Duke Energy reported revenue of $6722.00M and net income of $889.00M for the quarter ended Sep 2012, up 69.6% year over year. This income statement covers 15 quarters of results from Mar 2009 through Sep 2012, standardized by Business Quant from the company’s SEC filings.
| Income Statement | Mar2009 | Jun2009 | Sep2009 | Dec2009 | Mar2010 | Jun2010 | Sep2010 | Dec2010 | Mar2011 | Jun2011 | Sep2011 | Dec2011 | Mar2012 | Jun2012 | Sep2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,312.00M | 2,913.00M | 3,396.00M | 3,110.00M | 3,594.00M | 3,287.00M | 3,946.00M | 3,445.00M | 3,663.00M | 3,534.00M | 3,964.00M | 3,368.00M | 3,630.00M | 3,577.00M | 6,722.00M |
| Cost of RevenueCost of Rev | 811.00M | 848.00M | 805.00M | 855.00M | 899.00M | 944.00M | 881.00M | 1,101.00M | 880.00M | 959.00M | 866.00M | 1,065.00M | 746.00M | 862.00M | 1,654.00M |
| Gross Profit | 2,501.00M | 2,065.00M | 2,591.00M | 2,255.00M | 2,695.00M | 2,343.00M | 3,065.00M | 2,344.00M | 2,783.00M | 2,575.00M | 3,098.00M | 2,303.00M | 2,884.00M | 2,715.00M | 5,068.00M |
| Other Operating ExpensesOther Opex | 6.00M | 13.00M | 13.00M | 4.00M | 2.00M | 3,306.00M | 2,915.00M | 2,908.00M | 2,859.00M | 2,859.00M | -5.00M | 2,850.00M | 3,138.00M | 2,795.00M | 14.00M |
| Operating ExpensesOpex | 2,637.00M | 2,398.00M | 2,964.00M | 2,519.00M | 2,835.00M | 3,306.00M | 2,915.00M | 2,908.00M | 2,859.00M | 2,859.00M | 3,192.00M | 2,850.00M | 3,138.00M | 2,795.00M | 5,658.00M |
| Operating IncomeOp. Inc | 681.00M | 461.00M | 351.00M | 912.00M | 761.00M | -14.00M | 1,033.00M | 681.00M | 814.00M | 679.00M | 767.00M | 517.00M | 495.00M | 786.00M | 1,078.00M |
| Non Operating Interest Expenses | 184.00M | 186.00M | 190.00M | 191.00M | 210.00M | 212.00M | 202.00M | 216.00M | 219.00M | 203.00M | 213.00M | 224.00M | 224.00M | 232.00M | 401.00M |
| Non Operating Investment Income | -3.00M | -12.00M | 2.00M | 12.00M | -3.00M | -5.00M | -1.00M | ||||||||
| Interest & Investment IncomeInt & Inv Inc | 4.00M | -2.00M | 93.00M | -1.00M | 1.00M | 64.00M | 1.00M | -1.00M | -1.00M | 6.00M | -1.00M | -3.00M | 2.00M | ||
| Other Non Operating IncomeOther Non Op Inc. | 26.00M | 100.00M | 82.00M | 265.00M | -91.00M | 88.00M | 116.00M | 73.00M | 117.00M | 97.00M | 83.00M | 79.00M | 89.00M | 70.00M | 132.00M |
| Non Operating IncomeNon Op. Inc. | 28.00M | 119.00M | 96.00M | 90.00M | 120.00M | 124.00M | 136.00M | 209.00M | 151.00M | 157.00M | 123.00M | 116.00M | 129.00M | 109.00M | 165.00M |
| EBIT | 681.00M | 461.00M | 351.00M | 912.00M | 761.00M | -14.00M | 1,033.00M | 681.00M | 814.00M | 679.00M | 767.00M | 517.00M | 495.00M | 786.00M | 1,078.00M |
| EBT | 525.00M | 461.00M | 351.00M | 494.00M | 671.00M | -102.00M | 967.00M | 674.00M | 746.00M | 633.00M | 677.00M | 409.00M | 400.00M | 663.00M | 842.00M |
| Tax ProvisionsTaxes | 179.00M | 177.00M | 244.00M | 158.00M | 226.00M | 116.00M | 301.00M | 247.00M | 233.00M | 192.00M | 208.00M | 119.00M | 103.00M | 214.00M | 248.00M |
| Profit After TaxPAT | 349.00M | 284.00M | 107.00M | -6.00M | 445.00M | -222.00M | 670.00M | 427.00M | 513.00M | 621.00M | 783.00M | 288.00M | 299.00M | 527.00M | 889.00M |
| Equity Income | 6.00M | 19.00M | 17.00M | 28.00M | 29.00M | 36.00M | 21.00M | 30.00M | 32.00M | 48.00M | 43.00M | 37.00M | 45.00M | 40.00M | 33.00M |
| Income from Non-Controlling InterestsInc. Minority | 5.00M | 6.00M | -3.00M | 45.00M | 2.00M | 5.00M | -4.00M | 2.00M | 2.00M | 6.00M | -2.00M | 2.00M | 4.00M | 4.00M | 4.00M |
| Income from Continuing OperationsIncome (Continuing) | 346.00M | 284.00M | 107.00M | 336.00M | 445.00M | -218.00M | 666.00M | 427.00M | 513.00M | 441.00M | 469.00M | 290.00M | 297.00M | 449.00M | 594.00M |
| Income from Discontinued OperationsIncome (Discontinued) | 3.00M | -2.00M | -1.00M | 12.00M | 1.00M | 2.00M | 1.00M | 2.00M | -1.00M | 4.00M | |||||
| Consolidated Net IncomeConsol Net Inc. | 349.00M | 282.00M | 106.00M | 348.00M | 445.00M | -217.00M | 666.00M | 429.00M | 513.00M | 441.00M | 470.00M | 290.00M | 299.00M | 448.00M | 598.00M |
| Income towards Parent CompanyParent Net Inc | 349.00M | 282.00M | 106.00M | 348.00M | 445.00M | -223.00M | 666.00M | 429.00M | 513.00M | 434.00M | 471.00M | 290.00M | 292.00M | 448.00M | 589.00M |
| Net Income towards Common StockholdersNet Income | 349.00M | 282.00M | 106.00M | 348.00M | 444.00M | -223.00M | 669.00M | 424.00M | 510.00M | 434.00M | 471.00M | 287.00M | 292.00M | 444.00M | 589.00M |
| EPS (Basic) | 0.82 | 0.66 | 0.24 | 0.81 | 1.02 | -0.51 | 1.52 | 0.97 | 1.15 | 0.98 | 1.06 | 0.65 | 0.66 | 1.00 | 0.84 |
| EPS (Diluted) | 0.82 | 0.66 | 0.24 | 0.81 | 1.02 | -0.51 | 1.52 | 0.96 | 1.15 | 0.98 | 1.06 | 0.65 | 0.66 | 1.00 | 1.11 |
| Shares Outstanding | 427.33M | 429.33M | 433.00M | 431.00M | 436.66M | 438.00M | 440.66M | 439.33M | 443.33M | 444.00M | 444.00M | 444.00M | 445.66M | 446.00M | 699.00M |
| Shares Outstanding (Diluted)Shares Outstanding (Dil.) | 427.66M | 429.66M | 433.33M | 431.33M | 437.00M | 438.00M | 440.66M | 439.66M | 443.66M | 444.33M | 444.33M | 444.33M | 445.66M | 446.00M | 531.00M |
| EBITDA | 681.00M | 461.00M | 351.00M | 912.00M | 761.00M | -14.00M | 1,033.00M | 681.00M | 814.00M | 679.00M | 767.00M | 517.00M | 495.00M | 786.00M | 1,078.00M |
| Interest ExpensesInt Expense | 184.00M | 186.00M | 190.00M | 191.00M | 210.00M | 212.00M | 202.00M | 216.00M | 219.00M | 203.00M | 213.00M | 224.00M | 224.00M | 232.00M | 401.00M |
| Additional items | |||||||||||||||
| Shares Outstanding (Entity)Shares Outstanding (Entity.) | 428.33M | 431.33M | 434.33M | 436.33M | 437.71M | 439.33M | 441.33M | 443.00M | 443.66M | 444.00M | 444.00M | 445.33M | 446.00M | 446.00M | 704.00M |