Duke Energy Corp
NYSE:DUK

Watchlist Manager
Duke Energy Corp Logo
Duke Energy Corp
NYSE:DUK
Watchlist
Price: 116.08 USD -1.75% Market Closed
Market Cap: 90.1B USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

0
Revenue
+0%
Growth Rates:
1 Year
+4%
3 Years
+23%
5 Years
+21%
7 Years
+29%
10 Years
+27%
0
Operating Income
+0%
Growth Rates:
1 Year
+12%
3 Years
+36%
5 Years
+39%
7 Years
+35%
10 Years
+49%
0
Net Income
+0%
Growth Rates:
1 Year
+61%
3 Years
+16%
5 Years
+19%
7 Years
+44%
10 Years
+134%

Earnings Waterfall
Duke Energy Corp

Revenue
30.4B USD
Cost of Revenue
-9.8B USD
Gross Profit
20.6B USD
Operating Expenses
-12.6B USD
Operating Income
7.9B USD
Other Expenses
-3.5B USD
Net Income
4.4B USD

Income Statement
Duke Energy Corp

Rotate your device to view
Income Statement
Currency: USD
Millions
Ones
Thousands
Millions
Billions
TTM
Quarterly
Annual
TTM
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
23 925
N/A
23 727
-1%
23 608
-1%
23 696
+0%
22 371
-6%
21 683
-3%
21 307
-2%
21 400
+0%
22 743
+6%
22 334
-2%
22 676
+2%
22 582
0%
23 565
+4%
23 971
+2%
24 059
+0%
24 205
+1%
24 521
+1%
24 549
+0%
24 779
+1%
25 091
+1%
25 079
0%
24 865
-1%
24 413
-2%
24 194
-1%
23 868
-1%
23 567
-1%
23 904
+1%
24 134
+1%
24 621
+2%
25 482
+3%
26 288
+3%
27 179
+3%
28 768
+6%
28 665
0%
28 679
+0%
28 831
+1%
29 060
+1%
29 455
+1%
30 049
+2%
30 209
+1%
30 357
+0%
Gross Profit
Cost of Revenue
(7 934)
(7 870)
(7 771)
(7 746)
(7 496)
(7 081)
(6 864)
(6 767)
(6 890)
(6 964)
(7 051)
(6 945)
(6 982)
(7 264)
(7 310)
(7 368)
(7 528)
(7 475)
(7 529)
(7 566)
(7 453)
(7 163)
(6 854)
(6 718)
(6 511)
(6 584)
(6 670)
(6 699)
(6 960)
(7 539)
(8 206)
(9 108)
(10 058)
(10 438)
(10 395)
(10 202)
(9 679)
(9 571)
(9 759)
(9 845)
(9 771)
Gross Profit
15 991
N/A
15 857
-1%
15 837
0%
15 950
+1%
14 875
-7%
14 602
-2%
14 443
-1%
14 633
+1%
15 853
+8%
15 370
-3%
15 625
+2%
15 637
+0%
16 583
+6%
16 707
+1%
16 749
+0%
16 837
+1%
16 993
+1%
17 074
+0%
17 250
+1%
17 525
+2%
17 626
+1%
17 702
+0%
17 559
-1%
17 476
0%
17 357
-1%
16 983
-2%
17 234
+1%
17 435
+1%
17 661
+1%
17 943
+2%
18 082
+1%
18 071
0%
18 710
+4%
18 227
-3%
18 284
+0%
18 629
+2%
19 381
+4%
19 884
+3%
20 290
+2%
20 364
+0%
20 586
+1%
Operating Income
Operating Expenses
(10 668)
(10 549)
(10 563)
(10 497)
(9 721)
(9 654)
(9 476)
(9 503)
(10 660)
(10 125)
(10 277)
(10 385)
(10 704)
(10 820)
(11 069)
(11 326)
(11 817)
(11 921)
(11 946)
(12 005)
(11 921)
(11 884)
(11 805)
(11 723)
(11 654)
(11 357)
(11 545)
(11 765)
(11 820)
(12 026)
(12 032)
(11 860)
(12 286)
(11 549)
(11 638)
(11 826)
(12 262)
(12 488)
(12 549)
(12 698)
(12 646)
Depreciation & Amortization
(3 066)
(3 088)
(3 116)
(3 102)
(3 053)
(3 069)
(3 069)
(3 114)
(3 294)
(3 298)
(3 343)
(3 424)
(3 527)
(3 635)
(3 773)
(3 912)
(4 074)
(4 196)
(4 312)
(4 459)
(4 548)
(4 589)
(4 650)
(4 681)
(4 705)
(4 600)
(4 657)
(4 705)
(4 762)
(4 793)
(4 823)
(4 857)
(5 086)
(4 863)
(4 959)
(5 013)
(5 253)
(5 413)
(5 489)
(5 652)
(5 793)
Operations Maintenance
(5 856)
(5 833)
(5 859)
(5 876)
(5 539)
(5 529)
(5 458)
(5 492)
(6 224)
(5 897)
(5 987)
(6 003)
(5 944)
(5 940)
(6 043)
(6 151)
(6 463)
(6 418)
(6 308)
(6 208)
(6 066)
(5 986)
(5 846)
(5 744)
(5 612)
(5 438)
(5 554)
(5 679)
(5 703)
(5 849)
(5 806)
(5 607)
(5 734)
(5 248)
(5 256)
(5 360)
(5 609)
(5 678)
(5 623)
(5 620)
(5 387)
Purchased Fuel Power Gas
(533)
(501)
(493)
(406)
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
0
0
0
0
0
0
0
0
Other Operating Expenses
(1 213)
(1 127)
(1 095)
(1 113)
(1 129)
(1 056)
(949)
(897)
(1 142)
(930)
(947)
(958)
(1 233)
(1 245)
(1 253)
(1 263)
(1 280)
(1 307)
(1 326)
(1 338)
(1 307)
(1 309)
(1 309)
(1 298)
(1 337)
(1 319)
(1 334)
(1 381)
(1 355)
(1 384)
(1 403)
(1 396)
(1 466)
(1 438)
(1 423)
(1 453)
(1 400)
(1 397)
(1 437)
(1 426)
(1 466)
Operating Income
5 323
N/A
5 308
0%
5 274
-1%
5 453
+3%
5 154
-5%
4 948
-4%
4 967
+0%
5 130
+3%
5 193
+1%
5 245
+1%
5 348
+2%
5 252
-2%
5 879
+12%
5 887
+0%
5 680
-4%
5 511
-3%
5 176
-6%
5 153
0%
5 304
+3%
5 520
+4%
5 705
+3%
5 818
+2%
5 754
-1%
5 753
0%
5 703
-1%
5 626
-1%
5 689
+1%
5 670
0%
5 841
+3%
5 917
+1%
6 050
+2%
6 211
+3%
6 424
+3%
6 678
+4%
6 646
0%
6 803
+2%
7 119
+5%
7 396
+4%
7 741
+5%
7 666
-1%
7 940
+4%
Pre-Tax Income
Interest Income Expense
(1 492)
(1 514)
(1 524)
(1 532)
(1 274)
(1 549)
(1 632)
(1 771)
(1 710)
(1 850)
(1 837)
(1 775)
(1 617)
(1 944)
(1 976)
(1 994)
(1 770)
(1 972)
(1 988)
(2 030)
(1 872)
(2 049)
(4 073)
(4 153)
(3 981)
(4 147)
(2 188)
(2 145)
(1 961)
(2 136)
(2 123)
(2 139)
(2 102)
(2 423)
(2 580)
(2 734)
(2 674)
(3 001)
(3 097)
(3 225)
(3 097)
Non-Reccuring Items
(81)
15
(1)
(111)
(106)
(102)
(95)
12
9
204
195
(2)
(254)
(408)
(575)
(488)
(491)
(351)
(183)
(49)
4
6
(51)
(165)
(1 150)
(1 093)
(1 164)
(1 272)
(341)
(553)
(407)
(199)
(412)
(204)
(190)
(292)
(49)
(37)
(105)
3
(14)
Gain/Loss on Disposition of Assets
33
46
53
53
30
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
0
0
0
0
0
0
0
Total Other Income
351
330
313
261
106
302
298
324
242
349
383
419
258
473
468
477
158
428
407
380
260
361
409
432
267
532
523
634
452
598
584
433
168
451
484
530
371
616
636
669
365
Pre-Tax Income
4 134
N/A
4 185
+1%
4 115
-2%
4 124
+0%
3 910
-5%
3 599
-8%
3 538
-2%
3 694
+4%
3 734
+1%
3 948
+6%
4 089
+4%
3 894
-5%
4 266
+10%
4 008
-6%
3 597
-10%
3 506
-3%
3 073
-12%
3 258
+6%
3 540
+9%
3 821
+8%
4 097
+7%
4 136
+1%
2 039
-51%
1 867
-8%
839
-55%
918
+9%
2 860
+212%
2 887
+1%
3 991
+38%
3 826
-4%
4 104
+7%
4 306
+5%
4 078
-5%
4 502
+10%
4 360
-3%
4 307
-1%
4 767
+11%
4 974
+4%
5 175
+4%
5 113
-1%
5 194
+2%
Net Income
Tax Provision
(1 669)
(1 694)
(1 746)
(1 706)
(1 256)
(1 144)
(1 063)
(1 158)
(1 156)
(1 296)
(1 370)
(1 219)
(1 308)
(1 145)
(918)
(722)
(428)
(342)
(383)
(403)
(519)
(561)
(104)
(21)
236
222
(130)
(115)
(268)
(209)
(287)
(355)
(300)
(536)
(541)
(425)
(438)
(461)
(482)
(603)
(590)
Income from Continuing Operations
2 465
2 491
2 369
2 418
2 654
2 455
2 475
2 536
2 578
2 652
2 719
2 675
2 958
2 863
2 679
2 784
2 645
2 916
3 157
3 418
3 578
3 575
1 935
1 846
1 075
1 140
2 730
2 772
3 723
3 617
3 817
3 951
3 778
3 966
3 819
3 882
4 329
4 513
4 693
4 510
4 604
Income to Minority Interest
(6)
(5)
(5)
(13)
(15)
(17)
(16)
(18)
(18)
(14)
(14)
(10)
(5)
(6)
(5)
12
22
31
117
120
177
218
224
275
295
298
275
334
329
315
275
155
95
101
58
(20)
(33)
(89)
(94)
(59)
(90)
Net Income (Common)
1 883
N/A
2 844
+51%
2 778
-2%
2 436
-12%
2 816
+16%
2 646
-6%
2 612
-1%
2 856
+9%
2 152
-25%
2 174
+1%
2 351
+8%
2 129
-9%
3 059
+44%
2 963
-3%
2 777
-6%
2 905
+5%
2 666
-8%
2 946
+11%
3 266
+11%
3 511
+8%
3 707
+6%
3 706
0%
2 069
-44%
2 007
-3%
1 270
-37%
1 324
+4%
2 892
+118%
2 993
+3%
3 802
+27%
3 667
-4%
3 809
+4%
3 826
+0%
2 444
-36%
2 391
-2%
1 264
-47%
1 094
-13%
2 735
+150%
3 069
+12%
4 189
+36%
4 202
+0%
4 402
+5%
EPS (Diluted)
2.66
N/A
4.01
+51%
4.01
N/A
3.54
-12%
4.05
+14%
3.84
-5%
3.78
-2%
4.13
+9%
3.11
-25%
3.1
0%
3.35
+8%
3.04
-9%
4.37
+44%
4.22
-3%
3.94
-7%
4.06
+3%
3.77
-7%
4.05
+7%
4.48
+11%
4.81
+7%
5.09
+6%
5.03
-1%
2.81
-44%
2.74
-2%
1.71
-38%
1.72
+1%
3.76
+119%
3.91
+4%
4.94
+26%
4.76
-4%
4.94
+4%
4.96
+0%
3.17
-36%
3.1
-2%
1.63
-47%
1.41
-13%
3.54
+151%
3.98
+12%
5.42
+36%
5.43
+0%
5.69
+5%

See Also

Summary
DUK intrinsic value, competitors valuation, and company profile.
DCF Valuation
DUK stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DUK stock valuation using valuation multiples.
Wall Street Estimates
DUK price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DUK stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 241,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.