The Southern Company
The Southern Company
SO
Valuace
26
Růst
28
Zdraví
68
Cena
$ 96.37
Dnes
+0.12 (0.14%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliardách (USD)
Revenue TTM 2025202420232022202120202019201820172016201520142013201220112010
Total Revenues29.5529.5526.7225.2529.2823.1120.3821.4223.5023.0319.9017.5318.5017.0916.5417.6617.46
Cost of Revenues16.7020.7413.3813.5518.4613.0510.4811.7913.8412.8611.229.8511.039.839.3910.8111.27
Gross Profit12.858.8113.3411.7110.8210.069.909.639.6510.178.677.687.477.267.156.856.18
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues6.987.826.977.786.347.276.466.656.056.98
Cost of Revenues5.673.523.484.033.683.322.983.403.563.23
Gross Profit1.314.303.493.742.663.953.483.242.493.75
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 Expenses0.000.000.000.600.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation & Amortization5.896.035.274.964.513.913.943.043.133.012.502.031.941.901.791.721.51
Total Operating Expenses5.571.546.275.885.266.555.084.295.547.624.043.403.794.022.702.622.38
Operating Income7.287.277.075.835.373.704.895.754.192.554.634.283.673.264.464.233.80
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 Expenses0.000.000.000.000.000.000.000.000.150.15
Depreciation & Amortization1.611.421.451.411.351.341.311.261.291.26
Total Operating Expenses0.401.711.731.731.601.591.551.541.281.64
Operating Income0.912.591.762.011.062.371.941.701.212.11
Net Income TTM 2025202420232022202120202019201820172016201520142013201220112010
Interest Income0.000.000.000.000.000.000.000.000.000.000.000.020.020.020.040.000.02
Interest Expense3.313.312.742.452.021.841.821.741.841.691.320.840.840.820.860.860.90
Other Expense-2.28-2.27-1.84-1.48-1.15-1.12-1.390.790.480.210.170.160.180.120.120.110.16
IBT5.005.005.234.354.222.583.506.542.751.073.483.633.042.563.753.493.07
Income Tax Expense0.820.830.970.500.800.270.391.800.450.140.951.190.990.851.331.221.03
Net Income4.344.344.403.983.542.413.134.752.240.882.492.422.051.712.422.272.04
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.000.000.000.000.000.000.000.000.000.62
Interest Expense0.960.760.870.710.690.690.690.670.630.62
Other Expense-0.72-0.48-0.62-0.46-0.51-0.46-0.46-0.41-0.41-0.38
IBT0.202.111.141.550.551.911.481.290.801.73
Income Tax Expense-0.150.400.290.280.080.380.290.220.000.30
Net Income0.421.710.881.330.531.541.201.130.861.42
Per Share Data TTM 2025202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.00$3.64$3.28$2.26$2.95$4.50$2.17$0.84$2.47$2.60$2.18$1.85$2.71$2.57$2.37
EPS Diluted$0.00$0.00$0.00$3.62$3.26$2.24$2.95$4.50$2.17$0.84$2.47$2.60$2.18$1.85$2.71$2.57$2.37
Shares Outstanding1.101.101.101.091.081.061.061.051.031.010.990.910.910.890.870.860.83
Diluted Shares Outstanding1.111.111.101.101.081.071.061.051.031.010.990.910.910.890.870.860.83
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$0.78$1.30
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.78$1.29
Shares Outstanding1.101.101.101.101.101.101.101.091.091.09
Diluted Shares Outstanding1.111.111.111.111.111.101.101.101.091.10
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents1.201.070.751.921.801.071.981.402.131.981.400.710.660.631.320.45
Short Term Investments0.000.000.006.170.000.000.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments1.201.070.751.921.801.071.981.402.131.981.400.710.660.631.320.45
Accounts Receivable4.284.293.963.722.963.343.414.064.053.792.051.951.821.651.711.82
Inventory3.293.373.352.682.362.492.392.392.632.781.931.972.302.822.272.14
Other Current Assets2.231.972.371.641.371.251.360.690.820.810.650.570.330.400.590.63
Total Current Assets10.9910.6910.4310.428.978.629.829.5810.079.726.536.375.606.166.275.88
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents3.341.262.331.071.021.150.710.751.682.12
Short Term Investments0.000.000.000.000.000.000.000.000.000.00
Total Cash & ST Investments3.341.262.331.071.021.150.710.751.682.12
Accounts Receivable3.904.354.274.294.424.283.953.964.013.75
Inventory3.263.083.053.373.393.293.273.353.152.96
Other Current Assets2.132.112.161.972.222.282.622.372.262.15
Total Current Assets12.6310.8011.8210.6911.0410.9910.5410.4311.0910.98
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment103.32106.74101.9496.7093.4690.3986.0681.8680.9079.4962.3555.8152.0949.2844.9642.00
Goodwill5.165.165.165.165.285.285.285.326.276.250.000.000.000.000.000.00
Intangible Assets0.350.330.370.410.450.490.540.610.870.970.000.000.000.000.000.00
Long-Term Investments4.634.043.793.593.823.673.343.303.353.161.511.551.471.302.122.27
Other Long-Term Assets16.6118.2116.7517.7511.9911.220.6016.139.359.967.937.195.396.410.063.60
Total Long-Term Assets130.94134.49128.90124.48118.57114.32108.88107.33100.9399.9871.7964.5558.9556.9953.0049.15
Total Assets141.94145.18139.33134.89127.53122.94118.70116.91111.01109.7078.3270.9264.5563.1559.2755.03
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment112.26110.25108.45106.74104.97104.00102.54101.94100.3798.87
Goodwill5.165.165.165.165.165.165.165.165.165.16
Intangible Assets0.310.320.320.330.340.350.360.370.380.39
Long-Term Investments4.884.194.054.044.063.933.913.793.583.68
Other Long-Term Assets17.1018.1418.3118.2118.3817.5017.6116.7516.857.42
Total Long-Term Assets140.62138.05136.29134.49132.92130.94129.58128.90127.23126.14
Total Assets153.25148.85148.11145.18143.96141.94140.12139.33138.32137.12
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable2.453.702.903.532.172.812.563.443.082.831.911.591.381.391.551.28
Short-Term Debt4.336.264.977.093.854.365.276.116.334.834.054.141.953.162.582.60
Other Current Liabilities4.795.494.234.614.434.434.224.223.654.712.772.851.832.102.102.27
Current Liabilities12.0315.9913.4715.7210.9212.0812.5514.2913.5912.929.138.975.547.016.586.47
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable3.022.953.093.703.952.452.152.902.942.49
Short-Term Debt7.886.555.886.262.564.334.594.974.985.91
Other Current Liabilities5.374.583.684.505.134.023.684.734.253.65
Current Liabilities16.7314.5713.7715.9912.1712.0311.4613.4713.2113.24
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt59.8860.0258.5252.0451.6246.6843.4140.7444.4642.6324.6920.8421.3419.2718.6518.15
Capital Leases1.311.451.491.591.751.851.840.020.030.030.030.030.030.020.000.00
Def. Tax Liability13.3718.2213.0617.4016.4816.1816.2615.3916.3716.5413.7312.9711.7311.049.648.30
Total Liabilities105.83108.51104.11100.3694.9790.4186.6587.5885.1582.9756.2249.6244.4143.7740.9838.12
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt65.8664.2764.2460.0262.5261.1960.6558.5257.3256.49
Capital Leases1.441.491.501.451.461.311.291.491.501.55
Def. Tax Liability12.2518.7618.5918.2218.3218.0117.8517.7317.6617.68
Total Liabilities114.97111.51110.89108.51107.05105.83104.51104.11103.02102.47
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock5.445.455.425.425.285.275.265.165.044.954.574.544.464.394.334.22
Retained Earnings13.2613.7512.4811.5410.9311.3110.888.718.8910.3610.019.619.519.638.978.37
Comprehensive Income-0.13-0.08-0.18-0.17-0.24-0.40-0.32-0.20-0.19-0.18-0.13-0.13-0.08-0.12-0.11-0.07
Total Common Equity32.4533.2131.4430.4128.1628.2627.8025.0124.4925.4921.3221.0820.1419.3818.2916.91
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock5.465.465.455.455.445.445.435.425.425.42
Retained Earnings15.2514.3614.2913.7514.0113.2612.8412.4812.3911.73
Comprehensive Income-0.08-0.07-0.08-0.08-0.14-0.13-0.14-0.18-0.13-0.17
Total Common Equity35.0034.0133.8433.2133.3032.4531.9231.4431.3830.67
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt65.5266.2863.4959.1455.4751.0448.6946.8550.7947.4628.7424.9823.3022.4321.2220.75
Book Value36.1136.6735.2334.5332.5732.5332.0529.3325.8526.7322.1021.3020.1419.3818.2916.91
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt3.273.333.383.473.613.663.693.783.933.98
Book Value35.0034.0133.8433.2133.3032.4531.9231.4431.3830.67
Cash Flow From Operating Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Income4.564.174.263.983.432.313.104.742.300.932.532.442.031.712.422.272.04
Depreciation & Amortization5.126.035.274.994.063.973.913.333.553.462.922.402.292.302.152.051.83
Stock-Based Compensation0.120.140.130.140.130.140.110.110.130.110.120.100.060.060.060.040.03
Change Working Capital0.190.401.42-0.140.16-0.99-0.390.160.28-1.000.86-0.190.610.15-0.450.57-0.06
Change In Accounts Receivable-0.57-0.12-0.370.590.00-0.35-0.040.63-0.43-0.20-0.540.24-0.35-0.150.231.010.42
Change In Accounts Payable-0.11-0.290.49-0.861.02-0.01-0.03-0.690.29-0.280.30-0.350.270.07-0.09-0.010.00
Change In Inventories-0.40-0.02-0.05-0.61-0.13-0.60-0.19-0.080.170.07-0.080.020.340.52-0.55-0.120.11
Other Non-cash Items3.80-1.55-1.83-1.83-2.240.49-0.14-3.930.602.73-1.410.180.071.08-0.36-0.18-0.89
Cash from Operations8.650.000.007.556.306.176.705.786.956.404.896.275.826.104.905.903.99
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income0.421.710.851.270.471.541.191.130.801.43
Depreciation & Amortization1.611.571.451.411.351.341.311.261.291.26
Stock-Based Compensation0.000.020.010.090.010.020.010.080.020.01
Change Working Capital0.521.140.09-1.341.160.710.41-0.860.080.56
Change In Accounts Receivable-0.320.330.000.00-0.140.28-0.340.05-0.340.06
Change In Accounts Payable0.46-0.05-0.30-0.390.650.090.18-0.420.17-0.03
Change In Inventories-0.16-0.13-0.180.370.01-0.11-0.110.16-0.35-0.10
Other Non-cash Items-0.20-0.56-0.39-0.46-0.83-0.36-0.43-0.26-0.64-0.49
Cash from Operations0.000.000.000.000.000.000.000.001.812.84
Cash Flow From Investing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-9.370.00-8.96-9.10-7.92-7.24-7.44-7.56-8.00-7.42-7.31-7.39-5.98-5.46-4.81-4.53-4.09
Acquisitions0.38-0.640.370.160.280.570.894.922.78-1.22-12.130.000.000.000.000.030.02
Investments-1.160.00-1.55-1.14-1.13-1.60-0.88-0.89-1.12-0.81-1.16-1.42-0.92-0.99-1.05-2.20-2.06
Sales of Investment1.140.001.541.121.111.590.870.881.110.811.151.420.910.981.042.192.03
Other Investing Activities-0.600.000.00-0.72-0.77-0.68-0.47-0.76-0.531.46-0.600.12-0.43-0.28-0.360.32-0.16
Cash from Investing-9.600.000.00-9.67-8.43-7.35-7.03-3.39-5.76-7.19-20.05-7.28-6.41-5.74-5.17-4.18-4.26
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-4.46-3.39-2.80-2.44-2.75-2.31-2.27-1.91-2.53-2.66
Acquisitions0.00-0.640.000.000.000.000.340.010.16-0.13
Investments-0.49-0.44-0.42-0.36-0.48-0.33-0.34-0.40-0.26-0.16
Sales of Investment0.470.440.420.360.470.330.340.400.240.16
Other Investing Activities0.000.000.000.000.000.000.000.00-0.560.36
Cash from Investing0.000.000.000.000.000.000.000.00-2.95-2.43
Cash Flow From Financing Activities TTM 2025202420232022202120202019201820172016201520142013201220112010
Debt Repaid-3.210.000.004.37-3.65-4.35-6.39-6.20-8.21-3.99-3.62-3.86-1.49-2.83-3.20-3.17-2.97
Debt Issued6.3466.282.798.737.318.788.758.034.267.3322.347.623.173.694.413.6423.72
Issuance of Common Stock0.100.000.000.041.810.070.070.841.090.793.760.260.810.700.400.720.77
Repurchase of Common Stock0.000.000.000.00-0.309.128.666.21-0.03-0.6617.60-0.53-0.01-0.02-0.433.723.81
Dividends Paid-3.020.000.00-3.04-2.91-2.78-2.69-2.57-2.43-2.30-2.10-2.02-1.93-1.83-1.76-1.67-1.56
Other Financing Activities-0.380.000.00-0.377.38-0.12-0.23-0.227.767.110.107.853.273.664.57-0.46-0.03
Cash from Financing-0.080.000.001.002.341.95-0.58-1.93-1.810.9515.731.700.64-0.32-0.42-0.850.02
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.000.000.000.000.000.000.000.001.020.08
Debt Issued73.752.920.703.841.20-0.440.271.762.21-0.01
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 Paid0.000.000.000.000.000.000.000.00-0.76-0.77
Other Financing Activities0.000.000.000.000.000.000.000.00-0.11-0.08
Cash from Financing0.000.000.000.000.000.000.000.000.17-0.76
Cash position TTM 2025202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-0.870.540.18-1.120.210.76-0.910.46-0.630.160.570.690.050.03-0.690.87-0.24
Closing Cash Balance1.201.641.100.922.041.831.071.981.522.131.981.400.710.660.631.320.45
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash-1.702.08-1.071.230.05-0.160.38-0.09-0.97-0.35
Closing Cash Balance1.643.341.272.331.101.061.210.830.921.89
Free Cash Flow TTM 2025202420232022202120202019201820172016201520142013201220112010
Free Cash Flow-0.72-3.590.83-1.54-1.62-1.07-0.75-1.77-1.06-1.03-2.42-1.12-0.160.630.091.38-0.10
Real Free Cash Flow-0.85-3.730.70-1.68-1.75-1.22-0.86-1.88-1.18-1.14-2.54-1.22-0.230.580.031.34-0.13
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow-1.860.38-0.62-1.19-0.581.310.42-0.60-0.720.18
Real Free Cash Flow-1.860.36-0.63-1.28-0.591.280.41-0.68-0.740.17
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader