DUK Dividend: Duke Energy Corp Yield Insights

Breakdown	TTM	12/31/2024	12/31/2023	12/31/2022	12/31/2021	12/31/2020
Revenue	31,659	30,357	29,060	28,768	24,621	23,868
Revenue Growth (YoY)	5%	4%	1%	17%	3%	-5%
Cost of Revenue	9,092	9,771	9,679	10,058	6,960	6,511
Gross Profit	22,567	20,586	19,381	18,710	17,661	17,357
Selling, General & Admin	--	--	--	--	--	--
Research & Development	--	--	--	--	--	--
Operating Expenses	13,982	12,646	12,262	12,286	11,820	11,654
Other Non Operating Income (Expenses)	656	365	371	168	452	267
Pretax Income	5,692	5,194	4,767	4,078	3,991	839
Income Tax Expense	597	590	438	300	268	-236
Net Income	4,934	4,402	2,735	2,444	3,802	1,270
Net Income Growth	17%	61%	12%	-36%	199%	-66%
Shares Outstanding (Diluted)	778	772	771	770	769	738
Shares Change (YoY)	1%	0%	0%	0%	4%	1%
EPS (Diluted)	6.34	5.68	3.54	3.17	4.94	1.71
EPS Growth	17%	61%	12%	-36%	189%	-66%
Free Cash Flow	-921	48	-2,726	-5,440	-1,425	-1,051
Free Cash Flow Per Share	-1.18	0.06	-3.53	-7.06	-1.85	-1.42
Gross Margin	71.28%	67.81%	66.69%	65.03%	71.73%	72.72%
Operating Margin	27.11%	26.15%	24.49%	22.33%	23.72%	23.89%
Profit Margin	15.58%	14.5%	9.41%	8.49%	15.44%	5.32%
Free Cash Flow Margin	-2.9%	0.15%	-9.38%	-18.9%	-5.78%	-4.4%
EBITDA	14,787	14,359	13,203	12,267	11,504	11,189
EBITDA Margin	46.7%	47.3%	45.43%	42.64%	46.72%	46.87%
D&A For EBITDA	6,202	6,419	6,084	5,843	5,663	5,486
EBIT	8,585	7,940	7,119	6,424	5,841	5,703
EBIT Margin	27.11%	26.15%	24.49%	22.33%	23.72%	23.89%
Effective Tax Rate	10.48%	11.35%	9.18%	7.35%	6.71%	-28.12%

Follow-Up Questions











