Duke Energy Corporation
Duke Energy Corporation, together with its subsidiaries, operates as an energy company in the United States. It operates through three segments: Electric Utilities and Infrastructure, Gas Utilities and Infrastructure, and Commercial Renewables. The Elect…
Regulated Electric
US, Charlotte [HQ]
DUK-PA/Financial Reporting
Income Statements
15 Sheets · Starting from 2023In Million USD. Margins, Growth Rates In %
| Metric | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12,731.00 | 14,272.00 | 14,529.00 | 19,624.00 | 24,598.00 | 23,925.00 | 23,459.00 | 22,743.00 | 23,565.00 | 24,521.00 | 25,079.00 | 23,868.00 | 25,097.00 | 28,768.00 | 29,060.00 | |
|
EPS
|
2.49 | 3.01 | 3.84 | 3.08 | 3.77 | 2.66 | 4.06 | 3.11 | 4.37 | 3.77 | 5.09 | 1.72 | 4.94 | 5.08 | 5.57 | |
| Diluted in mil. | 2.49 | 3.00 | 3.84 | 3.07 | 3.77 | 2.66 | 4.06 | 3.11 | 4.37 | 3.77 | 5.09 | 1.72 | 4.94 | 5.08 | 5.57 | |
|
Profit
|
8,287.00 | 9,347.00 | 9,384.00 | 7,050.00 | 9,504.00 | 9,602.00 | 9,731.00 | 9,768.00 | 10,795.00 | 10,530.00 | 11,560.00 | 11,569.00 | 12,095.00 | 12,976.00 | 8,503.00 | |
| Gross Margin | 65.09 | 65.49 | 64.59 | 35.93 | 38.64 | 40.13 | 41.48 | 42.95 | 45.81 | 42.94 | 46.09 | 48.47 | 48.19 | 45.11 | 29.26 | |
| Pre Tax | 1,831.00 | 2,210.00 | 2,465.00 | 2,451.00 | 3,920.00 | 4,134.00 | 4,137.00 | 3,734.00 | 4,266.00 | 3,073.00 | 4,097.00 | 839.00 | 3,764.00 | 4,253.00 | 4,767.00 | |
| Profit Margin | 14.38 | 15.48 | 16.97 | 12.49 | 15.94 | 17.28 | 17.64 | 16.42 | 18.10 | 12.53 | 16.34 | 3.52 | 15.00 | 14.78 | 16.40 | |
| ETR | 41.40 | 40.27 | 30.51 | 28.76 | 32.17 | 40.37 | 32.05 | 30.96 | 28.04 | 14.58 | 12.67 | -28.13 | 5.10 | 8.04 | 9.19 | |
| Net | 1,075.00 | 1,320.00 | 1,706.00 | 1,768.00 | 2,665.00 | 1,883.00 | 2,816.00 | 2,152.00 | 3,059.00 | 2,666.00 | 3,748.00 | 1,377.00 | 3,908.00 | 3,911.00 | 4,296.00 | |
| Profit Margin | 8.44 | 9.25 | 11.74 | 9.01 | 10.83 | 7.87 | 12.00 | 9.46 | 12.98 | 10.87 | 14.94 | 5.77 | 15.57 | 13.59 | 14.78 | |
| EBITDA | 2,249.00 | 2,461.00 | 5,078.00 | 6,610.00 | 8,589.00 | 8,870.00 | 8,972.00 | 8,935.00 | 10,033.00 | 9,732.00 | 10,845.00 | 8,680.00 | 11,377.00 | 12,015.00 | 12,356.00 | |
| EBITDA Margin | 17.67 | 17.24 | 34.95 | 33.68 | 34.92 | 37.07 | 38.25 | 39.29 | 42.58 | 39.69 | 43.24 | 36.37 | 45.33 | 41.77 | 42.52 | |
| Operating Income | 2,249.00 | 2,461.00 | 2,777.00 | 3,126.00 | 4,982.00 | 5,258.00 | 5,367.00 | 5,341.00 | 5,781.00 | 4,685.00 | 5,709.00 | 4,553.00 | 5,373.00 | 6,187.00 | 7,103.00 | |
| Operating Margin | 17.67 | 17.24 | 19.11 | 15.93 | 20.25 | 21.98 | 22.88 | 23.48 | 24.53 | 19.11 | 22.76 | 19.08 | 21.41 | 21.51 | 24.44 | |
| Interest Income | 77.00 | - - | - - | 50.00 | 26.00 | 57.00 | 38.00 | 21.00 | 13.00 | 20.00 | 31.00 | 32.00 | 16.00 | 27.00 | 29.00 | |
| Loss | -10,518.00 | -11,811.00 | -11,425.00 | -15,848.00 | -19,201.00 | -18,602.00 | -18,007.00 | -17,411.00 | -17,530.00 | -19,345.00 | -19,374.00 | -18,341.00 | -19,381.00 | -22,344.00 | -21,957.00 | |
| Cost of Revenue | -4,444.00 | -4,925.00 | -5,145.00 | -12,574.00 | -15,094.00 | -14,323.00 | -13,728.00 | -12,975.00 | -12,770.00 | -13,991.00 | -13,519.00 | -12,299.00 | -13,002.00 | -15,792.00 | -20,557.00 | |
|
Operating Expenses
|
-10,518.00 | -11,811.00 | -6,280.00 | -3,274.00 | -4,107.00 | -4,279.00 | -4,279.00 | -4,436.00 | -4,760.00 | -5,354.00 | -5,855.00 | -6,042.00 | -6,379.00 | -6,552.00 | -1,400.00 | |
| R&D | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| G&A | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| SG&A | - - | - - | - - | -232.00 | -321.00 | -350.00 | -313.00 | - - | - - | - - | - - | - - | - - | - - | - - | |
| S&M | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Depreciation and Amortization | -1,846.00 | -1,994.00 | -2,026.00 | -2,652.00 | -3,229.00 | -3,507.00 | -3,613.00 | -3,880.00 | -4,046.00 | -4,696.00 | -5,176.00 | -5,486.00 | -5,663.00 | -5,843.00 | -5,253.00 | |
| Interest Expenses | -751.00 | -840.00 | -859.00 | -1,242.00 | -1,546.00 | -1,622.00 | -1,613.00 | -1,916.00 | -1,986.00 | -2,094.00 | -2,204.00 | -2,162.00 | -2,280.00 | -2,439.00 | -3,014.00 | |
| Other Expenses | -333.00 | -589.00 | -212.00 | -83.00 | -69.00 | -433.00 | -298.00 | -318.00 | -217.00 | -9.00 | -1,612.00 | -3,714.00 | -1,609.00 | -1,934.00 | -2,336.00 | |
|
WA Shares Outstanding
|
430.00 | 439.00 | 444.00 | 574.00 | 706.00 | 707.00 | 694.00 | 691.00 | 700.00 | 708.00 | 729.00 | 737.00 | 769.00 | 770.00 | 771.00 | |
| Diluted | 431.00 | 440.00 | 444.00 | 575.00 | 706.00 | 707.00 | 694.00 | 691.00 | 700.00 | 708.00 | 729.00 | 738.00 | 769.00 | 770.00 | 771.00 |