, reflecting improved profitability.
  • Cash Flow from Operations Strength: Q1 2025 operational cash flow reached $637 million, a solid figure supporting investment and capital return.
  • Capital Expenditures: The company continues to invest heavily in property, plant, and equipment, with about $1.01 billion spent in Q1 2025, supporting long-term asset base but impacting near-term cash flows.
  • Debt Issuance and Repayment Activities: FirstEnergy issued $1.09 billion of debt in Q1 2025 but also repaid $351 million, indicating active management of its capital structure.
  • Dividend Growth: Dividends per share rose from $0.39 in early 2023 to $0.445 in Q1 2025, showing commitment to shareholder returns.
  • Share Count Stability: Weighted average diluted shares have remained fairly stable around 572-590 million shares over the last four years, limiting dilution concerns.
  • High Debt Levels: Total liabilities are substantial, with total debt including long-term debt above $24 billion recently, which bears refinancing and interest rate risks.

Summary: FirstEnergy has managed to improve revenues, profitability, and cash flows over recent years while maintaining dividend growth. However, the company's sizable debt load remains an area to monitor closely, along with continued heavy capital spending needed to sustain its asset base. Overall, operational trends look encouraging, supporting a cautious optimism for shareholders.

08/05/25 03:13 AMAI Generated. May Contain Errors.

Frequently Asked Questions About FirstEnergy's Financials

When does FirstEnergy's fiscal year end?

According to the most recent income statement we have on file, FirstEnergy's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has FirstEnergy's net income changed over the last 9 years?

FirstEnergy's net income appears to be on an upward trend, with a most recent value of $1.13 billion in 2024, rising from $578 million in 2015. The previous period was $1.18 billion in 2023. Find out what analysts predict for FirstEnergy in the coming months.

What is FirstEnergy's operating income?
FirstEnergy's total operating income in 2024 was $2.38 billion, based on the following breakdown:
  • Total Gross Profit: $9.10 billion
  • Total Operating Expenses: $6.72 billion
How has FirstEnergy's revenue changed over the last 9 years?

Over the last 9 years, FirstEnergy's total revenue changed from $15.03 billion in 2015 to $13.47 billion in 2024, a change of -10.3%.

How much debt does FirstEnergy have?

FirstEnergy's total liabilities were at $38.32 billion at the end of 2024, a 1.2% increase from 2023, and a 3.4% decrease since 2015.

How much cash does FirstEnergy have?

In the past 9 years, FirstEnergy's cash and equivalents has ranged from $111 million in 2024 to $1.73 billion in 2020, and is currently $111 million as of their latest financial filing in 2024.

How has FirstEnergy's book value per share changed over the last 9 years?

Over the last 9 years, FirstEnergy's book value per share changed from 29.36 in 2015 to 21.61 in 2024, a change of -26.4%.


Related Companies

This page (NYSE:FE) was last updated on 8/5/2025 by MarketBeat.com Staff
From Our Partners
Man Who Called Nvidia at $1.10 Says Buy This Now...
In 2004, one man called Nvidia before just about anyone knew it existed. Now, this same guy says a new comp...
The Oxford Club | Sponsored
Crypto Income (almost instantly)
How would you like to collect a small percentage of the $4 billion changing hands daily in the crypto market? ...
Awesomely, LLC | Sponsored
Elon’s Secret Social Security Bombshell
To All Americans Born Before April 16th, 1963: Did Trump Just Give The Green Light To Radically RE-DO Social S...
Banyan Hill Publishing | Sponsored
Trump’s national nightmare is here
Porter Stansberry and Jeff Brown say a new U.S. national emergency is already underway — and it could trigger ...
Porter & Company | Sponsored
Utah’s New Oil Find
The Real Reason 218,000 Acres Just Vanished The government just quietly leased 218,000 acres in the middle ...
Stansberry Research | Sponsored
Critical AI announcement set to ignite AI 2.0
I just put together an urgent new presentation that you need to see right away. In short: I believe we are...
Timothy Sykes | Sponsored
The $7 company helping Nvidia build the world’s first trillion-dollar robot …
Michael Robinson has been at the forefront of the technology market for over 40 years. Spotting some profit...
Weiss Ratings | Sponsored
The Trump Dump is starting; Get out of stocks now?
The first 365 days of the Trump presidency… Will be the best time to get rich in American history.
Paradigm Press | Sponsored