
Alliant Energy Corp
NASDAQ:LNT

Income Statement
Earnings Waterfall
Alliant Energy Corp
Revenue
|
4B
USD
|
Cost of Revenue
|
-224m
USD
|
Gross Profit
|
3.8B
USD
|
Operating Expenses
|
-2.8B
USD
|
Operating Income
|
946m
USD
|
Other Expenses
|
-256m
USD
|
Net Income
|
690m
USD
|
Income Statement
Alliant Energy Corp
Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 350
N/A
|
3 295
-2%
|
3 262
-1%
|
3 318
+2%
|
3 254
-2%
|
3 200
-2%
|
3 237
+1%
|
3 263
+1%
|
3 320
+2%
|
3 330
+0%
|
3 341
+0%
|
3 323
-1%
|
3 382
+2%
|
3 445
+2%
|
3 495
+1%
|
3 517
+1%
|
3 535
+0%
|
3 605
+2%
|
3 580
-1%
|
3 641
+2%
|
3 648
+0%
|
3 576
-2%
|
3 549
-1%
|
3 479
-2%
|
3 416
-2%
|
3 401
0%
|
3 455
+2%
|
3 559
+3%
|
3 669
+3%
|
3 836
+5%
|
3 962
+3%
|
4 073
+3%
|
4 205
+3%
|
4 213
+0%
|
4 183
-1%
|
4 125
-1%
|
4 027
-2%
|
3 982
-1%
|
3 963
0%
|
3 967
+0%
|
3 981
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(353)
|
(297)
|
(274)
|
(266)
|
(219)
|
(184)
|
(186)
|
(185)
|
(194)
|
(191)
|
(195)
|
(198)
|
(211)
|
(230)
|
(230)
|
(226)
|
(232)
|
(243)
|
(236)
|
(233)
|
(222)
|
(185)
|
(186)
|
(188)
|
(182)
|
(197)
|
(207)
|
(214)
|
(258)
|
(326)
|
(343)
|
(351)
|
(389)
|
(402)
|
(388)
|
(374)
|
(299)
|
(233)
|
(224)
|
(225)
|
(224)
|
|
Gross Profit |
2 997
N/A
|
2 998
+0%
|
2 988
0%
|
3 052
+2%
|
3 035
-1%
|
3 017
-1%
|
3 051
+1%
|
3 078
+1%
|
3 126
+2%
|
3 139
+0%
|
3 146
+0%
|
3 126
-1%
|
3 171
+1%
|
3 214
+1%
|
3 266
+2%
|
3 291
+1%
|
3 302
+0%
|
3 363
+2%
|
3 344
-1%
|
3 408
+2%
|
3 426
+1%
|
3 391
-1%
|
3 364
-1%
|
3 291
-2%
|
3 234
-2%
|
3 204
-1%
|
3 248
+1%
|
3 345
+3%
|
3 411
+2%
|
3 510
+3%
|
3 619
+3%
|
3 722
+3%
|
3 816
+3%
|
3 811
0%
|
3 795
0%
|
3 751
-1%
|
3 728
-1%
|
3 749
+1%
|
3 739
0%
|
3 742
+0%
|
3 757
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(2 454)
|
(2 456)
|
(2 440)
|
(2 463)
|
(2 458)
|
(2 447)
|
(2 462)
|
(2 475)
|
(2 485)
|
(2 583)
|
(2 565)
|
(2 471)
|
(2 500)
|
(2 525)
|
(2 579)
|
(2 584)
|
(2 608)
|
(2 657)
|
(2 640)
|
(2 670)
|
(2 648)
|
(2 602)
|
(2 556)
|
(2 502)
|
(2 494)
|
(2 454)
|
(2 490)
|
(2 570)
|
(2 616)
|
(2 665)
|
(2 738)
|
(2 821)
|
(2 888)
|
(2 909)
|
(2 888)
|
(2 831)
|
(2 785)
|
(2 805)
|
(2 822)
|
(2 834)
|
(2 811)
|
|
Depreciation & Amortization |
(388)
|
(393)
|
(397)
|
(400)
|
(401)
|
(404)
|
(405)
|
(410)
|
(412)
|
(416)
|
(429)
|
(446)
|
(462)
|
(475)
|
(487)
|
(496)
|
(507)
|
(523)
|
(539)
|
(554)
|
(567)
|
(577)
|
(586)
|
(598)
|
(615)
|
(633)
|
(646)
|
(655)
|
(657)
|
(659)
|
(660)
|
(664)
|
(671)
|
(671)
|
(672)
|
(673)
|
(676)
|
(699)
|
(720)
|
(745)
|
(772)
|
|
Operations Maintenance |
(1 113)
|
(1 107)
|
(1 113)
|
(1 119)
|
(1 115)
|
(1 117)
|
(1 117)
|
(1 126)
|
(1 117)
|
(1 118)
|
(1 101)
|
(1 099)
|
(1 114)
|
(1 130)
|
(1 149)
|
(1 141)
|
(1 142)
|
(1 157)
|
(1 164)
|
(1 188)
|
(1 194)
|
(1 174)
|
(1 121)
|
(1 094)
|
(1 119)
|
(1 114)
|
(1 164)
|
(1 208)
|
(1 213)
|
(1 224)
|
(1 242)
|
(1 252)
|
(1 277)
|
(1 305)
|
(1 308)
|
(1 293)
|
(1 258)
|
(1 249)
|
(1 271)
|
(1 296)
|
(1 289)
|
|
Purchased Fuel Power Gas |
(852)
|
(854)
|
(825)
|
(840)
|
(838)
|
(823)
|
(837)
|
(837)
|
(854)
|
(861)
|
(846)
|
(822)
|
(818)
|
(814)
|
(838)
|
(843)
|
(855)
|
(870)
|
(827)
|
(817)
|
(777)
|
(742)
|
(741)
|
(702)
|
(652)
|
(601)
|
(575)
|
(603)
|
(642)
|
(677)
|
(730)
|
(797)
|
(830)
|
(819)
|
(793)
|
(750)
|
(736)
|
(742)
|
(715)
|
(676)
|
(628)
|
|
Other Operating Expenses |
(101)
|
(102)
|
(104)
|
(104)
|
(104)
|
(104)
|
(102)
|
(102)
|
(102)
|
(189)
|
(190)
|
(104)
|
(106)
|
(106)
|
(105)
|
(105)
|
(104)
|
(107)
|
(110)
|
(111)
|
(111)
|
(109)
|
(109)
|
(108)
|
(108)
|
(106)
|
(105)
|
(104)
|
(104)
|
(105)
|
(106)
|
(108)
|
(110)
|
(114)
|
(115)
|
(115)
|
(115)
|
(115)
|
(116)
|
(117)
|
(122)
|
|
Operating Income |
544
N/A
|
542
0%
|
548
+1%
|
589
+8%
|
577
-2%
|
570
-1%
|
590
+3%
|
603
+2%
|
641
+6%
|
555
-13%
|
581
+5%
|
654
+13%
|
671
+3%
|
690
+3%
|
687
0%
|
707
+3%
|
694
-2%
|
706
+2%
|
704
0%
|
738
+5%
|
778
+5%
|
789
+1%
|
808
+2%
|
789
-2%
|
740
-6%
|
750
+1%
|
758
+1%
|
775
+2%
|
795
+3%
|
845
+6%
|
881
+4%
|
901
+2%
|
928
+3%
|
902
-3%
|
907
+1%
|
920
+1%
|
943
+3%
|
944
+0%
|
917
-3%
|
908
-1%
|
946
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(104)
|
(114)
|
(115)
|
(116)
|
(116)
|
(107)
|
(104)
|
(102)
|
(94)
|
(94)
|
(101)
|
(112)
|
(121)
|
(120)
|
(122)
|
(122)
|
(117)
|
(124)
|
(129)
|
(129)
|
(127)
|
(130)
|
(129)
|
(134)
|
(159)
|
(176)
|
(184)
|
(192)
|
(190)
|
(188)
|
(192)
|
(212)
|
(214)
|
(225)
|
(234)
|
(223)
|
(233)
|
(248)
|
(264)
|
(287)
|
(313)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(86)
|
(86)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(60)
|
(60)
|
(60)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
(21)
|
(25)
|
(30)
|
(17)
|
(16)
|
(13)
|
(10)
|
(8)
|
(9)
|
(11)
|
(13)
|
(14)
|
(12)
|
(12)
|
(11)
|
(14)
|
(15)
|
(14)
|
(14)
|
(5)
|
(3)
|
(1)
|
2
|
(6)
|
(9)
|
(8)
|
(9)
|
(3)
|
(2)
|
(5)
|
(4)
|
3
|
|
Pre-Tax Income |
440
N/A
|
429
-3%
|
433
+1%
|
474
+9%
|
461
-3%
|
463
+0%
|
486
+5%
|
414
-15%
|
443
+7%
|
441
-1%
|
454
+3%
|
512
+13%
|
533
+4%
|
554
+4%
|
552
0%
|
575
+4%
|
570
-1%
|
573
+0%
|
564
-1%
|
596
+6%
|
636
+7%
|
647
+2%
|
668
+3%
|
645
-3%
|
567
-12%
|
560
-1%
|
560
+0%
|
569
+2%
|
600
+5%
|
654
+9%
|
688
+5%
|
691
+0%
|
708
+2%
|
668
-6%
|
665
0%
|
688
+3%
|
707
+3%
|
694
-2%
|
588
-15%
|
557
-5%
|
576
+3%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(44)
|
(44)
|
(42)
|
(58)
|
(70)
|
(72)
|
(78)
|
(58)
|
(59)
|
(55)
|
(59)
|
(77)
|
(85)
|
(84)
|
(76)
|
(68)
|
(53)
|
(52)
|
(49)
|
(55)
|
(69)
|
(35)
|
(15)
|
28
|
57
|
66
|
75
|
76
|
74
|
38
|
17
|
(18)
|
(22)
|
(12)
|
(8)
|
1
|
(4)
|
4
|
37
|
104
|
114
|
|
Income from Continuing Operations |
396
|
384
|
391
|
416
|
391
|
392
|
407
|
356
|
384
|
385
|
395
|
435
|
448
|
470
|
476
|
507
|
517
|
521
|
515
|
541
|
567
|
612
|
652
|
673
|
624
|
626
|
635
|
645
|
674
|
692
|
705
|
673
|
686
|
656
|
657
|
689
|
703
|
698
|
625
|
661
|
690
|
|
Net Income (Common) |
383
N/A
|
372
-3%
|
378
+2%
|
404
+7%
|
378
-6%
|
378
0%
|
394
+4%
|
343
-13%
|
372
+8%
|
375
+1%
|
386
+3%
|
426
+10%
|
457
+7%
|
478
+4%
|
484
+1%
|
521
+8%
|
512
-2%
|
516
+1%
|
511
-1%
|
531
+4%
|
557
+5%
|
602
+8%
|
642
+7%
|
662
+3%
|
614
-7%
|
615
+0%
|
625
+2%
|
635
+2%
|
659
+4%
|
680
+3%
|
695
+2%
|
666
-4%
|
686
+3%
|
656
-4%
|
657
+0%
|
689
+5%
|
703
+2%
|
698
-1%
|
625
-10%
|
661
+6%
|
690
+4%
|
|
EPS (Diluted) |
1.74
N/A
|
1.68
-3%
|
1.66
-1%
|
1.8
+8%
|
1.69
-6%
|
1.66
-2%
|
1.73
+4%
|
1.5
-13%
|
1.65
+10%
|
1.65
N/A
|
1.69
+2%
|
1.85
+9%
|
1.99
+8%
|
2.06
+4%
|
2.08
+1%
|
2.21
+6%
|
2.19
-1%
|
2.17
-1%
|
2.14
-1%
|
2.23
+4%
|
2.33
+4%
|
2.46
+6%
|
2.56
+4%
|
2.64
+3%
|
2.47
-6%
|
2.46
0%
|
2.49
+1%
|
2.53
+2%
|
2.63
+4%
|
2.71
+3%
|
2.77
+2%
|
2.65
-4%
|
2.73
+3%
|
2.61
-4%
|
2.62
+0%
|
2.71
+3%
|
2.78
+3%
|
2.72
-2%
|
2.45
-10%
|
2.58
+5%
|
2.69
+4%
|