DUK
$119.49
-$1.86(-1.53%)
80
Overall
100
Value
90
Tech
50
Quality
Market Cap
$93.54B
Volume
4.27M
52W Range
-- - --
Target Price
$133.74
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 | $23.5B | $22.7B | $23.6B | $24.5B | $25.1B | $23.9B | $24.5B | $28.7B | $28.7B | $30.1B | ||
| Total Revenue | $23.5B | $22.7B | $23.6B | $24.5B | $25.1B | $23.9B | $24.6B | $28.8B | $29.1B | $30.4B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-13.7B | $-13.1B | $-12.9B | $-14.0B | $-13.5B | $12.0B | $12.7B | $15.8B | $5.3B | $15.2B | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $9.7B | $9.6B | $10.6B | $10.5B | $11.6B | $11.4B | $12.0B | $13.0B | $23.8B | $15.2B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-4.3B | $-4.4B | $-4.8B | $-5.4B | $-5.9B | $-6.0B | $11.8B | $6.6B | $7.0B | $6.9B | ||
| General & Administrative Expenses | -- | -- | -- | -- | -- | -- | $53.0M | $160.0M | $101.0M | $98.0M | ||
| Depreciation & Amortization | $-3.1B | $-3.3B | $3.5B | $4.1B | $4.5B | $4.7B | $4.8B | -- | -- | -- | ||
| Depreciation & Amortization | $-3.1B | $-3.3B | $3.5B | $4.1B | $4.5B | $4.7B | $4.8B | $5.8B | $6.1B | $6.4B | ||
| Other Operating Expenses | -- | -- | -- | -- | -- | -- | $5.7B | $5.7B | $5.6B | $5.4B | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $5.5B | $5.2B | $5.9B | $5.2B | $5.7B | $5.5B | $5.5B | $6.0B | $7.1B | $7.9B | ||
| EBITDA | $18.3B | $19.5B | $20.9B | $22.7B | $25.6B | $23.3B | $11.9B | $12.4B | $13.9B | $15.0B | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $-1.6B | $1.9B | $2.0B | $2.1B | $2.2B | $2.1B | $2.2B | $2.4B | $3.0B | $3.4B | ||
| Intinc | $38.0M | $21.0M | $13.0M | $20.0M | $31.0M | $32.0M | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | $-1.6B | $-1.9B | $-2.0B | $-2.1B | $-2.2B | $-2.1B | $-2.2B | $2.4B | $-3.0B | $-3.4B | ||
| Gain on Sale of Securities | $-4.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $-260.0M | $-436.0M | $-360.0M | $29.0M | $-565.0M | $2.6B | $-710.0M | $66.0M | $-763.0M | $-678.0M | ||
| Other Special Charges | $290.0M | $324.0M | $508.0M | $399.0M | $430.0M | $453.0M | $636.0M | $392.0M | $598.0M | $661.0M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | $97.0M | $523.0M | $103.0M | $84.0M | $24.0M | $1.0M | $36.0M | -- | -- | -- | ||
| Special Income Charges | $-86.0M | $-209.0M | $17.0M | $270.0M | $-143.0M | $820.0M | $353.0M | $33.0M | $80.0M | $-28.0M | ||
| Impairment of Capital Assets | -- | -- | -- | -- | -- | -- | $353.0M | $434.0M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $5.4B | $5.7B | $6.3B | $5.2B | $6.3B | $3.0B | $6.2B | $6.5B | $7.8B | $8.6B | ||
| Pre-Tax Income | $4.1B | $3.7B | $4.3B | $3.1B | $4.1B | $839.0M | $4.0B | $4.1B | $4.8B | $5.2B | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-1.3B | $1.2B | $1.2B | $448.0M | $519.0M | $-169.0M | $268.0M | $300.0M | $438.0M | $590.0M | ||
| NET INCOME | ||||||||||||
| Net Income | $2.8B | $2.2B | $3.1B | $2.7B | $3.7B | $1.4B | $3.9B | $2.5B | $2.8B | $4.5B | ||
| Net Income (Continuing Operations) | $2.8B | $2.2B | $3.1B | $2.7B | $3.7B | $1.1B | $3.7B | $3.8B | $4.3B | $4.6B | ||
| Net Income (Discontinued Operations) | $2.8B | $2.2B | $3.1B | $2.7B | $3.7B | $1.4B | $3.9B | $2.5B | $2.8B | $4.5B | ||
| Net Income (Common Stockholders) | $2.8B | $2.2B | $3.1B | $2.7B | $3.7B | $1.3B | $3.8B | $2.4B | $2.7B | $4.4B | ||
| Normalized Income | $2.7B | $6.2B | $3.1B | $3.0B | $3.2B | -- | -- | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $9.9B | $7.5B | $11.4B | $11.9B | $11.9B | $6.0B | $24.5B | $22.3B | $12.3B | $22.0B | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $694.0M | $691.0M | $700.0M | $708.0M | $729.0M | $737.0M | $769.0M | $770.0M | $771.0M | $772.0M | ||
| Average Shares Outstanding (Diluted) | $694.0M | $691.0M | $700.0M | $708.0M | -- | $738.0M | $769.0M | $770.0M | $771.0M | $772.0M | ||
| Shares Outstanding | $688.4M | $699.6M | $700.1M | $727.0M | $733.3M | $768.7M | $769.4M | $770.1M | $860.5M | $866.1M | ||
| Basic EPS | $4.05 | $3.11 | $4.36 | $3.76 | $5.06 | $3.44 | $9.88 | $6.34 | $3.54 | $5.71 | ||
| Basic EPS (Continuing Operations) | $4.02 | $3.71 | $4.37 | $3.73 | $5.07 | $1.71 | $9.87 | $7.91 | $3.54 | $11.41 | ||
| Diluted EPS | $4.05 | $3.11 | $4.36 | $3.76 | $5.06 | $3.44 | $9.88 | $6.34 | $3.54 | $5.71 | ||
| Diluted EPS (Continuing Operations) | $4.02 | $3.71 | $4.37 | $3.73 | $5.07 | $1.71 | $9.87 | $7.91 | $3.54 | $11.41 | ||
| Dividend Per Share | $3.24 | $3.36 | $3.49 | $3.635 | $3.745 | $3.82 | $3.9 | $3.98 | $4.06 | $4.14 | ||
| OTHER METRICS | ||||||||||||
| Accrued Preferred Stock Dividends | -- | -- | -- | -- | -- | -- | $106.0M | $106.0M | $106.0M | $122.0M | ||
| Basic Discontinuous Operations | $0.03 | $-0.60 | $-0.01 | $0.03 | $-0.01 | $0.01 | $0.01 | $-1.57 | $-1.81 | $0.02 | ||
| Diluted Discontinuous Operations | $0.03 | $-0.60 | $-0.01 | $0.03 | $-0.01 | $0.01 | $0.01 | $-1.57 | $-1.81 | $0.02 | ||
| Earnings from equity interest | $69.0M | $-15.0M | $119.0M | $83.0M | $162.0M | $-2.0B | $62.0M | $113.0M | $113.0M | $-9.0M | ||
| Earnings From Equity Interest Net Of Tax | $69.0M | $-15.0M | $119.0M | $83.0M | $162.0M | $-2.0B | $62.0M | $113.0M | $113.0M | $-9.0M | ||
| Excise Taxes | -- | -- | -- | -- | -- | -- | $-420.0M | -- | -- | -- | ||
| Fuel And Purchase Power | $-7.7B | $-6.6B | $-6.3B | $-6.8B | $-6.8B | $-6.1B | -- | -- | -- | -- | ||
| Gain On Sale Of Business | $7.0M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Gain On Sale Of P P E | $35.0M | $27.0M | $28.0M | $-89.0M | $-4.0M | $10.0M | $12.0M | $22.0M | $52.0M | $26.0M | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | -- | -- | $-144.0M | $-1.3B | $-1.5B | $10.0M | ||
| Minority Interests | $-15.0M | $-18.0M | $-5.0M | $22.0M | $-177.0M | $295.0M | $329.0M | $95.0M | $-33.0M | $-90.0M | ||
| Net Income Discontinuous Operations | $20.0M | $-408.0M | $-6.0M | $19.0M | $-7.0M | $7.0M | $-144.0M | $-1.3B | $-1.5B | $10.0M | ||
| Operation And Maintenance | -- | -- | -- | -- | -- | -- | -- | $5.1B | $5.3B | $5.8B | ||
| Other Costof Revenue | $7.4B | $6.7B | $6.4B | -- | $6.8B | $16.7B | $17.8B | -- | -- | -- | ||
| Other Gand A | -- | -- | -- | -- | -- | -- | $53.0M | $160.0M | $101.0M | $98.0M | ||
| Other Taxes | $-1.1B | $1.1B | $1.2B | $1.3B | $1.3B | $1.3B | $1.4B | $1.5B | $1.4B | $1.5B | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | -- | $41.0M | $107.0M | $106.0M | $106.0M | $106.0M | $122.0M | ||
| Preferred Stock Dividends | -- | -- | -- | -- | $41.0M | $107.0M | $106.0M | $106.0M | $106.0M | $122.0M | ||
| Othspecchg | $164.0M | $200.0M | $237.0M | $221.0M | $139.0M | $154.0M | -- | -- | -- | -- | ||
| Restruct | $97.0M | $523.0M | $103.0M | $84.0M | $24.0M | $1.0M | $36.0M | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | DUK | $119.49 | -1.5% | 4.27M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |