Duke Energy Corporation
Duke Energy Corporation
DUK
Valuace
35
Růst
0
Zdraví
74
Cena
$ 130.27
Dnes
+0.32 (0.27%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues32.3632.2430.3629.0628.7725.1023.8725.0824.5223.5722.7423.4623.9324.6019.6214.5314.27
Cost of Revenues14.8722.0615.1615.3015.7913.0012.3013.5213.9912.7712.9813.7314.3215.0912.575.154.93
Gross Profit17.4910.1715.2013.7612.9812.1011.5711.5610.5310.809.779.739.609.507.059.389.35
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues7.948.677.518.257.368.157.177.677.217.99
Cost of Revenues5.520.115.273.973.474.123.633.953.774.06
Gross Profit2.428.562.234.283.904.033.553.723.443.94
Operating Income TTM 2025202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation & Amortization6.326.326.426.085.836.004.135.144.073.533.293.143.072.812.291.811.99
Total Operating Expenses8.891.607.276.696.556.386.045.865.354.764.444.284.284.113.276.2811.81
Operating Income8.608.587.937.076.195.374.555.714.695.785.345.375.264.983.132.782.46
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.000.000.000.000.000.000.000.000.000.00
Selling General & Admin Expenses0.000.000.000.000.000.000.000.000.000.00
Depreciation & Amortization1.421.631.581.691.631.691.571.531.551.62
Total Operating Expenses0.326.230.421.931.781.891.841.761.601.75
Operating Income2.102.331.822.342.112.141.711.961.862.11
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.060.030.030.020.030.030.020.010.020.040.060.030.050.000.00
Interest Expense3.633.633.383.012.442.282.162.202.091.991.921.611.621.551.240.860.84
Other Expense-2.89-2.87-2.73-2.30-1.93-1.61-3.71-1.61-0.010.220.320.300.430.07-0.080.210.59
IBT5.715.715.194.774.253.760.844.103.074.273.734.144.133.922.452.472.21
Income Tax Expense0.640.640.590.440.340.19-0.240.520.451.201.161.331.671.260.710.750.89
Net Income4.964.974.512.843.913.911.083.752.673.062.152.821.882.671.771.711.32
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.030.00
Interest Expense0.950.900.900.890.870.870.820.820.790.77
Other Expense-0.75-0.70-0.69-0.75-0.77-0.69-0.64-0.63-0.60-0.60
IBT1.361.631.131.601.341.451.071.331.261.52
Income Tax Expense0.150.180.120.190.110.160.140.180.120.04
Net Income1.181.420.981.381.211.260.891.151.011.25
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$3.55$5.08$4.94$1.46$5.06$3.77$4.36$3.11$4.05$2.66$3.77$3.07$3.83$3.00
EPS Diluted$0.00$0.00$0.00$3.55$5.08$4.94$1.46$5.06$3.77$4.36$3.11$4.05$2.66$3.76$3.07$3.83$3.00
Shares Outstanding0.780.780.770.770.770.770.740.730.710.700.690.690.710.710.570.440.44
Diluted Shares Outstanding0.780.780.770.770.770.770.740.730.710.700.690.690.710.710.580.440.44
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.43$1.59
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$1.43$1.59
Shares Outstanding0.780.780.780.780.770.770.770.770.770.77
Diluted Shares Outstanding0.780.780.780.780.770.770.770.770.770.77
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents0.390.310.250.410.340.260.310.440.360.390.862.041.501.422.111.67
Short Term Investments0.000.000.000.000.000.000.000.000.0022.1819.3921.970.040.330.190.00
Total Cash & ST Investments0.390.310.250.410.340.260.310.440.360.390.862.041.551.762.301.67
Accounts Receivable4.674.674.134.423.613.153.063.132.772.642.452.763.012.721.942.16
Inventory4.394.514.293.583.203.173.233.083.253.523.813.463.253.221.591.32
Other Current Assets3.103.464.094.552.792.102.563.052.070.461.202.952.722.431.051.08
Total Current Assets12.5612.9512.7713.229.948.689.169.718.458.048.3211.5810.5210.126.886.22
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents0.690.340.480.310.380.390.460.330.320.38
Short Term Investments0.000.000.000.000.000.000.000.00-9.25-9.57
Total Cash & ST Investments0.690.340.480.310.380.390.460.330.320.38
Accounts Receivable4.014.094.564.672.164.673.904.134.083.83
Inventory4.494.434.424.514.344.394.284.294.124.10
Other Current Assets3.023.283.323.465.273.103.454.094.534.78
Total Current Assets12.2112.1512.7812.9512.1412.5612.0912.7713.0513.09
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment121.21124.45116.41112.79112.67108.31103.7991.6986.3982.5275.7170.0569.4968.5642.6640.34
Goodwill19.3019.3019.3019.3019.3019.3019.3019.3019.4019.4316.3416.3216.3416.373.853.86
Intangible Assets0.000.000.000.000.000.000.000.000.000.000.000.000.000.370.360.47
Long-Term Investments0.4811.790.499.0911.3710.0810.088.138.277.136.325.905.524.730.469.26
Other Long-Term Assets17.2517.8517.3713.893.813.603.298.758.781.491.753.440.813.228.303.26
Total Long-Term Assets169.02173.39164.12165.04159.65153.71149.68135.68129.46124.72112.83109.13104.26103.7355.6552.87
Total Assets181.58186.34176.89178.26169.59162.39158.84145.39137.91132.76121.16120.71114.78113.8662.5359.09
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment127.91127.86126.09124.45122.54121.21117.98114.90117.02115.49
Goodwill19.0119.3019.3019.3019.3019.3019.3019.3019.3019.30
Intangible Assets0.000.000.000.000.000.000.000.000.000.00
Long-Term Investments0.3212.4411.6011.7911.9911.4311.280.490.510.49
Other Long-Term Assets32.8517.9617.7017.8517.5917.0818.0224.3220.8531.70
Total Long-Term Assets180.09177.57174.70173.39171.42169.02166.58164.12168.11166.99
Total Assets192.29189.71187.48186.34183.57181.58178.67176.89181.16180.08
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable3.785.484.234.753.633.143.493.493.042.992.402.272.392.441.431.59
Short-Term Debt6.017.937.098.116.697.116.286.825.414.815.715.322.944.172.320.49
Other Current Liabilities4.955.095.15-3.953.684.313.154.162.272.862.522.652.322.511.091.17
Current Liabilities15.4819.3617.2818.8715.9316.3114.7515.0412.4811.5511.4011.238.6410.035.533.90
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable4.194.374.445.483.953.783.364.233.543.23
Short-Term Debt9.348.526.757.937.546.016.437.587.198.06
Other Current Liabilities5.885.524.645.094.914.955.054.665.445.38
Current Liabilities19.4118.4116.6319.3617.4315.4815.5517.2817.1617.38
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt77.3677.3072.8567.9461.5256.9756.4251.1249.0445.5837.5037.2138.1536.3518.6817.94
Capital Leases0.930.961.740.881.071.341.430.340.460.810.891.211.131.320.000.00
Def. Tax Liability10.7711.420.0010.019.389.248.887.816.6214.1612.7113.4212.1010.497.977.34
Total Liabilities130.77135.09126.71126.28118.45113.20110.89101.5696.1891.7281.3979.8173.3772.8239.6636.44
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt79.8979.9380.7377.3077.4877.3675.8973.3772.2570.76
Capital Leases1.011.021.030.960.960.930.921.740.900.84
Def. Tax Liability12.2711.9911.6111.4210.8610.7710.7215.6710.4410.21
Total Liabilities139.67137.68135.68135.09133.32130.77128.03126.71129.33129.01
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.000.000.000.000.000.000.000.000.000.000.000.000.000.000.000.00
Retained Earnings2.643.432.242.763.272.474.113.113.012.382.562.012.361.891.871.50
Comprehensive Income0.100.23-0.01-0.14-0.30-0.24-0.13-0.09-0.07-0.09-0.81-0.54-0.40-0.31-0.230.00
Total Common Equity49.7150.1349.1149.4449.3047.9646.8243.8241.7441.0339.7340.8841.3340.9622.7722.65
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock0.000.000.000.000.000.000.000.000.000.00
Retained Earnings4.724.143.993.433.052.642.542.242.041.62
Comprehensive Income0.180.200.190.230.050.100.11-0.010.12-0.11
Total Common Equity51.4650.8950.6750.1349.1349.7149.5549.1149.0148.33
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt83.3785.2380.4676.0468.2164.0862.6957.9454.4450.3843.2042.5341.1040.5221.0017.94
Book Value50.8151.2650.1951.9951.1449.1847.9543.8341.7441.0439.7740.9041.4141.0322.8722.65
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt1.171.141.121.131.121.101.091.082.822.74
Book Value51.4650.8950.6750.1349.1349.7149.5549.1149.0148.33
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income4.514.974.612.872.593.581.083.572.643.062.172.831.892.681.781.711.32
Depreciation & Amortization6.066.326.426.085.845.665.495.184.704.053.883.613.513.232.652.031.99
Stock-Based Compensation0.090.000.000.000.00-5.16-5.01-5.11-4.610.140.73-4.55-3.99-3.57-3.23-2.33-3.43
Change Working Capital0.85-0.621.180.25-3.27-0.69-0.53-0.87-1.16-1.22-0.01-0.31-0.67-0.920.00-0.290.70
Change In Accounts Receivable0.41-0.19-0.020.44-0.79-0.96-0.64-0.54-1.82-0.01-0.080.36-0.060.000.030.000.02
Change In Accounts Payable0.23-0.821.33-0.800.810.25-0.02-0.160.48-0.200.27-0.01-0.030.070.130.040.17
Change In Inventories-0.28-0.06-0.21-0.71-0.48-0.030.07-0.120.160.270.27-0.24-0.27-0.03-0.26-0.250.20
Other Non-cash Items5.010.47-0.870.670.974.717.774.644.54-0.83-0.873.854.703.693.441.963.19
Cash from Operations11.540.000.009.885.938.298.868.217.196.636.806.686.596.375.223.674.51
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income1.182.59-0.131.401.231.260.911.141.111.32
Depreciation & Amortization1.60-1.860.161.691.631.691.571.531.341.62
Stock-Based Compensation0.000.000.000.000.000.000.000.000.090.00
Change Working Capital0.580.02-0.29-0.930.040.760.53-0.150.180.66
Change In Accounts Receivable-0.270.03-0.100.150.000.00-0.250.23-0.040.47
Change In Accounts Payable0.49-0.32-0.12-0.871.240.310.34-0.550.170.27
Change In Inventories-0.08-0.07-0.010.10-0.180.05-0.100.01-0.18-0.01
Other Non-cash Items0.053.083.12-0.19-0.14-0.28-0.17-0.202.642.20
Cash from Operations0.000.000.000.000.000.000.000.002.593.52
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-12.54-14.02-12.28-12.60-11.37-9.72-9.91-11.12-9.39-8.05-7.90-6.77-5.38-5.53-5.50-4.37-4.82
Acquisitions0.770.560.000.00-0.05-0.89-0.24-0.31-0.24-0.15-3.361.63-0.05-4.97-0.38-0.054.35
Investments-4.45-8.890.00-3.76-4.24-6.10-8.01-3.35-3.76-4.07-5.46-4.30-4.20-6.22-4.73-3.24-2.22
Sales of Investment4.529.010.003.824.336.107.953.343.754.105.244.044.136.324.543.182.67
Other Investing Activities-0.800.000.000.07-0.64-0.33-0.40-0.52-0.42-0.28-0.050.120.135.44-0.110.05-4.41
Cash from Investing-12.560.000.00-12.48-11.97-10.94-10.60-11.96-10.06-8.45-11.53-5.28-5.37-4.96-6.17-4.43-4.42
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-4.143.44-0.29-3.15-3.09-2.99-3.00-3.21-3.29-3.05
Acquisitions0.000.000.000.000.03-0.050.00-0.010.73-0.01
Investments-1.791.970.00-1.97-2.32-1.11-1.33-0.95-0.95-1.22
Sales of Investment1.81-2.050.002.052.351.131.330.990.981.22
Other Investing Activities0.000.000.000.000.000.000.000.00-0.20-0.19
Cash from Investing0.000.000.000.000.000.000.000.00-2.74-3.24
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-4.840.000.005.43-4.68-6.29-6.65-4.25-3.19-3.00-5.45-3.96-3.60-2.76-2.50-0.28-1.70
Debt Issued9.3985.234.779.8512.5110.438.049.016.697.0612.634.635.043.3422.023.3419.64
Issuance of Common Stock0.030.000.000.010.010.012.750.381.840.000.730.020.003.610.000.070.30
Repurchase of Common Stock0.000.000.000.000.0010.539.349.456.750.0011.32-1.500.00-0.100.001.542.68
Dividends Paid-3.230.000.00-3.24-3.18-3.11-2.81-2.67-2.47-2.45-2.33-2.25-2.23-2.19-1.75-1.33-1.28
Other Financing Activities-0.050.000.000.1513.981.48-0.890.820.037.230.005.125.160.114.521.200.04
Cash from Financing0.940.000.002.356.132.611.733.732.961.784.27-2.58-0.68-1.330.271.200.04
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.00-0.320.53
Debt Issued89.230.780.972.250.211.651.051.981.221.14
Issuance of Common Stock0.000.000.000.000.000.000.000.000.010.00
Repurchase of Common Stock0.000.000.000.000.000.000.000.000.000.00
Dividends Paid0.000.000.000.000.000.000.000.00-0.81-0.83
Other Financing Activities0.000.000.000.000.000.000.000.001.060.03
Cash from Financing0.000.000.000.000.000.000.000.00-0.06-0.27
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash0.09-0.060.06-0.250.08-0.04-0.02-0.020.09-0.030.01-1.180.540.08-0.690.440.13
Closing Cash Balance0.480.360.420.360.600.520.560.570.590.360.390.862.041.501.422.111.67
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-0.480.32-0.100.12-0.03-0.04-0.040.16-0.040.01
Closing Cash Balance0.260.740.420.540.420.450.480.520.330.57
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-1.01-1.670.05-2.73-5.44-1.43-1.05-2.91-2.20-1.42-1.10-0.091.200.84-0.28-0.70-0.31
Real Free Cash Flow-1.10-1.670.05-2.73-5.443.743.962.202.41-1.56-1.834.465.194.422.951.633.13
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-0.4610.06-0.42-0.970.290.54-0.04-0.73-0.710.48
Real Free Cash Flow-0.4610.06-0.42-0.970.290.54-0.04-0.73-0.800.48
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader