Free Trial

Southern (SO) Financials

Southern logo
$94.44 -0.18 (-0.19%)
Closing price 08/22/2025 03:59 PM Eastern
Extended Trading
$95.02 +0.58 (+0.61%)
As of 08/22/2025 07:56 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for Southern

Annual Income Statements for Southern

This table shows Southern's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
1,963 2,367 2,448 4,020 2,226 4,739 3,119 2,393 3,524 3,976 4,401
Consolidated Net Income / (Loss)
2,031 2,435 2,529 1,992 2,300 4,744 3,103 2,309 3,428 3,849 4,260
Net Income / (Loss) Continuing Operations
2,031 2,435 5,594 62,514 2,300 4,744 3,103 2,309 3,428 3,849 4,260
Total Pre-Tax Income
3,008 3,629 3,480 2,428 2,749 6,542 3,496 2,576 4,223 4,345 5,229
Total Operating Income
3,642 4,282 4,486 4,440 4,191 7,736 4,885 3,698 5,370 5,826 7,068
Total Gross Profit
7,436 7,678 19,896 92,326 9,616 9,603 9,897 10,247 10,627 11,708 13,342
Total Revenue
18,467 17,489 19,896 117,579 23,495 21,419 20,375 23,113 29,279 25,253 26,724
Operating Revenue
18,406 17,442 19,896 117,579 23,495 21,419 20,375 23,113 29,279 25,253 26,724
Total Cost of Revenue
11,031 9,811 0.00 25,253 13,879 11,816 10,478 12,866 18,652 13,545 13,382
Operating Cost of Revenue
11,031 9,811 - 25,253 13,879 11,816 10,478 12,866 18,652 13,545 13,382
Total Operating Expenses
3,794 3,396 12,345 24,547 5,425 1,867 5,012 6,549 5,257 5,882 6,274
Depreciation Expense
1,945 2,034 5,425 6,680 3,131 3,038 3,518 3,565 3,663 4,525 4,755
Other Operating Expenses / (Income)
981 997 6,923 9,103 1,315 1,230 1,234 1,290 1,411 1,425 1,540
Other Special Charges / (Income)
868 365 -3.00 -2.00 769 -2,569 260 1,692 183 -68 -21
Total Other Income / (Expense), net
-634 -653 -1,006 -5,532 -1,442 -1,194 -1,389 -1,122 -1,147 -1,481 -1,839
Interest Expense
835 840 1,317 4,253 1,842 1,736 1,821 1,837 2,022 2,446 2,743
Interest & Investment Income
245 226 261 377 286 290 302 266 375 412 374
Other Income / (Expense), net
-44 -39 50 -1,656 114 252 130 449 500 553 530
Income Tax Expense
977 1,194 951 926 449 1,798 393 267 795 496 969
Preferred Stock Dividends Declared
68 54 45 72 16 15 15 15 11 0.00 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
0.00 14 36 92 58 -10 -31 -99 -107 -127 -141
Basic Earnings per Share
$2.19 $2.60 $2.57 $0.84 $2.18 $4.53 $2.95 $2.26 $3.28 $3.64 $4.02
Weighted Average Basic Shares Outstanding
897M 910M 951M 1B 1.02B 1.05B 1.06B 1.06B 1.08B 1.09B 1.10B
Diluted Earnings per Share
$2.18 $2.59 $2.55 $0.84 $2.17 $4.50 $2.93 $2.24 $3.26 $3.62 $3.99
Weighted Average Diluted Shares Outstanding
901M 914M 958M 1.01B 1.03B 1.05B 1.07B 1.07B 1.08B 1.10B 1.10B
Weighted Average Basic & Diluted Shares Outstanding
896.30M 884.20M 1.04B 1.00B 1.08B 1.10B 1.10B 1.10B 1.13B 1.13B 1.14B
Cash Dividends to Common per Share
$2.08 $2.15 $2.22 $2.30 $2.38 $2.46 $2.54 $2.62 $2.70 $2.78 $2.86

Quarterly Income Statements for Southern

This table shows Southern's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Income / (Loss) Attributable to Common Shareholders
-87 862 838 1,422 854 1,129 1,203 1,535 534 1,334 880
Consolidated Net Income / (Loss)
-139 799 823 1,432 795 1,071 1,188 1,535 466 1,270 853
Net Income / (Loss) Continuing Operations
-139 799 823 1,432 795 1,071 1,188 1,535 466 1,270 853
Total Pre-Tax Income
-235 896 921 1,729 799 1,294 1,478 1,912 545 1,550 1,142
Total Operating Income
138 1,218 1,290 2,110 1,208 1,703 1,939 2,368 1,058 2,010 1,764
Total Gross Profit
1,636 2,723 2,742 3,754 2,489 3,244 3,505 3,953 2,661 3,741 3,490
Total Revenue
7,047 6,480 5,748 6,980 6,045 6,646 6,463 7,274 6,341 7,775 6,973
Operating Revenue
7,047 6,480 5,748 6,980 6,045 6,646 6,463 7,274 6,341 7,775 6,973
Total Cost of Revenue
5,411 3,757 3,006 3,226 3,556 3,402 2,958 3,321 3,680 4,034 3,483
Operating Cost of Revenue
5,411 3,757 3,006 3,226 3,556 3,402 2,958 3,321 3,680 4,034 3,483
Total Operating Expenses
1,498 1,505 1,452 1,644 1,281 1,541 1,566 1,585 1,603 1,731 1,726
Depreciation Expense
936 1,111 1,112 1,143 1,159 1,145 1,182 1,210 1,218 1,286 1,323
Other Operating Expenses / (Income)
338 394 340 341 350 396 384 375 385 445 403
Total Other Income / (Expense), net
-373 -322 -369 -381 -409 -409 -461 -456 -513 -460 -622
Interest Expense
561 582 610 620 634 665 694 692 692 714 874
Interest & Investment Income
104 113 99 98 102 103 82 89 100 105 90
Other Income / (Expense), net
84 147 142 141 123 153 151 147 79 149 162
Income Tax Expense
-96 97 98 297 4.00 223 290 377 79 280 289
Net Income / (Loss) Attributable to Noncontrolling Interest
-52 -63 -15 10 -59 -58 -15 0.00 -68 -64 -27
Basic Earnings per Share
($0.09) $0.79 $0.77 $1.30 $0.78 $1.03 $1.10 $1.40 $0.49 $1.21 $0.80
Weighted Average Basic Shares Outstanding
1.08B 1.09B 1.09B 1.09B 1.09B 1.09B 1.10B 1.10B 1.10B 1.10B 1.10B
Diluted Earnings per Share
($0.09) $0.79 $0.76 $1.29 $0.78 $1.03 $1.09 $1.39 $0.48 $1.21 $0.79
Weighted Average Diluted Shares Outstanding
1.08B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.11B 1.11B
Weighted Average Basic & Diluted Shares Outstanding
1.13B 1.13B 1.13B 1.13B 1.13B 1.13B 1.14B 1.14B 1.14B 1.14B 1.14B
Cash Dividends to Common per Share
- $0.68 $0.70 $0.70 - $0.70 $0.72 $0.72 - - $0.74

Annual Cash Flow Statements for Southern

This table details how cash moves in and out of Southern's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
51 694 489 155 -628 587 -910 761 208 -1,116 -26
Net Cash From Operating Activities
5,815 6,274 4,894 6,394 6,945 5,781 6,696 6,169 6,302 7,553 9,788
Net Cash From Continuing Operating Activities
6,316 6,847 4,811 6,394 6,945 5,909 6,696 6,169 6,251 7,530 9,582
Net Income / (Loss) Continuing Operations
2,031 2,435 2,529 926 2,300 4,744 3,103 2,309 3,428 3,849 4,260
Consolidated Net Income / (Loss)
2,031 2,435 2,529 926 2,300 4,744 3,103 2,309 3,428 3,849 4,260
Depreciation Expense
2,293 2,395 2,923 3,457 3,549 3,331 3,905 3,973 4,064 4,986 5,266
Non-Cash Adjustments To Reconcile Net Income
870 197 -1,635 2,798 1,008 -2,204 81 584 -1,743 -1,259 -1,580
Changes in Operating Assets and Liabilities, net
1,144 1,841 1,053 -787 175 38 -393 -697 502 -46 1,636
Net Cash From Investing Activities
-6,408 -7,280 -20,047 -7,190 -5,760 -3,392 -7,030 -7,353 -8,430 -9,668 -9,400
Net Cash From Continuing Investing Activities
-5,677 -6,824 -20,037 -7,190 -5,760 -3,392 -7,030 -7,353 -8,430 -9,668 -9,400
Purchase of Property, Plant & Equipment
-5,246 -5,674 -7,555 -7,423 -8,001 -7,555 -7,522 -7,586 -7,923 -9,095 -9,587
Purchase of Investments
-927 -1,584 -1,160 -811 -1,117 -888 -877 -1,598 -1,125 -1,142 -1,551
Divestitures
- - 15 97 2,956 5,122 1,049 917 275 164 369
Sale and/or Maturity of Investments
914 1,430 1,154 805 1,111 882 871 1,593 1,112 1,121 1,535
Other Investing Activities, net
-418 665 -377 1,348 -530 -903 -551 -679 -769 -716 -166
Net Cash From Financing Activities
644 1,700 15,725 951 -1,813 -1,930 -576 1,945 2,336 999 -208
Net Cash From Continuing Financing Activities
645 4,883 15,722 951 -1,813 -1,930 -576 1,945 2,336 999 -208
Repayment of Debt
-1,592 -7,284 -4,135 -4,212 -8,471 -6,197 -6,719 -4,618 -3,790 -6,063 -3,242
Repurchase of Preferred Equity
0.00 -412 0.00 -658 -33 - - 0.00 -298 0.00 0.00
Payment of Dividends
-1,866 -1,977 -2,176 -2,419 -2,578 -2,826 -2,956 -3,128 -3,166 -3,269 -3,139
Issuance of Debt
3,169 11,836 17,593 7,117 5,628 6,210 8,662 9,117 7,782 10,295 6,859
Issuance of Common Equity
814 597 4,440 873 3,641 1,040 437 574 1,808 36 143
Other Financing Activities, net
125 2,238 0.00 - 0.00 -157 - - - - -829
Cash Interest Paid
732 809 1,066 1,676 1,794 1,651 1,683 1,718 1,758 2,184 2,538
Cash Income Taxes Paid
272 -9.00 -148 -410 172 276 64 93 146 132 176

Quarterly Cash Flow Statements for Southern

This table details how cash moves in and out of Southern's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Net Change in Cash & Equivalents
24 -820 1,027 -354 -969 -89 379 -156 -160 1,231 -1,067
Net Cash From Operating Activities
1,285 844 2,056 2,840 1,813 1,311 2,688 3,616 2,173 1,250 2,181
Net Cash From Continuing Operating Activities
1,234 844 2,081 2,820 1,785 1,311 2,684 3,620 1,967 1,250 2,181
Net Income / (Loss) Continuing Operations
-138 799 823 1,431 796 1,071 1,188 1,535 466 1,270 853
Consolidated Net Income / (Loss)
-138 799 823 1,431 796 1,071 1,188 1,535 466 1,270 853
Depreciation Expense
980 1,233 1,203 1,263 1,287 1,261 1,311 1,344 1,350 1,411 1,449
Non-Cash Adjustments To Reconcile Net Income
321 565 -1,046 -493 -285 28 -541 -440 -675 -281 -317
Changes in Operating Assets and Liabilities, net
71 -1,753 1,101 619 -13 -1,049 726 1,181 826 -1,150 196
Net Cash From Investing Activities
-2,478 -2,118 -2,170 -2,433 -2,947 -2,385 -1,837 -2,456 -2,722 -2,834 -2,900
Net Cash From Continuing Investing Activities
-2,478 -2,118 -2,170 -2,433 -2,947 -2,385 -1,837 -2,456 -2,722 -2,834 -2,900
Purchase of Property, Plant & Equipment
-2,421 -1,850 -2,048 -2,663 -2,534 -1,770 -2,125 -2,311 -3,381 -2,437 -2,800
Purchase of Investments
-267 -256 -470 -159 -257 -404 -335 -331 -481 -361 -416
Sale and/or Maturity of Investments
258 251 469 159 242 403 335 332 465 361 416
Other Investing Activities, net
-203 -366 -144 191 -397 -614 -57 -171 676 -397 -102
Net Cash From Financing Activities
1,217 454 1,141 -761 165 985 -472 -1,316 595 2,815 -348
Net Cash From Continuing Financing Activities
1,217 454 1,141 -761 165 985 -472 -1,316 595 2,815 -348
Repayment of Debt
-374 -1,058 -1,467 -2,190 -1,348 -1,321 -1,417 -1,861 1,366 -1,009 -1,545
Payment of Dividends
-825 -790 -716 -913 -850 -767 -720 -841 -811 -773 -787
Issuance of Debt
2,782 2,266 3,525 2,271 2,233 3,045 1,618 1,358 838 4,567 1,952
Issuance of Common Equity
-68 36 -14 4.00 10 28 47 28 31 30 32
Cash Interest Paid
333 652 391 651 490 714 521 780 523 756 531
Cash Income Taxes Paid
-14 -9.00 -31 51 121 -9.00 71 69 45 -1.00 200

Annual Balance Sheets for Southern

This table presents Southern's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Total Assets
1,983 73,626 20,801 26,846 116,914 118,700 122,935 127,534 134,891 139,331 145,180
Total Current Assets
948 6,526 3,160 3,520 9,583 9,817 8,617 8,965 10,416 10,432 10,694
Cash & Equivalents
- 1,404 - - 1,396 1,975 1,065 1,798 1,917 748 1,070
Accounts Receivable
- 1,903 - - 3,258 2,981 2,819 2,962 3,716 3,963 3,576
Inventories, net
- 1,929 1,262 1,190 2,394 2,388 2,488 2,355 2,677 3,352 3,369
Prepaid Expenses
943 495 524 832 432 314 276 330 347 406 294
Other Current Assets
5.00 651 1,374 1,498 2,103 2,159 1,969 1,520 1,759 1,963 1,672
Plant, Property, & Equipment, net
0.00 61,114 0.00 0.00 80,797 83,080 87,634 91,108 94,570 99,844 104,689
Plant, Property & Equipment, gross
- 85,367 - - 111,835 113,845 120,031 125,187 129,867 136,711 143,532
Accumulated Depreciation
- 24,253 - - 31,038 30,765 32,397 34,079 35,297 37,725 40,126
Total Noncurrent Assets
1,035 5,986 17,641 23,326 26,313 25,803 26,684 27,461 29,905 29,055 29,797
Long-Term Investments
743 921 3,864 3,765 12,943 2,482 2,316 1,935 2,045 2,033 2,084
Goodwill
2.00 2.00 12,218 18,202 5,315 5,280 5,280 5,280 5,161 5,161 5,161
Intangible Assets
47 317 1,336 1,153 613 536 487 445 406 368 332
Noncurrent Deferred & Refundable Income Taxes
0.00 2,029 - - 794 798 796 824 866 886 889
Employee Benefit Assets
- - - - - - - 1,657 2,290 2,079 2,674
Other Noncurrent Operating Assets
- 2,249 - - 6,117 15,806 17,525 17,062 13,135 12,849 12,996
Other Noncurrent Nonoperating Assets
243 468 223 206 531 901 280 258 6,002 5,679 5,661
Total Liabilities & Shareholders' Equity
4,491 78,318 8,944 6,310 116,914 118,700 122,935 127,534 134,891 139,331 145,180
Total Liabilities
2,539 56,175 5,478 4,335 87,584 86,650 90,410 94,967 100,359 104,106 108,506
Total Current Liabilities
2,533 9,129 4,724 3,304 14,286 12,546 12,079 10,921 15,724 13,467 15,993
Short-Term Debt
- 4,050 - - 6,113 5,044 4,116 3,597 7,091 4,973 6,056
Accounts Payable
1,593 1,905 2,576 2,530 2,580 2,115 2,312 2,169 3,525 2,898 3,701
Accrued Expenses
- 777 - - 1,030 992 1,025 1,070 1,127 1,151 1,261
Customer Deposits
- 404 - - 522 496 487 479 502 503 486
Current Deferred & Payable Income Tax Liabilities
398 9.00 430 774 21 0.00 130 50 60 8.00 57
Other Taxes Payable
- 494 768 - 635 659 699 641 764 860 997
Other Current Liabilities
542 1,241 950 - 2,488 2,761 2,797 2,382 2,041 2,208 2,560
Other Current Nonoperating Liabilities
- 249 - 0.00 897 479 513 533 614 652 682
Total Noncurrent Liabilities
6.00 46,732 754 1,031 73,456 74,104 78,331 84,046 84,635 90,639 92,513
Long-Term Debt
- 24,688 - 300 40,894 41,798 45,073 50,120 50,656 57,210 58,768
Asset Retirement Reserve & Litigation Obligation
- 5,110 754 731 11,555 11,755 12,310 13,093 12,049 11,530 11,219
Noncurrent Deferred & Payable Income Tax Liabilities
- 13,728 - - 15,390 16,257 16,177 16,479 17,404 17,731 18,220
Noncurrent Employee Benefit Liabilities
- 2,582 - - 2,147 1,814 2,213 1,550 1,238 1,115 1,011
Other Noncurrent Operating Liabilities
6.00 624 - - 634 2,480 2,558 2,804 1,900 1,746 3,295
Total Equity & Noncontrolling Interests
1,196 21,821 3,099 1,360 29,039 31,759 32,234 32,276 34,532 35,225 36,674
Total Preferred & Common Equity
0.00 20,431 0.00 0.00 24,723 27,505 27,972 27,874 30,408 31,444 36,674
Total Common Equity
0.00 20,431 0.00 0.00 24,761 27,505 27,972 27,874 30,408 31,444 36,674
Common Stock
- 10,854 - - 16,258 16,991 17,102 17,229 19,090 19,198 36,674

Quarterly Balance Sheets for Southern

This table presents Southern's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Total Assets
134,891 134,756 137,116 138,321 139,331 140,120 141,937 143,956 145,180 148,109 148,853
Total Current Assets
10,416 9,555 10,979 11,088 10,432 10,543 10,993 11,040 10,694 11,817 10,801
Cash & Equivalents
1,917 1,053 2,123 1,676 748 713 1,152 1,018 1,070 2,327 1,264
Accounts Receivable
3,716 3,400 3,746 2,699 3,963 3,245 3,587 3,728 4,289 3,567 3,666
Inventories, net
2,677 2,750 2,963 3,148 3,352 3,268 3,287 3,385 3,369 3,054 3,075
Prepaid Expenses
347 626 504 321 406 474 422 391 294 441 482
Other Current Assets
1,759 1,726 1,643 1,934 1,963 2,142 1,856 1,829 1,672 1,721 1,630
Plant, Property, & Equipment, net
94,570 95,630 96,767 98,254 99,844 100,470 101,888 102,897 104,689 106,329 108,141
Plant, Property & Equipment, gross
129,867 131,620 133,267 135,453 136,711 138,817 140,883 141,547 143,942 146,348 148,574
Accumulated Depreciation
35,297 35,990 36,500 37,199 37,725 38,347 38,995 39,536 40,126 40,909 41,703
Total Noncurrent Assets
29,905 29,571 29,370 27,700 29,055 29,107 29,056 30,019 29,797 29,963 29,911
Long-Term Investments
2,045 2,024 2,000 2,027 2,033 2,068 2,069 2,071 2,084 2,129 2,124
Goodwill
5,161 5,161 5,161 5,161 5,161 5,161 5,161 5,161 5,161 5,161 5,161
Intangible Assets
406 397 386 377 368 359 350 341 332 324 316
Noncurrent Deferred & Refundable Income Taxes
866 876 892 889 886 888 874 874 889 895 899
Employee Benefit Assets
2,290 2,384 2,478 2,574 2,079 2,184 2,279 2,375 2,674 2,781 2,881
Other Noncurrent Operating Assets
13,135 18,495 18,224 10,819 12,849 12,852 12,731 13,712 12,996 13,009 13,220
Other Noncurrent Nonoperating Assets
6,002 234 229 5,853 5,679 5,595 5,592 5,485 5,661 5,664 5,310
Total Liabilities & Shareholders' Equity
134,891 134,756 137,116 138,321 139,331 140,120 141,937 143,956 145,180 148,109 148,853
Total Liabilities
100,359 100,194 102,468 103,017 104,106 104,506 105,826 107,051 108,506 110,886 111,511
Total Current Liabilities
15,724 13,893 13,240 13,214 13,467 11,458 12,028 12,165 15,993 13,770 14,570
Short-Term Debt
7,091 6,917 5,710 4,802 4,973 4,409 4,134 2,364 6,256 5,682 6,353
Accounts Payable
3,525 2,365 2,493 2,942 2,898 2,154 2,445 3,950 3,701 3,094 2,948
Accrued Expenses
1,127 617 719 936 1,151 618 746 1,065 1,261 683 825
Customer Deposits
502 475 493 511 503 456 466 491 486 458 468
Current Deferred & Payable Income Tax Liabilities
60 52 76 177 8.00 76 49 37 57 53 20
Other Taxes Payable
764 435 627 862 860 503 722 985 997 600 800
Other Current Liabilities
2,041 2,545 2,470 2,014 2,208 2,659 2,764 2,477 2,360 2,584 2,274
Other Current Nonoperating Liabilities
614 487 652 573 652 583 702 570 682 600 775
Total Noncurrent Liabilities
84,635 86,301 123,322 89,803 90,639 93,048 93,798 94,886 92,513 97,116 96,941
Long-Term Debt
50,656 52,060 55,134 56,003 57,210 59,361 59,883 61,254 58,768 62,939 62,983
Asset Retirement Reserve & Litigation Obligation
12,049 12,130 12,059 11,812 11,530 11,646 11,609 11,184 11,219 11,184 10,890
Noncurrent Deferred & Payable Income Tax Liabilities
17,404 17,707 17,679 17,658 17,731 17,848 18,010 18,317 18,220 18,587 18,757
Noncurrent Employee Benefit Liabilities
1,238 1,222 1,217 1,184 1,115 1,096 1,109 1,064 1,011 983 993
Other Noncurrent Operating Liabilities
1,900 3,182 3,139 3,146 1,746 3,097 3,187 3,067 2,042 3,423 3,318
Total Equity & Noncontrolling Interests
34,532 34,562 34,648 35,304 35,225 35,614 36,111 36,905 36,674 37,223 37,342
Total Preferred & Common Equity
30,408 0.00 0.00 35,304 31,444 35,614 36,111 36,905 33,208 37,223 37,342
Total Common Equity
30,408 0.00 0.00 35,304 31,444 35,614 36,111 36,905 33,208 37,223 37,342
Common Stock
19,090 - - 35,304 19,198 35,614 36,111 36,905 19,595 37,223 37,342

Annual Metrics And Ratios for Southern

This table displays calculated financial ratios and metrics derived from Southern's official financial filings.

Metric 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Period end date 12/31/2014 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - - - - - - - - - -
Revenue Growth
8.08% -5.30% 13.76% 490.97% -80.02% -8.84% -4.87% 13.44% 26.68% -13.75% 5.83%
EBITDA Growth
7.57% 12.74% 11.83% -15.66% 24.45% 45.73% -21.19% -8.97% 22.34% 14.41% 13.19%
EBIT Growth
13.36% 17.93% 6.91% -38.62% 54.63% 85.55% -37.22% -17.31% 41.55% 8.67% 19.11%
NOPAT Growth
13.06% 16.84% 13.47% -15.75% 27.66% 59.99% -22.71% -23.55% 31.51% 18.40% 11.57%
Net Income Growth
18.77% 19.89% 3.86% -21.23% 15.46% 106.26% -34.59% -25.59% 48.46% 12.28% 10.68%
EPS Growth
16.58% 18.81% -1.54% -67.06% 158.33% 107.37% -34.89% -23.55% 45.54% 11.04% 10.22%
Operating Cash Flow Growth
-4.63% 7.89% -22.00% 30.65% 8.62% -16.76% 15.83% -7.87% 2.16% 19.85% 29.59%
Free Cash Flow Firm Growth
80.22% -1,565.53% 184.41% -113.50% -774.44% 91.57% 93.94% -335.33% 403.41% -157.29% 213.70%
Invested Capital Growth
-41.16% 2,950.78% -74.44% 67.68% 244.06% 14.18% 6.15% 5.42% 1.80% 8.07% 4.27%
Revenue Q/Q Growth
0.00% 0.00% 20.40% 394.07% -80.03% -1.94% 1.01% 2.89% 4.57% -3.82% 1.12%
EBITDA Q/Q Growth
0.45% 1,205.13% 1.73% 9.57% -7.24% 1.09% 2.02% -9.39% 3.60% 14.23% -1.01%
EBIT Q/Q Growth
0.00% 0.00% -0.46% 20.10% -10.92% 2.66% -0.16% -17.31% 7.20% 21.04% -2.49%
NOPAT Q/Q Growth
0.00% 0.00% -1.58% 110.07% -24.66% 1.13% -0.06% -18.53% 5.41% 23.26% -4.68%
Net Income Q/Q Growth
0.00% 0.00% -3.55% 216.19% -36.06% 3.04% -1.62% -21.76% 4.42% 32.04% -7.17%
EPS Q/Q Growth
0.00% 0.00% -3.77% 55.56% -9.21% 3.21% -1.68% -20.00% 3.49% 31.64% -6.99%
Operating Cash Flow Q/Q Growth
-62.36% 304.77% -10.73% 9.32% 4.72% -8.77% 9.41% -5.92% 3.23% 7.52% 3.82%
Free Cash Flow Firm Q/Q Growth
242.41% -7,698.55% 162.11% -111.14% 7.82% -450.53% -103.95% 86.78% -60.63% -788.99% 272.84%
Invested Capital Q/Q Growth
0.00% 7,935.83% -81.48% 2.38% -6.24% 0.48% 8.38% -1.06% 4.66% 7.28% 3.21%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
40.27% 43.90% 100.00% 78.52% 40.93% 44.83% 48.57% 44.33% 36.30% 46.36% 49.93%
EBITDA Margin
31.78% 37.84% 37.19% 5.31% 33.06% 52.85% 43.78% 35.13% 33.93% 45.00% 48.14%
Operating Margin
19.72% 24.48% 22.55% 3.78% 17.84% 36.12% 23.98% 16.00% 18.34% 23.07% 26.45%
EBIT Margin
19.48% 24.26% 22.80% 2.37% 18.32% 37.29% 24.61% 17.94% 20.05% 25.26% 28.43%
Profit (Net Income) Margin
11.00% 13.92% 12.71% 1.69% 9.79% 22.15% 15.23% 9.99% 11.71% 15.24% 15.94%
Tax Burden Percent
67.52% 67.10% 72.67% 82.04% 83.67% 72.52% 88.76% 89.64% 81.17% 88.58% 81.47%
Interest Burden Percent
83.60% 85.53% 76.72% 87.21% 63.86% 81.90% 69.71% 62.12% 71.94% 68.11% 68.82%
Effective Tax Rate
32.48% 32.90% 27.33% 38.14% 16.33% 27.48% 11.24% 10.36% 18.83% 11.42% 18.53%
Return on Invested Capital (ROIC)
0.00% 13.55% 11.81% 18.26% 8.38% 8.08% 5.68% 4.11% 5.22% 5.88% 6.19%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 8.81% 6.90% 12.14% 3.77% 5.85% 2.88% 2.02% 3.35% 3.40% 3.56%
Return on Net Nonoperating Assets (RNNOA)
0.00% 6.80% 8.06% 54.96% 6.31% 7.38% 3.93% 2.99% 5.00% 5.15% 5.66%
Return on Equity (ROE)
118.60% 20.35% 19.88% 73.22% 14.69% 15.46% 9.61% 7.09% 10.22% 11.04% 11.85%
Cash Return on Invested Capital (CROIC)
0.00% -96.97% 130.39% -32.30% -101.54% -5.16% -0.28% -1.17% 3.43% -1.87% 2.01%
Operating Return on Assets (OROA)
166.60% 11.22% 9.61% 11.69% 5.99% 6.78% 4.15% 3.31% 4.47% 4.65% 5.34%
Return on Assets (ROA)
94.04% 6.44% 5.36% 8.36% 3.20% 4.03% 2.57% 1.84% 2.61% 2.81% 2.99%
Return on Common Equity (ROCE)
0.00% 17.37% 15.96% 0.00% 11.62% 13.16% 8.26% 6.09% 8.88% 9.78% 10.66%
Return on Equity Simple (ROE_SIMPLE)
0.00% 11.92% 0.00% 0.00% 9.30% 17.25% 11.09% 8.28% 11.27% 12.24% 12.83%
Net Operating Profit after Tax (NOPAT)
2,459 2,873 3,260 2,747 3,506 5,610 4,336 3,315 4,359 5,161 5,758
NOPAT Margin
13.32% 16.43% 16.39% 2.34% 14.92% 26.19% 21.28% 14.34% 14.89% 20.44% 21.55%
Net Nonoperating Expense Percent (NNEP)
-14.13% 4.74% 4.92% 6.13% 4.61% 2.24% 2.80% 2.09% 1.86% 2.48% 2.62%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - 4.65% 5.23% 5.59%
Cost of Revenue to Revenue
59.73% 56.10% 0.00% 21.48% 59.07% 55.17% 51.43% 55.67% 63.70% 53.64% 50.07%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
20.54% 19.42% 62.05% 20.88% 23.09% 8.72% 24.60% 28.33% 17.95% 23.29% 23.48%
Earnings before Interest and Taxes (EBIT)
3,598 4,243 4,536 2,784 4,305 7,988 5,015 4,147 5,870 6,379 7,598
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
5,869 6,617 7,400 6,241 7,767 11,319 8,920 8,120 9,934 11,365 12,864
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 1.48 0.00 0.00 1.49 2.06 2.06 2.41 2.41 2.39 2.79
Price to Tangible Book Value (P/TBV)
0.00 1.51 0.00 0.00 1.96 2.62 2.59 3.03 2.95 2.90 3.35
Price to Revenue (P/Rev)
1.63 1.73 1.80 0.32 1.58 2.65 2.82 2.90 2.50 2.97 3.47
Price to Earnings (P/E)
15.30 12.80 14.61 9.34 16.62 11.98 18.44 28.05 20.81 18.89 21.08
Dividend Yield
6.56% 6.79% 6.38% 6.44% 6.93% 4.72% 4.85% 4.30% 4.16% 4.19% 4.36%
Earnings Yield
6.54% 7.81% 6.84% 10.71% 6.02% 8.35% 5.42% 3.56% 4.81% 5.30% 4.74%
Enterprise Value to Invested Capital (EV/IC)
0.00 1.33 3.15 1.91 1.15 1.40 1.37 1.47 1.57 1.53 1.68
Enterprise Value to Revenue (EV/Rev)
1.69 3.33 1.78 0.31 3.16 4.84 5.29 5.27 4.53 5.53 5.96
Enterprise Value to EBITDA (EV/EBITDA)
5.32 8.80 4.78 5.78 9.56 9.16 12.09 15.00 13.35 12.28 12.39
Enterprise Value to EBIT (EV/EBIT)
8.68 13.73 7.80 12.95 17.25 12.98 21.51 29.37 22.60 21.88 20.97
Enterprise Value to NOPAT (EV/NOPAT)
12.70 20.28 10.85 13.13 21.18 18.49 24.88 36.75 30.43 27.05 27.68
Enterprise Value to Operating Cash Flow (EV/OCF)
5.37 9.29 7.23 5.64 10.70 17.94 16.11 19.75 21.05 18.48 16.28
Enterprise Value to Free Cash Flow (EV/FCFF)
10.74 0.00 0.98 0.00 0.00 0.00 0.00 0.00 46.24 0.00 85.30
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 1.31 0.00 0.15 1.60 1.46 1.51 1.65 1.71 1.80 1.81
Long-Term Debt to Equity
0.00 1.12 0.00 0.15 1.39 1.30 1.39 1.54 1.51 1.66 1.64
Financial Leverage
-1.77 0.77 1.17 4.53 1.67 1.26 1.36 1.48 1.49 1.52 1.59
Leverage Ratio
1.26 3.16 3.71 8.76 4.59 3.84 3.74 3.85 3.91 3.93 3.96
Compound Leverage Factor
1.05 2.70 2.85 7.64 2.93 3.14 2.61 2.39 2.81 2.68 2.72
Debt to Total Capital
0.00% 56.66% 0.00% 13.19% 61.58% 59.37% 60.20% 62.26% 63.13% 64.32% 64.38%
Short-Term Debt to Total Capital
0.00% 7.99% 0.00% 0.00% 8.01% 6.39% 5.04% 4.17% 7.57% 5.04% 6.08%
Long-Term Debt to Total Capital
0.00% 48.68% 0.00% 13.19% 53.57% 52.98% 55.16% 58.09% 55.56% 59.28% 58.30%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
100.00% 3.06% 100.00% 86.81% 6.04% 5.76% 5.57% 5.44% 4.40% 3.83% 3.37%
Common Equity to Total Capital
0.00% 40.28% 0.00% 0.00% 32.44% 34.86% 34.23% 32.30% 32.46% 31.85% 32.26%
Debt to EBITDA
0.00 4.34 0.00 0.05 6.05 4.14 5.51 6.62 5.95 5.59 5.15
Net Debt to EBITDA
0.00 3.99 0.00 -0.56 4.21 3.74 5.14 6.16 5.55 5.34 4.91
Long-Term Debt to EBITDA
0.00 3.73 0.00 0.05 5.27 3.69 5.05 6.17 5.24 5.15 4.67
Debt to NOPAT
0.00 10.00 0.00 0.11 13.41 8.35 11.34 16.21 13.57 12.30 11.51
Net Debt to NOPAT
0.00 9.19 0.00 -1.26 9.32 7.56 10.56 15.08 12.66 11.76 10.96
Long-Term Debt to NOPAT
0.00 8.59 0.00 0.11 11.66 7.45 10.40 15.12 11.94 11.34 10.42
Altman Z-Score
21.44 0.90 5.50 9.93 0.63 0.90 0.78 0.81 0.87 0.86 0.96
Noncontrolling Interest Sharing Ratio
100.00% 14.64% 19.71% 100.00% 20.90% 14.85% 14.09% 14.20% 13.14% 11.33% 10.08%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.37 0.71 0.67 1.07 0.67 0.78 0.71 0.82 0.66 0.77 0.67
Quick Ratio
0.00 0.36 0.00 0.00 0.33 0.40 0.32 0.44 0.36 0.35 0.34
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
2,909 -42,628 35,983 -4,857 -42,475 -3,582 -217 -945 2,868 -1,643 1,868
Operating Cash Flow to CapEx
110.85% 111.96% 64.86% 86.14% 86.80% 76.52% 89.02% 81.32% 79.54% 83.05% 102.10%
Free Cash Flow to Firm to Interest Expense
3.48 -50.75 27.32 -1.14 -23.06 -2.06 -0.12 -0.51 1.42 -0.67 0.68
Operating Cash Flow to Interest Expense
6.96 7.47 3.72 1.50 3.77 3.33 3.68 3.36 3.12 3.09 3.57
Operating Cash Flow Less CapEx to Interest Expense
0.68 0.80 -2.01 -0.24 -0.57 -1.02 -0.45 -0.77 -0.80 -0.63 0.07
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
8.55 0.46 0.42 4.94 0.33 0.18 0.17 0.18 0.22 0.18 0.19
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 6.87 7.03 8.00 8.77 6.58 6.48
Inventory Turnover
0.00 0.00 0.00 20.60 7.75 4.94 4.30 5.31 7.41 4.49 3.98
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.26 0.24 0.26 0.32 0.26 0.26
Accounts Payable Turnover
5.44 5.61 0.00 9.89 5.43 5.03 4.73 5.74 6.55 4.22 4.06
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 53.16 51.95 45.65 41.62 55.50 56.35
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 17.72 47.13 73.86 84.93 68.70 49.24 81.23 91.66
Days Payable Outstanding (DPO)
67.14 65.07 0.00 36.90 67.19 72.52 77.11 63.56 55.71 86.54 90.00
Cash Conversion Cycle (CCC)
-67.14 -65.07 0.00 -19.18 -20.07 54.50 59.77 50.78 35.15 50.19 58.02
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-1,542 43,959 11,236 18,840 64,821 74,013 78,566 82,826 84,317 91,121 95,011
Invested Capital Turnover
-14.02 0.82 0.72 7.82 0.56 0.31 0.27 0.29 0.35 0.29 0.29
Increase / (Decrease) in Invested Capital
-450 45,501 -32,723 7,604 45,981 9,192 4,553 4,260 1,491 6,804 3,890
Enterprise Value (EV)
31,237 58,258 35,378 36,056 74,280 103,698 107,879 121,808 132,633 139,579 159,367
Market Capitalization
30,028 30,294 35,776 37,546 37,005 56,768 57,518 67,131 73,336 75,089 92,778
Book Value per Share
$0.00 $21.38 $0.00 $0.00 $22.99 $25.24 $25.49 $25.32 $26.92 $27.79 $29.22
Tangible Book Value per Share
($0.05) $21.05 ($13.20) ($18.40) $17.48 $19.90 $20.24 $20.12 $21.99 $22.90 $24.38
Total Capital
1,952 50,720 3,466 2,275 76,337 78,892 81,714 86,284 93,667 98,715 102,951
Total Debt
0.00 28,738 0.00 300 47,007 46,842 49,189 53,717 59,135 63,490 66,277
Total Long-Term Debt
0.00 24,688 0.00 300 40,894 41,798 45,073 50,120 52,044 58,517 60,021
Net Debt
-743 26,413 -3,864 -3,465 32,668 42,385 45,808 49,984 55,173 60,709 63,123
Capital Expenditures (CapEx)
5,246 5,604 7,545 7,423 8,001 7,555 7,522 7,586 7,923 9,095 9,587
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-1,585 43 -1,564 216 14 340 -411 -157 -134 1,190 -113
Debt-free Net Working Capital (DFNWC)
-1,585 1,447 -1,564 216 1,410 2,315 654 1,641 1,783 1,938 957
Net Working Capital (NWC)
-1,585 -2,603 -1,564 216 -4,703 -2,729 -3,462 -1,956 -5,308 -3,035 -5,299
Net Nonoperating Expense (NNE)
428 438 731 755 1,206 866 1,233 1,006 931 1,312 1,498
Net Nonoperating Obligations (NNO)
-3,494 21,977 7,770 16,865 35,491 41,963 46,041 50,259 49,785 55,896 58,337
Total Depreciation and Amortization (D&A)
2,271 2,374 2,864 3,457 3,462 3,331 3,905 3,973 4,064 4,986 5,266
Debt-free, Cash-free Net Working Capital to Revenue
-8.58% 0.25% -7.86% 0.18% 0.06% 1.59% -2.02% -0.68% -0.46% 4.71% -0.42%
Debt-free Net Working Capital to Revenue
-8.58% 8.27% -7.86% 0.18% 6.00% 10.81% 3.21% 7.10% 6.09% 7.67% 3.58%
Net Working Capital to Revenue
-8.58% -14.88% -7.86% 0.18% -20.02% -12.74% -16.99% -8.46% -18.13% -12.02% -19.83%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.19 $2.60 $2.57 $0.84 $2.18 $4.53 $2.95 $2.26 $3.28 $3.64 $4.02
Adjusted Weighted Average Basic Shares Outstanding
897M 910M 951M 1B 1.02B 1.05B 1.06B 1.06B 1.08B 1.09B 1.10B
Adjusted Diluted Earnings per Share
$2.18 $2.59 $2.55 $0.84 $2.17 $4.50 $2.93 $2.24 $3.26 $3.62 $3.99
Adjusted Weighted Average Diluted Shares Outstanding
901M 914M 958M 1.01B 1.03B 1.05B 1.07B 1.07B 1.08B 1.10B 1.10B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $4.53 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
956.44M 959.41M 1.04B 1.06B 1.08B 1.10B 1.10B 1.10B 1.13B 1.13B 1.14B
Normalized Net Operating Profit after Tax (NOPAT)
3,045 3,118 3,258 2,745 4,326 3,869 4,567 4,833 4,508 5,101 5,741
Normalized NOPAT Margin
16.49% 17.83% 16.37% 2.34% 18.41% 18.06% 22.41% 20.91% 15.40% 20.20% 21.48%
Pre Tax Income Margin
16.29% 20.75% 17.49% 2.07% 11.70% 30.54% 17.16% 11.15% 14.42% 17.21% 19.57%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
4.31 5.05 3.44 0.65 2.34 4.60 2.75 2.26 2.90 2.61 2.77
NOPAT to Interest Expense
2.95 3.42 2.48 0.65 1.90 3.23 2.38 1.80 2.16 2.11 2.10
EBIT Less CapEx to Interest Expense
-1.97 -1.62 -2.28 -1.09 -2.01 0.25 -1.38 -1.87 -1.02 -1.11 -0.73
NOPAT Less CapEx to Interest Expense
-3.34 -3.25 -3.25 -1.10 -2.44 -1.12 -1.75 -2.33 -1.76 -1.61 -1.40
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
91.88% 81.19% 86.04% 121.44% 112.09% 59.57% 95.26% 135.47% 92.36% 84.93% 73.69%
Augmented Payout Ratio
92.12% 85.91% 86.04% 121.44% 112.09% 59.57% 95.26% 135.47% 92.36% 84.93% 73.69%

Quarterly Metrics And Ratios for Southern

This table displays calculated financial ratios and metrics derived from Southern's official financial filings.

Metric Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025
Period end date 12/31/2022 3/31/2023 6/30/2023 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
22.20% -2.53% -20.23% -16.69% -14.22% 2.56% 12.44% 4.21% 4.90% 16.99% 7.89%
EBITDA Growth
40.26% 3.18% -5.89% 2.93% 117.80% 19.98% 29.07% 9.82% -5.00% 14.53% -0.76%
EBIT Growth
229.07% -10.73% -20.18% -3.18% 499.55% 35.97% 45.95% 11.73% -14.58% 16.33% -7.85%
NOPAT Growth
141.69% -7.82% -10.90% 1.87% 1,144.26% 29.77% 35.20% 8.79% -24.74% 16.84% -15.46%
Net Income Growth
51.06% -19.37% -24.43% -3.70% 671.94% 34.04% 44.35% 7.19% -41.38% 18.58% -28.20%
EPS Growth
55.00% -18.56% -26.21% -4.44% 966.67% 30.38% 43.42% 7.75% -38.46% 17.48% -27.52%
Operating Cash Flow Growth
18.11% -46.98% 3.47% 97.50% 41.09% 55.33% 30.74% 27.32% 19.86% -4.65% -18.86%
Free Cash Flow Firm Growth
68.96% 11.54% 498.91% -153.95% -301.75% 120.60% -213.83% -98.93% 46.71% -350.79% 82.75%
Invested Capital Growth
1.80% 8.47% -31.90% 5.43% 8.07% 0.19% 58.29% 8.39% 4.27% 5.22% 7.50%
Revenue Q/Q Growth
-15.89% -8.05% -11.30% 21.43% -13.40% 9.94% -2.75% 12.55% -12.83% 22.61% -10.32%
EBITDA Q/Q Growth
-64.79% 116.14% 1.42% 33.36% -25.50% 19.06% 9.11% 13.47% -35.55% 43.55% -5.46%
EBIT Q/Q Growth
-90.45% 514.86% 4.91% 57.19% -40.87% 39.44% 12.61% 20.33% -54.79% 89.89% -10.79%
NOPAT Q/Q Growth
-94.37% 1,024.37% 6.13% 51.60% -31.22% 17.27% 10.57% 21.98% -52.41% 82.05% -20.00%
Net Income Q/Q Growth
-109.35% 674.82% 3.00% 74.00% -44.48% 34.72% 10.92% 29.21% -69.64% 172.53% -32.83%
EPS Q/Q Growth
-106.67% 977.78% -3.80% 69.74% -39.53% 32.05% 5.83% 27.52% -65.47% 152.08% -34.71%
Operating Cash Flow Q/Q Growth
-10.64% -34.32% 143.60% 38.13% -36.16% -27.69% 105.03% 34.52% -39.91% -42.48% 74.48%
Free Cash Flow Firm Q/Q Growth
-128.67% -329.85% 570.08% -109.31% -113.46% 138.55% -2,697.90% 83.72% 42.82% -3.71% -78.69%
Invested Capital Q/Q Growth
4.66% 7.59% -36.40% 47.20% 7.28% 2.44% 0.48% 0.80% 3.21% 0.65% 2.66%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
23.22% 42.02% 47.70% 53.78% 41.17% 48.81% 53.91% 54.34% 41.97% 48.12% 50.05%
EBITDA Margin
17.06% 40.09% 45.84% 50.34% 43.31% 46.90% 52.62% 53.05% 39.22% 45.92% 48.40%
Operating Margin
1.96% 18.80% 22.44% 30.23% 19.98% 25.62% 30.00% 32.55% 16.69% 25.85% 25.30%
EBIT Margin
3.15% 21.06% 24.91% 32.25% 22.02% 27.93% 32.34% 34.58% 17.93% 27.77% 27.62%
Profit (Net Income) Margin
-1.97% 12.33% 14.32% 20.52% 13.15% 16.12% 18.38% 21.10% 7.35% 16.33% 12.23%
Tax Burden Percent
59.15% 89.17% 89.36% 82.82% 99.50% 82.77% 80.38% 80.28% 85.50% 81.94% 74.69%
Interest Burden Percent
-105.86% 65.64% 64.32% 76.81% 60.03% 69.72% 70.72% 76.02% 47.93% 71.79% 59.29%
Effective Tax Rate
0.00% 10.83% 10.64% 17.18% 0.50% 17.23% 19.62% 19.72% 14.50% 18.06% 25.31%
Return on Invested Capital (ROIC)
0.48% 5.60% 7.79% 7.94% 5.72% 5.94% 8.46% 7.81% 4.10% 6.33% 5.66%
ROIC Less NNEP Spread (ROIC-NNEP)
0.01% 5.06% 6.90% 7.28% 4.95% 5.33% 7.51% 7.11% 3.33% 5.66% 4.86%
Return on Net Nonoperating Assets (RNNOA)
0.01% 8.01% 7.58% 9.68% 7.51% 8.46% 8.31% 10.31% 5.29% 8.84% 7.67%
Return on Equity (ROE)
0.49% 13.61% 15.36% 17.62% 13.23% 14.40% 16.77% 18.12% 9.39% 15.17% 13.33%
Cash Return on Invested Capital (CROIC)
3.43% -3.24% 43.74% -0.22% -1.87% 5.85% -37.23% -1.22% 2.01% 1.34% -1.14%
Operating Return on Assets (OROA)
0.70% 4.66% 5.14% 6.22% 4.06% 5.17% 6.06% 6.47% 3.37% 5.37% 5.39%
Return on Assets (ROA)
-0.44% 2.73% 2.96% 3.96% 2.42% 2.98% 3.44% 3.95% 1.38% 3.16% 2.39%
Return on Common Equity (ROCE)
0.43% 6.58% 7.47% 17.56% 11.73% 7.31% 8.56% 18.12% 8.44% 15.17% 13.33%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 8.26% 0.00% 11.57% 12.42% 12.43% 0.00% 11.98% 0.00%
Net Operating Profit after Tax (NOPAT)
97 1,086 1,153 1,748 1,202 1,410 1,559 1,901 905 1,647 1,318
NOPAT Margin
1.37% 16.76% 20.05% 25.04% 19.88% 21.21% 24.11% 26.14% 14.27% 21.18% 18.90%
Net Nonoperating Expense Percent (NNEP)
0.47% 0.54% 0.89% 0.67% 0.77% 0.61% 0.95% 0.70% 0.77% 0.66% 0.80%
Return On Investment Capital (ROIC_SIMPLE)
0.10% - - - 1.22% - - - 0.88% 1.56% 1.24%
Cost of Revenue to Revenue
76.78% 57.98% 52.30% 46.22% 58.83% 51.19% 46.09% 45.66% 58.04% 51.88% 49.95%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
21.26% 23.23% 25.26% 23.55% 21.19% 23.19% 23.91% 21.79% 25.28% 22.26% 24.75%
Earnings before Interest and Taxes (EBIT)
222 1,365 1,432 2,251 1,331 1,856 2,090 2,515 1,137 2,159 1,926
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
1,202 2,598 2,635 3,514 2,618 3,117 3,401 3,859 2,487 3,570 3,375
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.41 0.00 0.00 1.98 2.39 2.24 2.42 2.77 2.79 2.81 2.80
Price to Tangible Book Value (P/TBV)
2.95 0.00 0.00 2.34 2.90 2.65 2.85 3.26 3.35 3.30 3.29
Price to Revenue (P/Rev)
2.50 2.52 2.71 2.66 2.97 3.14 3.34 3.87 3.47 3.76 3.69
Price to Earnings (P/E)
20.81 21.89 24.29 22.99 18.89 18.80 18.94 21.69 21.08 22.71 24.44
Dividend Yield
4.16% 4.19% 4.14% 4.48% 4.19% 4.96% 4.58% 3.93% 4.36% 3.13% 3.16%
Earnings Yield
4.81% 4.57% 4.12% 4.35% 5.30% 5.32% 5.28% 4.61% 4.74% 4.40% 4.09%
Enterprise Value to Invested Capital (EV/IC)
1.57 1.43 2.28 1.49 1.53 1.55 1.62 1.77 1.68 1.76 1.74
Enterprise Value to Revenue (EV/Rev)
4.53 4.44 4.76 4.83 5.53 5.54 5.67 6.16 5.96 6.06 6.02
Enterprise Value to EBITDA (EV/EBITDA)
13.35 12.92 13.37 12.75 12.28 11.85 11.70 12.54 12.39 12.67 12.84
Enterprise Value to EBIT (EV/EBIT)
22.60 22.67 24.64 24.07 21.88 20.49 19.67 20.91 20.97 21.36 22.05
Enterprise Value to NOPAT (EV/NOPAT)
30.43 30.37 31.91 30.30 27.05 25.67 25.13 26.97 27.68 28.15 29.59
Enterprise Value to Operating Cash Flow (EV/OCF)
21.05 23.29 23.41 18.06 18.48 17.55 17.11 17.28 16.28 17.35 18.51
Enterprise Value to Free Cash Flow (EV/FCFF)
46.24 0.00 4.23 0.00 0.00 26.52 0.00 0.00 85.30 134.76 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.71 1.71 1.76 1.72 1.80 1.79 1.77 1.72 1.81 1.84 1.86
Long-Term Debt to Equity
1.51 1.51 1.59 1.59 1.66 1.67 1.66 1.66 1.64 1.69 1.69
Financial Leverage
1.49 1.58 1.10 1.33 1.52 1.59 1.11 1.45 1.59 1.56 1.58
Leverage Ratio
3.91 3.90 3.95 3.83 3.93 3.92 3.94 3.91 3.96 3.96 3.96
Compound Leverage Factor
-4.14 2.56 2.54 2.95 2.36 2.73 2.79 2.97 1.90 2.84 2.35
Debt to Total Capital
63.13% 63.05% 63.72% 63.27% 64.32% 64.17% 63.94% 63.29% 64.38% 64.83% 65.00%
Short-Term Debt to Total Capital
7.57% 7.39% 5.98% 5.00% 5.04% 4.44% 4.13% 2.35% 6.08% 5.37% 5.96%
Long-Term Debt to Total Capital
55.56% 55.66% 57.74% 58.27% 59.28% 59.73% 59.81% 60.94% 58.30% 59.46% 59.04%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
4.40% 0.00% 0.00% 0.00% 3.83% 0.00% 0.00% 0.00% 3.37% 0.00% 0.00%
Common Equity to Total Capital
32.46% 0.00% 0.00% 36.73% 31.85% 35.83% 36.06% 36.71% 32.26% 35.17% 35.00%
Debt to EBITDA
5.95 5.89 6.18 6.11 5.59 5.37 5.06 4.90 5.15 5.15 5.22
Net Debt to EBITDA
5.55 5.58 5.76 5.74 5.34 5.13 4.81 4.66 4.91 4.82 4.96
Long-Term Debt to EBITDA
5.24 5.20 5.60 5.63 5.15 5.00 4.73 4.71 4.67 4.73 4.74
Debt to NOPAT
13.57 13.85 14.75 14.52 12.30 11.63 10.87 10.53 11.51 11.45 12.02
Net Debt to NOPAT
12.66 13.13 13.75 13.64 11.76 11.12 10.32 10.02 10.96 10.70 11.44
Long-Term Debt to NOPAT
11.94 12.23 13.36 13.37 11.34 10.83 10.17 10.14 10.42 10.50 10.92
Altman Z-Score
0.73 0.65 0.66 0.63 0.74 0.68 0.72 0.81 0.81 0.79 0.77
Noncontrolling Interest Sharing Ratio
13.14% 51.65% 51.38% 0.34% 11.33% 49.25% 48.97% 0.00% 10.08% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.66 0.69 0.83 0.84 0.77 0.92 0.91 0.91 0.67 0.86 0.74
Quick Ratio
0.36 0.32 0.44 0.33 0.35 0.35 0.39 0.39 0.34 0.43 0.34
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,394 -5,994 28,176 -2,624 -5,602 1,235 -32,071 -5,221 -2,985 -3,096 -5,532
Operating Cash Flow to CapEx
53.08% 48.31% 101.53% 108.23% 71.55% 74.07% 151.01% 158.18% 64.27% 51.29% 77.89%
Free Cash Flow to Firm to Interest Expense
-2.49 -10.30 46.19 -4.23 -8.84 1.86 -46.21 -7.54 -4.31 -4.34 -6.33
Operating Cash Flow to Interest Expense
2.29 1.45 3.37 4.58 2.86 1.97 3.87 5.23 3.14 1.75 2.50
Operating Cash Flow Less CapEx to Interest Expense
-2.03 -1.55 0.05 0.35 -1.14 -0.69 1.31 1.92 -1.75 -1.66 -0.71
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.22 0.22 0.21 0.19 0.18 0.18 0.19 0.19 0.19 0.19 0.20
Accounts Receivable Turnover
8.77 9.01 7.61 8.80 6.58 7.65 7.13 8.22 6.48 8.18 7.82
Inventory Turnover
7.41 7.47 6.45 5.20 4.49 4.38 4.21 4.06 3.98 4.43 4.57
Fixed Asset Turnover
0.32 0.31 0.29 0.27 0.26 0.26 0.26 0.26 0.26 0.27 0.27
Accounts Payable Turnover
6.55 7.86 6.26 5.03 4.22 5.84 5.33 3.85 4.06 5.34 5.39
Days Sales Outstanding (DSO)
41.62 40.52 47.98 41.48 55.50 47.71 51.21 44.38 56.35 44.63 46.67
Days Inventory Outstanding (DIO)
49.24 48.84 56.62 70.22 81.23 83.27 86.65 89.93 91.66 82.33 79.86
Days Payable Outstanding (DPO)
55.71 46.45 58.31 72.54 86.54 62.53 68.46 94.87 90.00 68.34 67.70
Cash Conversion Cycle (CCC)
35.15 42.91 46.28 39.17 50.19 68.45 69.40 39.44 58.02 58.62 58.83
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
84,317 90,715 57,698 84,934 91,121 90,890 91,328 92,056 95,011 95,633 98,178
Invested Capital Turnover
0.35 0.33 0.39 0.32 0.29 0.28 0.35 0.30 0.29 0.30 0.30
Increase / (Decrease) in Invested Capital
1,491 7,080 -27,023 4,372 6,804 175 33,630 7,122 3,890 4,743 6,850
Enterprise Value (EV)
132,633 129,332 131,660 126,867 139,579 140,766 148,062 162,927 159,367 168,779 170,632
Market Capitalization
73,336 73,432 74,939 69,765 75,089 79,777 87,266 102,398 92,778 104,614 104,684
Book Value per Share
$26.92 $0.00 $0.00 $31.20 $27.79 $32.55 $31.83 $32.50 $29.22 $32.72 $32.76
Tangible Book Value per Share
$21.99 ($4.92) ($4.90) $26.31 $22.90 $27.51 $26.98 $27.66 $24.38 $27.90 $27.95
Total Capital
93,667 93,539 95,492 96,109 98,715 99,384 100,128 100,523 102,951 105,844 106,678
Total Debt
59,135 58,977 60,844 60,805 63,490 63,770 64,017 63,618 66,277 68,621 69,336
Total Long-Term Debt
52,044 52,060 55,134 56,003 58,517 59,361 59,883 61,254 60,021 62,939 62,983
Net Debt
55,173 55,900 56,721 57,102 60,709 60,989 60,796 60,529 63,123 64,165 65,948
Capital Expenditures (CapEx)
2,421 1,747 2,025 2,624 2,534 1,770 1,780 2,286 3,381 2,437 2,800
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-134 1,526 1,326 1,000 1,190 2,781 1,947 221 -113 1,402 1,320
Debt-free Net Working Capital (DFNWC)
1,783 2,579 3,449 2,676 1,938 3,494 3,099 1,239 957 3,729 2,584
Net Working Capital (NWC)
-5,308 -4,338 -2,261 -2,126 -3,035 -915 -1,035 -1,125 -5,299 -1,953 -3,769
Net Nonoperating Expense (NNE)
236 287 330 316 407 339 371 366 439 377 465
Net Nonoperating Obligations (NNO)
49,785 56,153 23,050 49,630 55,896 55,276 55,217 55,151 58,337 58,410 60,836
Total Depreciation and Amortization (D&A)
980 1,233 1,203 1,263 1,287 1,261 1,311 1,344 1,350 1,411 1,449
Debt-free, Cash-free Net Working Capital to Revenue
-0.46% 5.24% 4.80% 3.81% 4.71% 10.94% 7.45% 0.84% -0.42% 5.03% 4.65%
Debt-free Net Working Capital to Revenue
6.09% 8.86% 12.47% 10.19% 7.67% 13.75% 11.86% 4.69% 3.58% 13.39% 9.11%
Net Working Capital to Revenue
-18.13% -14.90% -8.18% -8.10% -12.02% -3.60% -3.96% -4.26% -19.83% -7.01% -13.29%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.09) $0.79 $0.77 $1.30 $0.78 $1.03 $1.10 $1.40 $0.49 $1.21 $0.80
Adjusted Weighted Average Basic Shares Outstanding
1.08B 1.09B 1.09B 1.09B 1.09B 1.09B 1.10B 1.10B 1.10B 1.10B 1.10B
Adjusted Diluted Earnings per Share
($0.09) $0.79 $0.76 $1.29 $0.78 $1.03 $1.09 $1.39 $0.48 $1.21 $0.79
Adjusted Weighted Average Diluted Shares Outstanding
1.08B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.11B 1.11B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
1.13B 1.13B 1.13B 1.13B 1.13B 1.13B 1.14B 1.14B 1.14B 1.14B 1.14B
Normalized Net Operating Profit after Tax (NOPAT)
253 1,086 1,153 1,880 1,202 1,410 1,542 1,901 905 1,647 1,318
Normalized NOPAT Margin
3.60% 16.76% 20.05% 26.94% 19.88% 21.21% 23.85% 26.14% 14.27% 21.18% 18.90%
Pre Tax Income Margin
-3.33% 13.83% 16.02% 24.77% 13.22% 19.47% 22.87% 26.29% 8.59% 19.94% 16.38%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.40 2.35 2.35 3.63 2.10 2.79 3.01 3.63 1.64 3.02 2.20
NOPAT to Interest Expense
0.17 1.87 1.89 2.82 1.90 2.12 2.25 2.75 1.31 2.31 1.51
EBIT Less CapEx to Interest Expense
-3.92 -0.66 -0.97 -0.60 -1.90 0.13 0.45 0.33 -3.24 -0.39 -1.00
NOPAT Less CapEx to Interest Expense
-4.14 -1.14 -1.43 -1.41 -2.10 -0.54 -0.32 -0.56 -3.58 -1.11 -1.70
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
92.36% 97.56% 105.45% 111.29% 84.93% 78.77% 72.45% 69.25% 73.69% 70.53% 76.50%
Augmented Payout Ratio
92.36% 97.56% 105.45% 111.29% 84.93% 78.77% 72.45% 69.25% 73.69% 70.53% 76.50%

Key Financial Trends

Southern Co (NYSE:SO) has demonstrated generally stable financial performance over the last several quarters with some notable trends and developments worth highlighting for investors:

  • Strong and steady net income growth: Quarterly consolidated net income has risen from $799 million in Q1 2023 to $853 million in Q2 2025, showing consistent profitability improvements.
  • Operating revenue growth: Operating revenue increased from roughly $6.48 billion in Q1 2023 to about $6.97 billion in Q2 2025, indicating growth in core business revenues.
  • Robust operating cash flow: Net cash from continuing operating activities consistently exceeds $1.2 billion quarterly, reaching $2.18 billion in Q2 2025, reflecting strong cash generation.
  • Capital investments reflecting growth strategy: Periodic investments in property, plant, and equipment remain significant, e.g., $2.8 billion in Q2 2025, signaling ongoing infrastructure and capacity expansion.
  • Dividend payments maintained and growing: Quarterly dividends per share increased modestly from $0.68 in early 2023 to $0.74 by Q2 2025, supporting income-focused investors.
  • Use of debt financing: Southern issued substantial debt in multiple periods (e.g., $1.95 billion in Q2 2025), reflecting reliance on debt, but repayments also continue, indicating active balance sheet management.
  • Stable asset base: Total assets have grown steadily from about $134 billion in early 2023 to nearly $149 billion in mid-2025, reflecting ongoing investments and expansion.
  • Equity base modestly expanding: Total common equity increased from roughly $35 billion in 2023 to $37.3 billion by Q2 2025, showing retained earnings growth.
  • Rising operating cost of revenue: Costs rose alongside revenues, from about $3.4 billion in Q1 2023 to $3.48 billion in Q2 2025, pressuring gross margins slightly.
  • Declining gross profit in late 2024: Gross profit was weaker in Q4 2024 ($2.66 billion) compared to prior quarters, indicating some margin compression before partial recovery.
  • Significant net cash outflow from investing activities: High CAPEX and investments have resulted in negative investing cash flow (around -$2.9 billion in Q2 2025), which may pressure liquidity despite strong operating cash flow.

Overall, Southern Co has shown solid profitability and cash flow generation with strategic capital investments supporting growth and modernization. The company maintains a strong asset and equity base but is also leveraging debt to fund investments. Margins saw some pressure in 2024 which investors should monitor. The steady increase in dividends and net income underscores management's confidence in financial health.

Retail investors may view the company as a stable dividend-paying utility with reasonable growth prospects supported by infrastructure spending. However, monitoring cost trends, debt levels, and margin progression remains important for assessing ongoing financial resilience.

08/24/25 04:26 AMAI Generated. May Contain Errors.

Frequently Asked Questions About Southern's Financials

When does Southern's financial year end?

According to the most recent income statement we have on file, Southern's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has Southern's net income changed over the last 10 years?

Southern's net income appears to be on an upward trend, with a most recent value of $4.26 billion in 2024, rising from $2.03 billion in 2014. The previous period was $3.85 billion in 2023. Find out what analysts predict for Southern in the coming months.

What is Southern's operating income?
Southern's total operating income in 2024 was $7.07 billion, based on the following breakdown:
  • Total Gross Profit: $13.34 billion
  • Total Operating Expenses: $6.27 billion
How has Southern's revenue changed over the last 10 years?

Over the last 10 years, Southern's total revenue changed from $18.47 billion in 2014 to $26.72 billion in 2024, a change of 44.7%.

How much debt does Southern have?

Southern's total liabilities were at $108.51 billion at the end of 2024, a 4.2% increase from 2023, and a 4,173.6% increase since 2014.

How much cash does Southern have?

In the past 10 years, Southern's cash and equivalents has ranged from $0.00 in 2014 to $1.98 billion in 2019, and is currently $1.07 billion as of their latest financial filing in 2024.

How has Southern's book value per share changed over the last 10 years?

Over the last 10 years, Southern's book value per share changed from 0.00 in 2014 to 29.22 in 2024, a change of 2,921.7%.



This page (NYSE:SO) was last updated on 8/24/2025 by MarketBeat.com Staff
From Our Partners