Southern Co
NYSE:SO

Watchlist Manager
Southern Co Logo
Southern Co
NYSE:SO
Watchlist
Price: 82.86 USD 1.32% Market Closed
Market Cap: 90.8B USD
Have any thoughts about
Southern Co?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

26.4B
+1%
Revenue
Growth Rates:
1 Year
+1%
3 Years
+18%
5 Years
+21%
7 Years
+17%
10 Years
+44%
7B
+1%
Operating Income
Growth Rates:
1 Year
+31%
3 Years
+27%
5 Years
+32%
7 Years
+29%
10 Years
+48%
4.7B
+2%
Net Income
Growth Rates:
1 Year
+56%
3 Years
+58%
5 Years
+3%
7 Years
+770%
10 Years
+126%

Earnings Waterfall
Southern Co

Revenue
26.4B USD
Cost of Revenue
-2.8B USD
Gross Profit
23.6B USD
Operating Expenses
-16.6B USD
Operating Income
7B USD
Other Expenses
-2.2B USD
Net Income
4.7B USD

Income Statement
Southern Co

Rotate your device to view
Income Statement
Currency: USD
Sep-2014 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
Revenue
Revenue
18 377
N/A
18 467
+0%
18 006
-2%
17 876
-1%
17 938
+0%
17 489
-3%
17 298
-1%
17 420
+1%
18 283
+5%
19 896
+9%
21 675
+9%
22 646
+4%
22 583
0%
23 031
+2%
23 631
+3%
23 828
+1%
23 786
0%
23 495
-1%
22 535
-4%
22 006
-2%
21 842
-1%
21 419
-2%
21 025
-2%
20 547
-2%
20 172
-2%
20 375
+1%
21 267
+4%
21 845
+3%
22 463
+3%
23 113
+3%
23 851
+3%
25 859
+8%
27 999
+8%
29 279
+5%
29 111
-1%
27 653
-5%
26 255
-5%
25 253
-4%
25 419
+1%
26 134
+3%
26 428
+1%
Gross Profit
Cost of Revenue
(608)
(672)
(629)
(667)
(666)
(645)
(686)
(762)
(1 013)
(1 623)
(2 425)
(2 735)
(2 771)
(2 977)
(3 266)
(3 452)
(3 453)
(3 316)
(3 013)
(2 746)
(2 712)
(2 570)
(2 271)
(2 213)
(2 139)
(2 098)
(2 295)
(2 428)
(2 543)
(2 954)
(3 479)
(3 902)
(4 445)
(4 993)
(4 865)
(4 449)
(3 853)
(3 087)
(2 754)
(2 734)
(2 812)
Gross Profit
17 769
N/A
17 795
+0%
17 377
-2%
17 209
-1%
17 272
+0%
16 844
-2%
16 612
-1%
16 658
+0%
17 270
+4%
18 273
+6%
19 250
+5%
19 911
+3%
19 812
0%
20 054
+1%
20 365
+2%
20 376
+0%
20 333
0%
20 179
-1%
19 522
-3%
19 260
-1%
19 130
-1%
18 849
-1%
18 754
-1%
18 334
-2%
18 033
-2%
18 277
+1%
18 972
+4%
19 417
+2%
19 920
+3%
20 159
+1%
20 372
+1%
21 957
+8%
23 554
+7%
24 286
+3%
24 246
0%
23 204
-4%
22 402
-3%
22 166
-1%
22 665
+2%
23 400
+3%
23 616
+1%
Operating Income
Operating Expenses
(13 051)
(13 285)
(12 981)
(12 795)
(12 755)
(12 197)
(11 938)
(11 839)
(12 245)
(13 358)
(13 968)
(14 532)
(14 413)
(14 399)
(14 590)
(14 686)
(14 810)
(14 972)
(14 581)
(14 227)
(13 834)
(13 490)
(13 366)
(13 109)
(13 094)
(13 132)
(13 449)
(13 944)
(14 420)
(14 953)
(15 408)
(16 453)
(17 809)
(18 539)
(18 684)
(18 049)
(17 080)
(16 408)
(16 355)
(16 530)
(16 648)
Depreciation & Amortization
(1 994)
(1 945)
(1 935)
(1 931)
(1 945)
(2 034)
(2 088)
(2 157)
(2 324)
(2 502)
(2 677)
(2 862)
(2 934)
(3 010)
(3 064)
(3 093)
(3 113)
(3 131)
(3 114)
(3 086)
(3 059)
(3 038)
(3 143)
(3 261)
(3 390)
(3 518)
(3 532)
(3 550)
(3 557)
(3 565)
(3 586)
(3 608)
(3 634)
(3 663)
(3 881)
(4 080)
(4 301)
(4 525)
(4 560)
(4 630)
(4 697)
Operations Maintenance
(4 023)
(4 354)
(4 490)
(4 571)
(4 647)
(4 416)
(4 400)
(4 399)
(4 713)
(5 382)
(5 659)
(5 916)
(5 846)
(5 739)
(5 745)
(5 793)
(5 856)
(5 889)
(5 792)
(5 672)
(5 560)
(5 600)
(5 584)
(5 503)
(5 497)
(5 413)
(5 489)
(5 724)
(5 884)
(6 088)
(6 231)
(6 351)
(6 452)
(6 630)
(6 596)
(6 527)
(6 404)
(6 093)
(6 126)
(6 046)
(6 284)
Purchased Fuel Power Gas
(6 059)
(6 005)
(5 570)
(5 308)
(5 172)
(4 750)
(4 449)
(4 272)
(4 152)
(4 361)
(4 446)
(4 515)
(4 400)
(4 400)
(4 506)
(4 517)
(4 542)
(4 637)
(4 386)
(4 197)
(3 959)
(3 622)
(3 408)
(3 115)
(2 976)
(2 967)
(3 179)
(3 406)
(3 707)
(4 010)
(4 273)
(5 140)
(6 329)
(6 835)
(6 774)
(6 018)
(4 962)
(4 365)
(4 311)
(4 384)
(4 163)
Other Operating Expenses
(975)
(981)
(986)
(985)
(991)
(997)
(1 001)
(1 011)
(1 056)
(1 113)
(1 186)
(1 239)
(1 233)
(1 250)
(1 275)
(1 283)
(1 299)
(1 315)
(1 289)
(1 272)
(1 256)
(1 230)
(1 231)
(1 230)
(1 231)
(1 234)
(1 249)
(1 264)
(1 272)
(1 290)
(1 318)
(1 354)
(1 394)
(1 411)
(1 433)
(1 424)
(1 413)
(1 425)
(1 358)
(1 470)
(1 504)
Operating Income
4 718
N/A
4 510
-4%
4 396
-3%
4 414
+0%
4 517
+2%
4 647
+3%
4 674
+1%
4 819
+3%
5 025
+4%
4 915
-2%
5 282
+7%
5 379
+2%
5 399
+0%
5 655
+5%
5 775
+2%
5 690
-1%
5 523
-3%
5 207
-6%
4 941
-5%
5 033
+2%
5 296
+5%
5 359
+1%
5 388
+1%
5 225
-3%
4 939
-5%
5 145
+4%
5 523
+7%
5 473
-1%
5 500
+0%
5 206
-5%
4 964
-5%
5 504
+11%
5 745
+4%
5 747
+0%
5 562
-3%
5 155
-7%
5 322
+3%
5 758
+8%
6 310
+10%
6 870
+9%
6 968
+1%
Pre-Tax Income
Interest Income Expense
(800)
(816)
(823)
(793)
(804)
(817)
(849)
(963)
(1 090)
(1 258)
(1 389)
(1 491)
(1 521)
(1 588)
(1 628)
(1 671)
(1 718)
(1 694)
(1 659)
(1 616)
(1 589)
(1 574)
(1 605)
(1 623)
(1 638)
(1 668)
(1 659)
(1 735)
(1 746)
(1 761)
(1 771)
(1 735)
(1 797)
(1 871)
(1 990)
(2 117)
(2 222)
(2 302)
(2 389)
(2 471)
(2 544)
Non-Reccuring Items
(838)
(868)
(497)
(520)
(252)
(365)
(409)
(467)
(405)
(429)
(484)
(3 415)
(3 361)
(3 322)
(3 318)
(1 521)
(1 171)
(1 016)
1 565
2 752
2 328
2 377
(80)
(355)
(247)
(466)
(509)
(662)
(801)
(1 515)
(1 487)
(1 073)
(844)
(377)
(358)
(316)
(566)
68
0
89
249
Total Other Income
163
182
188
159
142
164
132
122
127
252
334
427
466
323
308
308
318
252
271
291
292
380
406
412
469
485
451
468
497
646
738
777
788
724
742
762
778
821
823
813
811
Pre-Tax Income
3 243
N/A
3 008
-7%
3 264
+9%
3 260
0%
3 603
+11%
3 629
+1%
3 548
-2%
3 511
-1%
3 657
+4%
3 480
-5%
3 743
+8%
900
-76%
983
+9%
1 068
+9%
1 137
+6%
2 806
+147%
2 952
+5%
2 749
-7%
5 118
+86%
6 460
+26%
6 327
-2%
6 542
+3%
4 109
-37%
3 659
-11%
3 523
-4%
3 496
-1%
3 806
+9%
3 544
-7%
3 450
-3%
2 576
-25%
2 444
-5%
3 473
+42%
3 892
+12%
4 223
+9%
3 956
-6%
3 484
-12%
3 312
-5%
4 345
+31%
4 744
+9%
5 301
+12%
5 484
+3%
Net Income
Tax Provision
(1 081)
(977)
(1 075)
(1 056)
(1 164)
(1 194)
(1 137)
(1 096)
(1 035)
(951)
(1 049)
(201)
(352)
(406)
(205)
(653)
(686)
(479)
(1 725)
(2 009)
(1 753)
(1 798)
(583)
(443)
(369)
(393)
(438)
(421)
(500)
(267)
(250)
(566)
(608)
(795)
(719)
(513)
(396)
(496)
(622)
(814)
(894)
Income from Continuing Operations
2 162
2 031
2 189
2 204
2 439
2 435
2 411
2 415
2 622
2 529
2 694
699
631
662
932
2 153
2 266
2 270
3 393
4 451
4 574
4 744
3 526
3 216
3 154
3 103
3 368
3 123
2 950
2 309
2 194
2 907
3 284
3 428
3 237
2 971
2 916
3 849
4 122
4 487
4 590
Income to Minority Interest
0
0
0
0
0
(14)
(15)
(27)
(54)
(36)
(32)
(42)
(45)
(46)
(44)
(45)
(69)
(58)
(35)
(41)
(12)
10
13
37
34
31
33
38
61
99
112
134
127
107
125
118
120
127
122
122
132
Net Income (Common)
2 094
N/A
1 963
-6%
2 121
+8%
2 139
+1%
2 380
+11%
2 367
-1%
2 348
-1%
2 342
0%
2 522
+8%
2 448
-3%
2 617
+7%
613
-77%
543
-11%
842
+55%
1 121
+33%
2 348
+109%
2 443
+4%
2 226
-9%
3 372
+51%
4 425
+31%
4 577
+3%
4 739
+4%
3 524
-26%
3 237
-8%
3 172
-2%
3 119
-2%
3 385
+9%
3 145
-7%
2 995
-5%
2 393
-20%
2 290
-4%
3 025
+32%
3 396
+12%
3 524
+4%
3 354
-5%
3 085
-8%
3 035
-2%
3 976
+31%
4 244
+7%
4 609
+9%
4 722
+2%
EPS (Diluted)
2.34
N/A
2.18
-7%
2.32
+6%
2.36
+2%
2.61
+11%
2.59
-1%
2.54
-2%
2.49
-2%
2.58
+4%
2.56
-1%
2.61
+2%
0.61
-77%
0.54
-11%
0.83
+54%
1.1
+33%
2.31
+110%
2.37
+3%
2.17
-8%
3.21
+48%
4.21
+31%
4.33
+3%
4.5
+4%
3.32
-26%
3.05
-8%
2.98
-2%
2.93
-2%
3.18
+9%
2.95
-7%
2.8
-5%
2.24
-20%
2.14
-4%
2.83
+32%
3.12
+10%
3.26
+4%
3.05
-6%
2.83
-7%
2.77
-2%
3.62
+31%
3.87
+7%
4.19
+8%
4.29
+2%

See Also

Summary
SO intrinsic value, competitors valuation, and company profile.
DCF Valuation
SO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SO stock valuation using valuation multiples.
Wall Street Estimates
SO 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
SO 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 210,300+ 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

© 2024 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.