Go Pro

Southern (SO) Financials

Southern logo
$92.76 +0.24 (+0.26%)
Closing price 08/13/2026 03:59 PM Eastern
Extended Trading
$92.76 +0.00 (+0.00%)
As of 08/13/2026 06:06 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 Massive. 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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
2,367 2,448 4,020 2,226 4,739 3,119 2,393 3,524 3,976 4,401 4,341
Consolidated Net Income / (Loss)
2,435 2,529 1,992 2,300 4,744 3,103 2,309 3,428 3,849 4,260 4,171
Net Income / (Loss) Continuing Operations
2,435 5,594 62,514 2,300 4,744 3,103 2,309 3,428 3,849 4,260 4,171
Total Pre-Tax Income
3,629 3,480 2,428 2,749 6,542 3,496 2,576 4,223 4,345 5,229 4,999
Total Operating Income
4,282 4,486 4,440 4,191 7,736 4,885 3,698 5,370 5,826 7,068 7,285
Total Gross Profit
7,678 19,896 92,326 9,616 9,603 9,897 10,247 10,627 11,776 13,363 14,324
Total Revenue
17,489 19,896 117,579 23,495 21,419 20,375 23,113 29,279 25,253 26,724 29,553
Operating Revenue
17,442 19,896 117,579 23,495 21,419 20,375 23,113 29,279 25,253 26,724 29,553
Total Cost of Revenue
9,811 0.00 25,253 13,879 11,816 10,478 12,866 18,652 13,477 13,361 15,229
Operating Cost of Revenue
9,811 - 25,253 13,879 11,816 10,478 12,866 18,652 13,477 13,361 15,229
Total Operating Expenses
3,396 12,345 24,547 5,425 1,867 5,012 6,549 5,257 5,950 6,295 7,039
Depreciation Expense
2,034 5,425 6,680 3,131 3,038 3,518 3,565 3,663 4,525 4,755 5,501
Other Operating Expenses / (Income)
997 6,923 9,103 1,315 1,230 1,234 1,290 1,411 1,425 1,540 1,538
Total Other Income / (Expense), net
-653 -1,006 -5,532 -1,442 -1,194 -1,389 -1,122 -1,147 -1,481 -1,839 -2,286
Interest Expense
840 1,317 4,253 1,842 1,736 1,821 1,837 2,022 2,446 2,743 3,238
Interest & Investment Income
226 261 377 286 290 302 266 375 412 374 452
Other Income / (Expense), net
-39 50 -1,656 114 252 130 449 500 553 530 500
Income Tax Expense
1,194 951 926 449 1,798 393 267 795 496 969 828
Net Income / (Loss) Attributable to Noncontrolling Interest
14 36 92 58 -10 -31 -99 -107 -127 -141 -170
Basic Earnings per Share
$2.60 $2.57 $0.84 $2.18 $4.53 $2.95 $2.26 $3.28 $3.64 $4.02 $3.94
Weighted Average Basic Shares Outstanding
910M 951M 1B 1.02B 1.05B 1.06B 1.06B 1.08B 1.09B 1.10B 1.10B
Diluted Earnings per Share
$2.59 $2.55 $0.84 $2.17 $4.50 $2.93 $2.24 $3.26 $3.62 $3.99 $3.92
Weighted Average Diluted Shares Outstanding
914M 958M 1.01B 1.03B 1.05B 1.07B 1.07B 1.08B 1.10B 1.10B 1.11B
Weighted Average Basic & Diluted Shares Outstanding
884.20M 1.04B 1.00B 1.08B 1.10B 1.10B 1.10B 1.13B 1.13B 1.14B 1.16B
Cash Dividends to Common per Share
$2.15 $2.22 $2.30 $2.38 $2.46 $2.54 $2.62 $2.70 $5.56 $5.72 $2.94

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
854 1,129 1,203 1,535 534 1,334 880 1,711 416 1,356 1,174
Consolidated Net Income / (Loss)
795 1,071 1,188 1,535 466 1,270 853 1,707 341 1,338 1,188
Net Income / (Loss) Continuing Operations
795 1,071 1,188 1,535 466 1,270 853 1,707 341 1,338 1,188
Total Pre-Tax Income
799 1,294 1,478 1,912 545 1,550 1,142 2,111 196 1,566 1,375
Total Operating Income
1,208 1,703 1,939 2,368 1,058 2,010 1,764 2,594 917 2,018 1,776
Total Gross Profit
2,489 3,244 3,505 3,953 2,661 3,741 3,490 4,304 2,789 3,902 3,577
Total Revenue
6,045 6,646 6,463 7,274 6,341 7,775 6,973 7,823 6,982 8,397 6,977
Operating Revenue
6,045 6,646 6,463 7,274 6,341 7,775 6,973 7,823 6,982 8,397 6,977
Total Cost of Revenue
3,556 3,402 2,958 3,321 3,680 4,034 3,483 3,519 4,193 4,495 3,400
Operating Cost of Revenue
3,556 3,402 2,958 3,321 3,680 4,034 3,483 3,519 4,193 4,495 3,400
Total Operating Expenses
1,281 1,541 1,566 1,585 1,603 1,731 1,726 1,710 1,872 1,884 1,801
Depreciation Expense
1,159 1,145 1,182 1,210 1,218 1,286 1,323 1,422 1,470 1,420 1,434
Other Operating Expenses / (Income)
350 396 384 375 385 445 403 288 402 464 367
Total Other Income / (Expense), net
-409 -409 -461 -456 -513 -460 -622 -483 -721 -452 -401
Interest Expense
634 665 694 692 692 714 874 755 895 778 796
Interest & Investment Income
102 103 82 89 100 105 90 123 134 171 214
Other Income / (Expense), net
123 153 151 147 79 149 162 149 40 155 181
Income Tax Expense
4.00 223 290 377 79 280 289 404 -145 228 187
Net Income / (Loss) Attributable to Noncontrolling Interest
-59 -58 -15 0.00 -68 -64 -27 -4.00 -75 -18 14
Basic Earnings per Share
$0.78 $1.03 $1.10 $1.40 $0.49 $1.21 $0.80 $1.55 $0.38 $1.21 $1.03
Weighted Average Basic Shares Outstanding
1.09B 1.09B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.12B 1.14B
Diluted Earnings per Share
$0.78 $1.03 $1.09 $1.39 $0.48 $1.21 $0.79 $1.54 $0.38 $1.20 $1.03
Weighted Average Diluted Shares Outstanding
1.10B 1.10B 1.10B 1.10B 1.10B 1.11B 1.11B 1.11B 1.11B 1.13B 1.14B
Weighted Average Basic & Diluted Shares Outstanding
1.13B 1.13B 1.14B 1.14B 1.14B 1.14B 1.14B 1.14B 1.16B 1.17B 1.19B

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Net Change in Cash & Equivalents
694 489 155 -628 587 -910 761 208 -1,116 180 539
Net Cash From Operating Activities
6,274 4,894 6,394 6,945 5,781 6,696 6,169 6,302 7,553 9,788 9,802
Net Cash From Continuing Operating Activities
6,847 4,811 6,394 6,945 5,909 6,696 6,169 6,251 7,553 9,788 9,802
Net Income / (Loss) Continuing Operations
2,435 2,529 926 2,300 4,744 3,103 2,309 3,428 3,849 4,260 4,171
Consolidated Net Income / (Loss)
2,435 2,529 926 2,300 4,744 3,103 2,309 3,428 3,849 4,260 4,171
Depreciation Expense
2,395 2,923 3,457 3,549 3,331 3,905 3,973 4,064 4,986 5,266 6,030
Non-Cash Adjustments To Reconcile Net Income
197 -1,635 2,798 1,008 -2,204 81 584 -1,743 -1,398 -1,723 -1,491
Changes in Operating Assets and Liabilities, net
1,841 1,053 -787 175 38 -393 -697 502 116 1,985 1,092
Net Cash From Investing Activities
-7,280 -20,047 -7,190 -5,760 -3,392 -7,030 -7,353 -8,430 -9,668 -9,400 -13,959
Net Cash From Continuing Investing Activities
-6,824 -20,037 -7,190 -5,760 -3,392 -7,030 -7,353 -8,430 -9,668 -9,400 -13,959
Purchase of Property, Plant & Equipment
-5,674 -7,555 -7,423 -8,001 -7,555 -7,522 -7,586 -7,923 -9,095 -8,955 -12,737
Acquisitions
-1,731 -12,124 -1,206 -179 -50 - - - 0.00 0.00 -635
Purchase of Investments
-1,584 -1,160 -811 -1,117 -888 -877 -1,598 -1,125 -1,142 -1,551 -1,702
Divestitures
- 15 97 2,956 5,122 1,049 917 275 164 369 1.00
Sale and/or Maturity of Investments
1,430 1,154 805 1,111 882 871 1,593 1,112 1,121 1,535 1,685
Other Investing Activities, net
665 -377 1,348 -530 -903 -551 -679 -769 -716 -798 -571
Net Cash From Financing Activities
1,700 15,725 951 -1,813 -1,930 -576 1,945 2,336 999 -208 4,696
Net Cash From Continuing Financing Activities
4,883 15,722 951 -1,813 -1,930 -576 1,945 2,336 999 -208 4,696
Repayment of Debt
-7,284 -4,135 -4,212 -8,471 -6,197 -6,719 -4,618 -3,790 -6,063 -4,071 -6,096
Payment of Dividends
-1,977 -2,176 -2,419 -2,578 -2,826 -2,956 -3,128 -3,166 -3,269 -3,139 -3,215
Issuance of Debt
11,836 17,593 7,117 5,628 6,210 8,662 9,117 7,782 10,295 6,859 12,670
Issuance of Common Equity
597 4,440 873 3,641 1,040 437 574 1,808 36 143 1,623
Other Financing Activities, net
2,238 0.00 - 0.00 -157 - - - 0.00 0.00 -286
Cash Interest Paid
809 1,066 1,676 1,794 1,651 1,683 1,718 1,758 2,184 2,538 2,692
Cash Income Taxes Paid
-9.00 -148 -410 172 276 64 93 146 132 176 284

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 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-969 -89 379 -156 -160 1,231 -1,067 2,077 -1,702 -653 2,003
Net Cash From Operating Activities
1,813 1,311 2,688 3,616 2,173 1,250 2,181 3,774 2,597 1,226 3,054
Net Cash From Continuing Operating Activities
1,785 1,311 2,684 3,620 1,967 1,250 2,181 3,774 2,597 1,226 3,054
Net Income / (Loss) Continuing Operations
796 1,071 1,188 1,535 466 1,270 853 1,707 341 1,338 1,189
Consolidated Net Income / (Loss)
796 1,071 1,188 1,535 466 1,270 853 1,707 341 1,338 1,189
Depreciation Expense
1,287 1,261 1,311 1,344 1,350 1,411 1,449 1,565 1,605 1,580 1,596
Non-Cash Adjustments To Reconcile Net Income
-285 28 -541 -440 -675 -170 -317 -690 -203 -64 -661
Changes in Operating Assets and Liabilities, net
-13 -1,049 726 1,181 826 -1,261 196 1,192 854 -1,628 930
Net Cash From Investing Activities
-2,947 -2,385 -1,837 -2,456 -2,722 -2,834 -2,900 -3,865 -4,360 -3,421 -3,337
Net Cash From Continuing Investing Activities
-2,947 -2,385 -1,837 -2,456 -2,722 -2,834 -2,900 -3,865 -4,360 -3,421 -3,337
Purchase of Property, Plant & Equipment
-2,534 -1,770 -2,125 -2,311 -3,381 -2,437 -2,800 -3,215 -4,285 -2,944 -3,695
Purchase of Investments
-257 -404 -335 -331 -481 -361 -416 -435 -490 -442 -552
Sale and/or Maturity of Investments
242 403 335 332 465 361 416 435 473 442 552
Other Investing Activities, net
-397 -614 -57 -171 676 -397 -102 -14 -58 -477 358
Net Cash From Financing Activities
165 985 -472 -1,316 595 2,815 -348 2,168 61 1,542 2,286
Net Cash From Continuing Financing Activities
165 985 -472 -1,316 595 2,815 -348 2,168 61 1,542 2,286
Repayment of Debt
-1,348 -1,321 -1,417 -1,861 1,366 -1,009 -1,545 -998 -2,544 -1,563 -2,105
Payment of Dividends
-850 -767 -720 -841 -811 -773 -787 -812 -843 -823 -832
Issuance of Debt
2,233 3,045 1,618 1,358 838 4,567 1,952 3,950 2,201 3,393 3,162
Issuance of Common Equity
10 28 47 28 31 30 32 28 1,533 535 2,061
Cash Interest Paid
490 714 521 780 523 756 531 886 519 901 571
Cash Income Taxes Paid
121 -9.00 71 69 45 -1.00 200 32 53 0.00 146

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 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Total Assets
73,626 20,801 26,846 116,914 118,700 122,935 127,534 134,891 139,331 145,180 155,720
Total Current Assets
6,526 3,160 3,520 9,583 9,817 8,617 8,965 10,416 10,432 10,694 10,917
Cash & Equivalents
1,404 - - 1,396 1,975 1,065 1,798 1,917 748 1,070 1,639
Accounts Receivable
1,903 - - 3,258 2,981 2,819 2,962 3,716 3,963 3,576 3,753
Inventories, net
1,929 1,262 1,190 2,394 2,388 2,488 2,355 2,677 3,352 4,082 3,333
Prepaid Expenses
495 524 832 432 314 276 330 347 406 294 327
Other Current Assets
651 1,374 1,498 2,103 2,159 1,969 1,520 1,759 1,963 1,672 1,549
Plant, Property, & Equipment, net
61,114 0.00 0.00 80,797 83,080 87,634 91,108 94,570 99,844 104,689 114,369
Plant, Property & Equipment, gross
85,367 - - 111,835 113,845 120,031 125,187 129,867 136,711 143,942 156,955
Accumulated Depreciation
24,253 - - 31,038 30,765 32,397 34,079 35,297 37,725 40,126 43,483
Total Noncurrent Assets
5,986 17,641 23,326 26,313 25,803 26,684 27,461 29,905 29,055 29,797 30,434
Long-Term Investments
921 3,864 3,765 12,943 2,482 2,316 1,935 2,045 2,033 2,084 2,032
Goodwill
2.00 12,218 18,202 5,315 5,280 5,280 5,280 5,161 5,161 5,161 5,161
Intangible Assets
317 1,336 1,153 613 536 487 445 406 368 332 300
Noncurrent Deferred & Refundable Income Taxes
2,029 - - 794 798 796 824 866 886 889 948
Employee Benefit Assets
- - - - - - 1,657 2,290 2,079 2,674 3,257
Other Noncurrent Operating Assets
2,249 - - 6,117 15,806 17,525 17,062 13,135 12,849 18,454 13,420
Other Noncurrent Nonoperating Assets
468 223 206 531 901 280 258 6,002 5,679 203 5,316
Total Liabilities & Shareholders' Equity
78,318 8,944 6,310 116,914 118,700 122,935 127,534 134,891 139,331 145,180 155,720
Total Liabilities
56,175 5,478 4,335 87,584 86,650 90,410 94,967 100,359 104,106 108,506 116,853
Total Current Liabilities
9,129 4,724 3,304 14,286 12,546 12,079 10,921 15,724 13,467 15,993 16,888
Short-Term Debt
4,050 - - 6,113 5,044 4,116 3,597 7,091 4,973 6,256 6,942
Accounts Payable
1,905 2,576 2,530 2,580 2,115 2,312 2,169 3,525 2,898 3,701 3,710
Accrued Expenses
777 - - 1,030 992 1,025 1,070 1,127 1,151 1,261 1,418
Customer Deposits
404 - - 522 496 487 479 502 503 486 475
Current Deferred & Payable Income Tax Liabilities
9.00 430 774 21 0.00 130 50 60 8.00 57 22
Other Taxes Payable
494 768 - 635 659 699 641 764 860 997 982
Other Current Liabilities
1,241 950 - 2,488 2,761 2,797 2,382 2,041 2,208 2,360 2,374
Other Current Nonoperating Liabilities
249 - 0.00 897 479 513 533 614 652 682 807
Total Noncurrent Liabilities
46,732 754 1,031 73,456 74,104 78,331 84,046 84,635 90,639 92,513 99,965
Long-Term Debt
24,688 - 300 40,894 41,798 45,073 50,120 50,656 57,210 58,768 65,649
Asset Retirement Reserve & Litigation Obligation
5,110 754 731 11,555 11,755 12,310 13,093 12,049 11,530 11,219 10,975
Noncurrent Deferred & Payable Income Tax Liabilities
13,728 - - 15,390 16,257 16,177 16,479 17,404 17,731 18,220 18,847
Noncurrent Employee Benefit Liabilities
2,582 - - 2,147 1,814 2,213 1,550 1,238 1,115 1,011 980
Other Noncurrent Operating Liabilities
624 - - 634 2,480 2,558 2,804 1,900 1,746 2,042 3,514
Total Equity & Noncontrolling Interests
21,821 3,099 1,360 29,039 31,759 32,234 32,276 34,532 35,225 36,674 38,867
Total Preferred & Common Equity
20,431 0.00 0.00 24,723 27,505 27,972 27,874 30,408 31,444 33,208 38,867
Total Common Equity
20,431 0.00 0.00 24,761 27,505 27,972 27,874 30,408 31,444 33,208 38,867
Common Stock
10,854 - - 16,258 16,991 17,102 17,229 19,090 19,198 19,595 38,867

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
138,321 139,331 140,120 141,937 143,956 145,180 148,109 148,853 153,248 157,031 162,027
Total Current Assets
11,088 10,432 10,543 10,993 11,040 10,694 11,817 10,801 12,627 9,961 12,378
Cash & Equivalents
1,676 748 713 1,152 1,018 1,070 2,327 1,264 3,341 981 2,984
Accounts Receivable
2,699 3,963 3,245 3,587 3,728 4,289 3,567 3,666 3,386 3,574 3,721
Inventories, net
3,148 3,352 3,268 3,287 3,385 3,369 3,054 3,075 3,255 3,169 3,306
Prepaid Expenses
321 406 474 422 391 294 441 482 324 411 370
Other Current Assets
1,934 1,963 2,142 1,856 1,829 1,672 1,721 1,630 1,804 1,527 1,770
Plant, Property, & Equipment, net
98,254 99,844 100,470 101,888 102,897 104,689 106,329 108,141 110,880 116,102 118,345
Plant, Property & Equipment, gross
135,453 136,711 138,817 140,883 141,547 143,942 146,348 148,574 152,428 160,368 163,311
Accumulated Depreciation
37,199 37,725 38,347 38,995 39,536 40,126 40,909 41,703 42,793 45,186 45,868
Total Noncurrent Assets
27,700 29,055 29,107 29,056 30,019 29,797 29,963 29,911 29,741 30,968 31,304
Long-Term Investments
2,027 2,033 2,068 2,069 2,071 2,084 2,129 2,124 1,999 2,071 2,129
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
377 368 359 350 341 332 324 316 308 294 287
Noncurrent Deferred & Refundable Income Taxes
889 886 888 874 874 889 895 899 911 1,026 1,094
Employee Benefit Assets
2,574 2,079 2,184 2,279 2,375 2,674 2,781 2,881 2,982 3,369 3,544
Other Noncurrent Operating Assets
10,819 12,849 12,852 12,731 13,712 12,996 13,009 13,220 13,142 13,666 13,868
Other Noncurrent Nonoperating Assets
5,853 5,679 5,595 5,592 5,485 5,661 5,664 5,310 5,238 5,381 5,221
Total Liabilities & Shareholders' Equity
138,321 139,331 140,120 141,937 143,956 145,180 148,109 148,853 153,248 157,031 162,027
Total Liabilities
103,017 104,106 104,506 105,826 107,051 108,506 110,886 111,511 114,974 117,119 119,685
Total Current Liabilities
13,214 13,467 11,458 12,028 12,165 15,993 13,770 14,570 16,726 15,318 15,734
Short-Term Debt
4,802 4,973 4,409 4,134 2,364 6,256 5,682 6,353 7,685 7,374 6,826
Accounts Payable
2,942 2,898 2,154 2,445 3,950 3,701 3,094 2,948 3,017 2,909 3,374
Accrued Expenses
936 1,151 618 746 1,065 1,261 683 825 1,206 761 927
Customer Deposits
511 503 456 466 491 486 458 468 489 478 487
Current Deferred & Payable Income Tax Liabilities
177 8.00 76 49 37 57 53 20 456 66 70
Other Taxes Payable
862 860 503 722 985 997 600 800 966 557 695
Other Current Liabilities
2,014 2,208 2,659 2,764 2,477 2,360 2,584 2,274 2,142 2,415 2,352
Other Current Nonoperating Liabilities
573 652 583 702 570 682 600 775 602 627 812
Total Noncurrent Liabilities
89,803 90,639 93,048 93,798 94,886 92,513 97,116 96,941 98,248 101,801 103,951
Long-Term Debt
56,003 57,210 59,361 59,883 61,254 58,768 62,939 62,983 64,621 67,148 68,756
Asset Retirement Reserve & Litigation Obligation
11,812 11,530 11,646 11,609 11,184 11,219 11,184 10,890 10,806 10,961 11,001
Noncurrent Deferred & Payable Income Tax Liabilities
17,658 17,731 17,848 18,010 18,317 18,220 18,587 18,757 18,625 19,076 19,305
Noncurrent Employee Benefit Liabilities
1,184 1,115 1,096 1,109 1,064 1,011 983 993 955 941 1,029
Other Noncurrent Operating Liabilities
3,146 1,746 3,097 3,187 3,067 2,042 3,423 3,318 3,241 3,675 3,860
Total Equity & Noncontrolling Interests
35,304 35,225 35,614 36,111 36,905 36,674 37,223 37,342 38,274 39,912 42,342
Total Preferred & Common Equity
35,304 31,444 35,614 36,111 36,905 33,208 37,223 37,342 38,274 39,912 42,342
Total Common Equity
35,304 31,444 35,614 36,111 36,905 33,208 37,223 37,342 38,274 39,912 42,342
Common Stock
35,304 19,198 35,614 36,111 36,905 19,595 37,223 37,342 38,274 39,912 42,342

Annual Metrics And Ratios for Southern

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 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 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-5.30% 13.76% 490.97% -80.02% -8.84% -4.87% 13.44% 26.68% -13.75% 5.83% 10.59%
EBITDA Growth
12.74% 11.83% -15.66% 24.45% 45.73% -21.19% -8.97% 22.34% 14.41% 13.19% 7.39%
EBIT Growth
17.93% 6.91% -38.62% 54.63% 85.55% -37.22% -17.31% 41.55% 8.67% 19.11% 2.46%
NOPAT Growth
16.84% 13.47% -15.75% 27.66% 59.99% -22.71% -23.55% 31.51% 18.40% 11.57% 5.56%
Net Income Growth
19.89% 3.86% -21.23% 15.46% 106.26% -34.59% -25.59% 48.46% 12.28% 10.68% -2.09%
EPS Growth
18.81% -1.54% -67.06% 158.33% 107.37% -34.89% -23.55% 45.54% 11.04% 10.22% -1.75%
Operating Cash Flow Growth
7.89% -22.00% 30.65% 8.62% -16.76% 15.83% -7.87% 2.16% 19.85% 29.59% 0.14%
Free Cash Flow Firm Growth
-1,565.53% 184.41% -113.50% -774.44% 91.57% 93.94% -335.33% 403.41% -157.29% 213.70% 2.46%
Invested Capital Growth
2,950.78% -74.44% 67.68% 244.06% 14.18% 6.15% 5.42% 1.80% 8.07% 4.27% 9.54%
Revenue Q/Q Growth
0.00% 20.40% 394.07% -80.03% -1.94% 1.01% 2.89% 4.57% -3.82% 1.12% 0.00%
EBITDA Q/Q Growth
1,205.13% 1.73% 9.57% -7.24% 1.09% 2.02% -9.39% 3.60% 14.23% -1.01% 0.00%
EBIT Q/Q Growth
0.00% -0.46% 20.10% -10.92% 2.66% -0.16% -17.31% 7.20% 21.04% -2.49% 0.00%
NOPAT Q/Q Growth
0.00% -1.58% 110.07% -24.66% 1.13% -0.06% -18.53% 5.41% 23.26% -4.68% 0.00%
Net Income Q/Q Growth
0.00% -3.55% 216.19% -36.06% 3.04% -1.62% -21.76% 4.42% 32.04% -7.17% 0.00%
EPS Q/Q Growth
0.00% -3.77% 55.56% -9.21% 3.21% -1.68% -20.00% 3.49% 31.64% -6.99% 0.00%
Operating Cash Flow Q/Q Growth
304.77% -10.73% 9.32% 4.72% -8.77% 9.41% -5.92% 3.23% 7.52% 3.82% 0.00%
Free Cash Flow Firm Q/Q Growth
-7,698.55% 162.11% -111.14% 7.82% -450.53% -103.95% 86.78% -60.63% -788.99% 272.84% 57.27%
Invested Capital Q/Q Growth
7,935.83% -81.48% 2.38% -6.24% 0.48% 8.38% -1.06% 4.66% 7.28% 3.21% 9.77%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
43.90% 100.00% 78.52% 40.93% 44.83% 48.57% 44.33% 36.30% 46.36% 49.93% 48.47%
EBITDA Margin
37.84% 37.19% 5.31% 33.06% 52.85% 43.78% 35.13% 33.93% 45.00% 48.14% 46.75%
Operating Margin
24.48% 22.55% 3.78% 17.84% 36.12% 23.98% 16.00% 18.34% 23.07% 26.45% 24.65%
EBIT Margin
24.26% 22.80% 2.37% 18.32% 37.29% 24.61% 17.94% 20.05% 25.26% 28.43% 26.34%
Profit (Net Income) Margin
13.92% 12.71% 1.69% 9.79% 22.15% 15.23% 9.99% 11.71% 15.24% 15.94% 14.11%
Tax Burden Percent
67.10% 72.67% 82.04% 83.67% 72.52% 88.76% 89.64% 81.17% 88.58% 81.47% 83.44%
Interest Burden Percent
85.53% 76.72% 87.21% 63.86% 81.90% 69.71% 62.12% 71.94% 68.11% 68.82% 64.21%
Effective Tax Rate
32.90% 27.33% 38.14% 16.33% 27.48% 11.24% 10.36% 18.83% 11.42% 18.53% 16.56%
Return on Invested Capital (ROIC)
13.55% 11.81% 18.26% 8.38% 8.08% 5.68% 4.11% 5.22% 5.88% 6.19% 5.77%
ROIC Less NNEP Spread (ROIC-NNEP)
8.81% 6.90% 12.14% 3.77% 5.85% 2.88% 2.02% 3.35% 3.40% 3.56% 2.95%
Return on Net Nonoperating Assets (RNNOA)
6.80% 8.06% 54.96% 6.31% 7.38% 3.93% 2.99% 5.00% 5.15% 5.66% 5.27%
Return on Equity (ROE)
20.35% 19.88% 73.22% 14.69% 15.46% 9.61% 7.09% 10.22% 11.04% 11.85% 11.04%
Cash Return on Invested Capital (CROIC)
-96.97% 130.39% -32.30% -101.54% -5.16% -0.28% -1.17% 3.43% -1.87% 2.01% -3.33%
Operating Return on Assets (OROA)
11.22% 9.61% 11.69% 5.99% 6.78% 4.15% 3.31% 4.47% 4.65% 5.34% 5.17%
Return on Assets (ROA)
6.44% 5.36% 8.36% 3.20% 4.03% 2.57% 1.84% 2.61% 2.81% 2.99% 2.77%
Return on Common Equity (ROCE)
17.37% 15.96% 0.00% 11.62% 13.16% 8.26% 6.09% 8.88% 9.78% 10.66% 10.12%
Return on Equity Simple (ROE_SIMPLE)
11.92% 0.00% 0.00% 9.30% 17.25% 11.09% 8.28% 11.27% 12.24% 12.83% 0.00%
Net Operating Profit after Tax (NOPAT)
2,873 3,260 2,747 3,506 5,610 4,336 3,315 4,359 5,161 5,758 6,078
NOPAT Margin
16.43% 16.39% 2.34% 14.92% 26.19% 21.28% 14.34% 14.89% 20.44% 21.55% 20.57%
Net Nonoperating Expense Percent (NNEP)
4.74% 4.92% 6.13% 4.61% 2.24% 2.80% 2.09% 1.86% 2.48% 2.62% 2.83%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 4.65% 5.23% 5.59% 5.38%
Cost of Revenue to Revenue
56.10% 0.00% 21.48% 59.07% 55.17% 51.43% 55.67% 63.70% 53.64% 50.07% 51.53%
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
19.42% 62.05% 20.88% 23.09% 8.72% 24.60% 28.33% 17.95% 23.29% 23.48% 23.82%
Earnings before Interest and Taxes (EBIT)
4,243 4,536 2,784 4,305 7,988 5,015 4,147 5,870 6,379 7,598 7,785
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
6,617 7,400 6,241 7,767 11,319 8,920 8,120 9,934 11,365 12,864 13,815
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.48 0.00 0.00 1.49 2.06 2.06 2.41 2.41 2.39 2.79 2.74
Price to Tangible Book Value (P/TBV)
1.51 0.00 0.00 1.96 2.62 2.59 3.03 2.95 2.90 3.35 3.23
Price to Revenue (P/Rev)
1.73 1.80 0.32 1.58 2.65 2.82 2.90 2.50 2.97 3.47 3.34
Price to Earnings (P/E)
12.80 14.61 9.34 16.62 11.98 18.44 28.05 20.81 18.89 21.08 22.74
Dividend Yield
6.79% 6.38% 6.44% 6.93% 4.72% 4.85% 4.30% 4.16% 4.19% 4.36% 3.40%
Earnings Yield
7.81% 6.84% 10.71% 6.02% 8.35% 5.42% 3.56% 4.81% 5.30% 4.74% 4.40%
Enterprise Value to Invested Capital (EV/IC)
1.33 3.15 1.91 1.15 1.40 1.37 1.47 1.57 1.53 1.68 1.56
Enterprise Value to Revenue (EV/Rev)
3.33 1.78 0.31 3.16 4.84 5.29 5.27 4.53 5.53 5.96 5.82
Enterprise Value to EBITDA (EV/EBITDA)
8.80 4.78 5.78 9.56 9.16 12.09 15.00 13.35 12.28 12.39 12.45
Enterprise Value to EBIT (EV/EBIT)
13.73 7.80 12.95 17.25 12.98 21.51 29.37 22.60 21.88 20.97 22.09
Enterprise Value to NOPAT (EV/NOPAT)
20.28 10.85 13.13 21.18 18.49 24.88 36.75 30.43 27.05 27.68 28.29
Enterprise Value to Operating Cash Flow (EV/OCF)
9.29 7.23 5.64 10.70 17.94 16.11 19.75 21.05 18.48 16.28 17.54
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.98 0.00 0.00 0.00 0.00 0.00 46.24 0.00 85.30 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.31 0.00 0.15 1.60 1.46 1.51 1.65 1.71 1.80 1.81 1.91
Long-Term Debt to Equity
1.12 0.00 0.15 1.39 1.30 1.39 1.54 1.51 1.66 1.64 1.72
Financial Leverage
0.77 1.17 4.53 1.67 1.26 1.36 1.48 1.49 1.52 1.59 1.79
Leverage Ratio
3.16 3.71 8.76 4.59 3.84 3.74 3.85 3.91 3.93 3.96 3.98
Compound Leverage Factor
2.70 2.85 7.64 2.93 3.14 2.61 2.39 2.81 2.68 2.72 2.56
Debt to Total Capital
56.66% 0.00% 13.19% 61.58% 59.37% 60.20% 62.26% 63.13% 64.32% 64.38% 65.59%
Short-Term Debt to Total Capital
7.99% 0.00% 0.00% 8.01% 6.39% 5.04% 4.17% 7.57% 5.04% 6.08% 6.32%
Long-Term Debt to Total Capital
48.68% 0.00% 13.19% 53.57% 52.98% 55.16% 58.09% 55.56% 59.28% 58.30% 59.27%
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
3.06% 100.00% 86.81% 6.04% 5.76% 5.57% 5.44% 4.40% 3.83% 3.37% 2.52%
Common Equity to Total Capital
40.28% 0.00% 0.00% 32.44% 34.86% 34.23% 32.30% 32.46% 31.85% 32.26% 31.89%
Debt to EBITDA
4.34 0.00 0.05 6.05 4.14 5.51 6.62 5.95 5.59 5.15 5.36
Net Debt to EBITDA
3.99 0.00 -0.56 4.21 3.74 5.14 6.16 5.55 5.34 4.91 5.10
Long-Term Debt to EBITDA
3.73 0.00 0.05 5.27 3.69 5.05 6.17 5.24 5.15 4.67 4.85
Debt to NOPAT
10.00 0.00 0.11 13.41 8.35 11.34 16.21 13.57 12.30 11.51 12.19
Net Debt to NOPAT
9.19 0.00 -1.26 9.32 7.56 10.56 15.08 12.66 11.76 10.96 11.58
Long-Term Debt to NOPAT
8.59 0.00 0.11 11.66 7.45 10.40 15.12 11.94 11.34 10.42 11.01
Altman Z-Score
0.90 5.50 9.93 0.63 0.90 0.78 0.81 0.87 0.86 0.96 0.95
Noncontrolling Interest Sharing Ratio
14.64% 19.71% 100.00% 20.90% 14.85% 14.09% 14.20% 13.14% 11.33% 10.08% 8.36%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.71 0.67 1.07 0.67 0.78 0.71 0.82 0.66 0.77 0.67 0.65
Quick Ratio
0.36 0.00 0.00 0.33 0.40 0.32 0.44 0.36 0.35 0.34 0.32
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-42,628 35,983 -4,857 -42,475 -3,582 -217 -945 2,868 -1,643 1,868 -3,502
Operating Cash Flow to CapEx
111.96% 64.86% 86.14% 86.80% 76.52% 89.02% 81.32% 79.54% 83.05% 102.10% 76.96%
Free Cash Flow to Firm to Interest Expense
-50.75 27.32 -1.14 -23.06 -2.06 -0.12 -0.51 1.42 -0.67 0.68 -1.08
Operating Cash Flow to Interest Expense
7.47 3.72 1.50 3.77 3.33 3.68 3.36 3.12 3.09 3.57 3.03
Operating Cash Flow Less CapEx to Interest Expense
0.80 -2.01 -0.24 -0.57 -1.02 -0.45 -0.77 -0.80 -0.63 0.07 -0.91
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.46 0.42 4.94 0.33 0.18 0.17 0.18 0.22 0.18 0.19 0.20
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 6.87 7.03 8.00 8.77 6.58 6.48 8.06
Inventory Turnover
0.00 0.00 20.60 7.75 4.94 4.30 5.31 7.41 4.49 3.98 3.94
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.26 0.24 0.26 0.32 0.26 0.26 0.27
Accounts Payable Turnover
5.61 0.00 9.89 5.43 5.03 4.73 5.74 6.55 4.22 4.06 4.11
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 53.16 51.95 45.65 41.62 55.50 56.35 45.26
Days Inventory Outstanding (DIO)
0.00 0.00 17.72 47.13 73.86 84.93 68.70 49.24 81.23 91.66 92.65
Days Payable Outstanding (DPO)
65.07 0.00 36.90 67.19 72.52 77.11 63.56 55.71 86.54 90.00 88.81
Cash Conversion Cycle (CCC)
-65.07 0.00 -19.18 -20.07 54.50 59.77 50.78 35.15 50.19 58.02 49.09
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
43,959 11,236 18,840 64,821 74,013 78,566 82,826 84,317 91,121 95,011 110,049
Invested Capital Turnover
0.82 0.72 7.82 0.56 0.31 0.27 0.29 0.35 0.29 0.29 0.28
Increase / (Decrease) in Invested Capital
45,501 -32,723 7,604 45,981 9,192 4,553 4,260 1,491 6,804 3,890 9,580
Enterprise Value (EV)
58,258 35,378 36,056 74,280 103,698 107,879 121,808 132,633 139,579 159,367 171,972
Market Capitalization
30,294 35,776 37,546 37,005 56,768 57,518 67,131 73,336 75,089 92,778 98,717
Book Value per Share
$21.38 $0.00 $0.00 $22.99 $25.24 $25.49 $25.32 $26.92 $27.79 $29.22 $32.65
Tangible Book Value per Share
$21.05 ($13.20) ($18.40) $17.48 $19.90 $20.24 $20.12 $21.99 $22.90 $24.38 $27.70
Total Capital
50,720 3,466 2,275 76,337 78,892 81,714 86,284 93,667 98,715 102,951 112,942
Total Debt
28,738 0.00 300 47,007 46,842 49,189 53,717 59,135 63,490 66,277 74,075
Total Long-Term Debt
24,688 0.00 300 40,894 41,798 45,073 50,120 52,044 58,517 60,021 66,936
Net Debt
26,413 -3,864 -3,465 32,668 42,385 45,808 49,984 55,173 60,709 63,123 70,404
Capital Expenditures (CapEx)
5,604 7,545 7,423 8,001 7,555 7,522 7,586 7,923 9,095 9,587 12,737
Debt-free, Cash-free Net Working Capital (DFCFNWC)
43 -1,564 216 14 340 -411 -157 -134 1,190 -113 -471
Debt-free Net Working Capital (DFNWC)
1,447 -1,564 216 1,410 2,315 654 1,641 1,783 1,938 957 1,168
Net Working Capital (NWC)
-2,603 -1,564 216 -4,703 -2,729 -3,462 -1,956 -5,308 -3,035 -5,299 -5,971
Net Nonoperating Expense (NNE)
438 731 755 1,206 866 1,233 1,006 931 1,312 1,498 1,907
Net Nonoperating Obligations (NNO)
21,977 7,770 16,865 35,491 41,963 46,041 50,259 49,785 55,896 58,337 71,182
Total Depreciation and Amortization (D&A)
2,374 2,864 3,457 3,462 3,331 3,905 3,973 4,064 4,986 5,266 6,030
Debt-free, Cash-free Net Working Capital to Revenue
0.25% -7.86% 0.18% 0.06% 1.59% -2.02% -0.68% -0.46% 4.71% -0.42% -1.59%
Debt-free Net Working Capital to Revenue
8.27% -7.86% 0.18% 6.00% 10.81% 3.21% 7.10% 6.09% 7.67% 3.58% 3.95%
Net Working Capital to Revenue
-14.88% -7.86% 0.18% -20.02% -12.74% -16.99% -8.46% -18.13% -12.02% -19.83% -20.20%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$2.60 $2.57 $0.84 $2.18 $4.53 $2.95 $2.26 $3.28 $3.64 $4.02 $3.94
Adjusted Weighted Average Basic Shares Outstanding
910M 951M 1B 1.02B 1.05B 1.06B 1.06B 1.08B 1.09B 1.10B 1.10B
Adjusted Diluted Earnings per Share
$2.59 $2.55 $0.84 $2.17 $4.50 $2.93 $2.24 $3.26 $3.62 $3.99 $3.92
Adjusted Weighted Average Diluted Shares Outstanding
914M 958M 1.01B 1.03B 1.05B 1.07B 1.07B 1.08B 1.10B 1.10B 1.11B
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $4.53 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
959.41M 1.04B 1.06B 1.08B 1.10B 1.10B 1.10B 1.13B 1.13B 1.14B 1.16B
Normalized Net Operating Profit after Tax (NOPAT)
3,118 3,258 2,745 4,326 3,869 4,567 4,833 4,508 5,101 5,741 6,078
Normalized NOPAT Margin
17.83% 16.37% 2.34% 18.41% 18.06% 22.41% 20.91% 15.40% 20.20% 21.48% 20.57%
Pre Tax Income Margin
20.75% 17.49% 2.07% 11.70% 30.54% 17.16% 11.15% 14.42% 17.21% 19.57% 16.92%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
5.05 3.44 0.65 2.34 4.60 2.75 2.26 2.90 2.61 2.77 2.40
NOPAT to Interest Expense
3.42 2.48 0.65 1.90 3.23 2.38 1.80 2.16 2.11 2.10 1.88
EBIT Less CapEx to Interest Expense
-1.62 -2.28 -1.09 -2.01 0.25 -1.38 -1.87 -1.02 -1.11 -0.73 -1.53
NOPAT Less CapEx to Interest Expense
-3.25 -3.25 -1.10 -2.44 -1.12 -1.75 -2.33 -1.76 -1.61 -1.40 -2.06
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
81.19% 86.04% 121.44% 112.09% 59.57% 95.26% 135.47% 92.36% 84.93% 73.69% 77.08%
Augmented Payout Ratio
85.91% 86.04% 121.44% 112.09% 59.57% 95.26% 135.47% 92.36% 84.93% 73.69% 77.08%

Quarterly Metrics And Ratios for Southern

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 1,168,222,198.00 1,191,284,066.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 1,168,222,198.00 1,191,284,066.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 1.16 0.99
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-14.22% 2.56% 12.44% 4.21% 4.90% 16.99% 7.89% 0.00% 0.00% 8.00% 0.06%
EBITDA Growth
117.80% 19.98% 29.07% 9.82% -5.00% 14.53% -0.76% 11.64% 0.00% 5.13% 5.27%
EBIT Growth
499.55% 35.97% 45.95% 11.73% -14.58% 16.33% -7.85% 9.07% 0.00% 0.65% 1.61%
NOPAT Growth
1,144.26% 29.77% 35.20% 8.79% -24.74% 16.84% -15.46% 10.33% 0.00% 4.69% 16.46%
Net Income Growth
671.94% 34.04% 44.35% 7.19% -41.38% 18.58% -28.20% 0.00% 0.00% 5.35% 39.27%
EPS Growth
966.67% 30.38% 43.42% 7.75% -38.46% 17.48% -27.52% 0.00% 0.00% -0.83% 30.38%
Operating Cash Flow Growth
41.09% 55.33% 30.74% 27.32% 19.86% -4.65% -18.86% 4.37% 0.00% -1.92% 40.03%
Free Cash Flow Firm Growth
-301.75% 120.60% -213.83% -98.93% 46.71% -350.79% 82.75% -16.77% 14.58% -194.01% -56.42%
Invested Capital Growth
8.07% 0.19% 58.29% 8.39% 4.27% 5.22% 7.50% 8.90% 9.54% 11.32% 10.38%
Revenue Q/Q Growth
-13.40% 9.94% -2.75% 12.55% -12.83% 22.61% -10.32% 12.19% -10.75% 20.27% -16.91%
EBITDA Q/Q Growth
-25.50% 19.06% 9.11% 13.47% -35.55% 43.55% -5.46% 27.64% -40.53% 46.49% -5.33%
EBIT Q/Q Growth
-40.87% 39.44% 12.61% 20.33% -54.79% 89.89% -10.79% 42.42% -65.11% 127.06% -9.94%
NOPAT Q/Q Growth
-31.22% 17.27% 10.57% 21.98% -52.41% 82.05% -20.00% 59.20% -23.94% 8.07% -11.00%
Net Income Q/Q Growth
-44.48% 34.72% 10.92% 29.21% -69.64% 172.53% -32.83% 100.12% -80.02% 292.38% -11.21%
EPS Q/Q Growth
-39.53% 32.05% 5.83% 27.52% -65.47% 152.08% -34.71% 94.94% -75.32% 215.79% -14.17%
Operating Cash Flow Q/Q Growth
-36.16% -27.69% 105.03% 34.52% -39.91% -42.48% 74.48% 73.04% -31.19% -52.79% 149.10%
Free Cash Flow Firm Q/Q Growth
-113.46% 138.55% -2,697.90% 83.72% 42.82% -3.71% -78.69% -10.20% -30.97% -14.00% 4.94%
Invested Capital Q/Q Growth
7.28% 2.44% 0.48% 0.80% 3.21% 0.65% 2.66% 2.11% 9.77% -3.26% 1.79%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
41.17% 48.81% 53.91% 54.34% 41.97% 48.12% 50.05% 55.02% 39.95% 46.47% 51.27%
EBITDA Margin
43.31% 46.90% 52.62% 53.05% 39.22% 45.92% 48.40% 55.07% 36.69% 44.69% 50.92%
Operating Margin
19.98% 25.62% 30.00% 32.55% 16.69% 25.85% 25.30% 33.16% 13.13% 24.03% 25.46%
EBIT Margin
22.02% 27.93% 32.34% 34.58% 17.93% 27.77% 27.62% 35.06% 13.71% 25.88% 28.05%
Profit (Net Income) Margin
13.15% 16.12% 18.38% 21.10% 7.35% 16.33% 12.23% 21.82% 4.88% 15.93% 17.03%
Tax Burden Percent
99.50% 82.77% 80.38% 80.28% 85.50% 81.94% 74.69% 80.86% 173.98% 85.44% 86.40%
Interest Burden Percent
60.03% 69.72% 70.72% 76.02% 47.93% 71.79% 59.29% 76.96% 20.48% 72.07% 70.26%
Effective Tax Rate
0.50% 17.23% 19.62% 19.72% 14.50% 18.06% 25.31% 19.14% -73.98% 14.56% 13.60%
Return on Invested Capital (ROIC)
5.72% 5.94% 8.46% 7.81% 4.10% 6.33% 5.66% 0.00% 6.42% 6.13% 6.43%
ROIC Less NNEP Spread (ROIC-NNEP)
4.95% 5.33% 7.51% 7.11% 3.33% 5.66% 4.86% 0.00% 4.56% 5.51% 5.88%
Return on Net Nonoperating Assets (RNNOA)
7.51% 8.46% 8.31% 10.31% 5.29% 8.84% 7.67% 0.00% 8.14% 8.93% 9.36%
Return on Equity (ROE)
13.23% 14.40% 16.77% 18.12% 9.39% 15.17% 13.33% 0.00% 14.56% 15.06% 15.79%
Cash Return on Invested Capital (CROIC)
-1.87% 5.85% -37.23% -1.22% 2.01% 1.34% -1.14% -8.52% -3.33% -4.61% -3.70%
Operating Return on Assets (OROA)
4.06% 5.17% 6.06% 6.47% 3.37% 5.37% 5.39% 0.00% 2.69% 5.12% 5.45%
Return on Assets (ROA)
2.42% 2.98% 3.44% 3.95% 1.38% 3.16% 2.39% 0.00% 0.96% 3.15% 3.31%
Return on Common Equity (ROCE)
11.73% 7.31% 8.56% 18.12% 8.44% 15.17% 13.33% 0.00% 13.34% 15.06% 15.79%
Return on Equity Simple (ROE_SIMPLE)
0.00% 11.57% 12.42% 12.43% 0.00% 11.98% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
1,202 1,410 1,559 1,901 905 1,647 1,318 2,098 1,595 1,724 1,534
NOPAT Margin
19.88% 21.21% 24.11% 26.14% 14.27% 21.18% 18.90% 26.81% 22.85% 20.53% 21.99%
Net Nonoperating Expense Percent (NNEP)
0.77% 0.61% 0.95% 0.70% 0.77% 0.66% 0.80% 0.67% 1.86% 0.62% 0.55%
Return On Investment Capital (ROIC_SIMPLE)
1.22% - - - 0.88% 1.56% 1.24% 1.90% 1.41% 1.51% 1.30%
Cost of Revenue to Revenue
58.83% 51.19% 46.09% 45.66% 58.04% 51.88% 49.95% 44.98% 60.05% 53.53% 48.73%
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
21.19% 23.19% 23.91% 21.79% 25.28% 22.26% 24.75% 21.86% 26.81% 22.44% 25.81%
Earnings before Interest and Taxes (EBIT)
1,331 1,856 2,090 2,515 1,137 2,159 1,926 2,743 957 2,173 1,957
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
2,618 3,117 3,401 3,859 2,487 3,570 3,375 4,308 2,562 3,753 3,553
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.39 2.24 2.42 2.77 2.79 2.81 2.80 2.78 2.74 2.81 2.55
Price to Tangible Book Value (P/TBV)
2.90 2.65 2.85 3.26 3.35 3.30 3.29 3.24 3.23 3.25 2.92
Price to Revenue (P/Rev)
2.97 3.14 3.34 3.87 3.47 3.76 3.69 0.00 3.34 3.71 3.58
Price to Earnings (P/E)
18.89 18.80 18.94 21.69 21.08 22.71 24.44 0.00 22.74 25.67 23.17
Dividend Yield
4.19% 4.96% 4.58% 3.93% 4.36% 3.13% 3.16% 3.13% 3.40% 3.07% 3.11%
Earnings Yield
5.30% 5.32% 5.28% 4.61% 4.74% 4.40% 4.09% 0.00% 4.40% 3.90% 4.32%
Enterprise Value to Invested Capital (EV/IC)
1.53 1.55 1.62 1.77 1.68 1.76 1.74 1.73 1.56 1.72 1.65
Enterprise Value to Revenue (EV/Rev)
5.53 5.54 5.67 6.16 5.96 6.06 6.02 0.00 5.82 6.08 5.91
Enterprise Value to EBITDA (EV/EBITDA)
12.28 11.85 11.70 12.54 12.39 12.67 12.84 0.00 12.45 13.11 12.58
Enterprise Value to EBIT (EV/EBIT)
21.88 20.49 19.67 20.91 20.97 21.36 22.05 0.00 22.09 23.52 22.78
Enterprise Value to NOPAT (EV/NOPAT)
27.05 25.67 25.13 26.97 27.68 28.15 29.59 0.00 28.29 29.76 28.01
Enterprise Value to Operating Cash Flow (EV/OCF)
18.48 17.55 17.11 17.28 16.28 17.35 18.51 0.00 17.54 18.76 16.75
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 26.52 0.00 0.00 85.30 134.76 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.80 1.79 1.77 1.72 1.81 1.84 1.86 1.89 1.91 1.87 1.79
Long-Term Debt to Equity
1.66 1.67 1.66 1.66 1.64 1.69 1.69 1.69 1.72 1.68 1.62
Financial Leverage
1.52 1.59 1.11 1.45 1.59 1.56 1.58 1.56 1.79 1.62 1.59
Leverage Ratio
3.93 3.92 3.94 3.91 3.96 3.96 3.96 3.95 3.98 3.96 3.90
Compound Leverage Factor
2.36 2.73 2.79 2.97 1.90 2.84 2.35 3.04 0.82 2.85 2.74
Debt to Total Capital
64.32% 64.17% 63.94% 63.29% 64.38% 64.83% 65.00% 65.39% 65.59% 65.12% 64.09%
Short-Term Debt to Total Capital
5.04% 4.44% 4.13% 2.35% 6.08% 5.37% 5.96% 6.95% 6.32% 6.44% 5.79%
Long-Term Debt to Total Capital
59.28% 59.73% 59.81% 60.94% 58.30% 59.46% 59.04% 58.44% 59.27% 58.68% 58.31%
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
3.83% 0.00% 0.00% 0.00% 3.37% 0.00% 0.00% 0.00% 2.52% 0.00% 0.00%
Common Equity to Total Capital
31.85% 35.83% 36.06% 36.71% 32.26% 35.17% 35.00% 34.61% 31.89% 34.88% 35.91%
Debt to EBITDA
5.59 5.37 5.06 4.90 5.15 5.15 5.22 0.00 5.36 5.32 5.33
Net Debt to EBITDA
5.34 5.13 4.81 4.66 4.91 4.82 4.96 0.00 5.10 5.11 4.97
Long-Term Debt to EBITDA
5.15 5.00 4.73 4.71 4.67 4.73 4.74 0.00 4.85 4.80 4.85
Debt to NOPAT
12.30 11.63 10.87 10.53 11.51 11.45 12.02 0.00 12.19 12.09 11.87
Net Debt to NOPAT
11.76 11.12 10.32 10.02 10.96 10.70 11.44 0.00 11.58 11.59 11.07
Long-Term Debt to NOPAT
11.34 10.83 10.17 10.14 10.42 10.50 10.92 0.00 11.01 10.89 10.80
Altman Z-Score
0.74 0.68 0.72 0.81 0.81 0.79 0.77 0.58 0.80 0.77 0.74
Noncontrolling Interest Sharing Ratio
11.33% 49.25% 48.97% 0.00% 10.08% 0.00% 0.00% 0.00% 8.36% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.77 0.92 0.91 0.91 0.67 0.86 0.74 0.75 0.65 0.65 0.79
Quick Ratio
0.35 0.35 0.39 0.39 0.34 0.43 0.34 0.40 0.32 0.30 0.43
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-5,602 1,235 -32,071 -5,221 -2,985 -3,096 -5,532 -6,096 -7,985 -9,103 -8,654
Operating Cash Flow to CapEx
71.55% 74.07% 151.01% 158.18% 64.27% 51.29% 77.89% 117.35% 60.61% 41.64% 82.65%
Free Cash Flow to Firm to Interest Expense
-8.84 1.86 -46.21 -7.54 -4.31 -4.34 -6.33 -8.07 -8.92 -11.70 -10.87
Operating Cash Flow to Interest Expense
2.86 1.97 3.87 5.23 3.14 1.75 2.50 5.00 2.90 1.58 3.84
Operating Cash Flow Less CapEx to Interest Expense
-1.14 -0.69 1.31 1.92 -1.75 -1.66 -0.71 0.74 -1.89 -2.21 -0.81
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.18 0.18 0.19 0.19 0.19 0.19 0.20 0.00 0.20 0.20 0.19
Accounts Receivable Turnover
6.58 7.65 7.13 8.22 6.48 8.18 7.82 0.00 8.06 8.45 8.17
Inventory Turnover
4.49 4.38 4.21 4.06 3.98 4.43 4.57 0.00 3.94 5.04 4.89
Fixed Asset Turnover
0.26 0.26 0.26 0.26 0.26 0.27 0.27 0.00 0.27 0.27 0.27
Accounts Payable Turnover
4.22 5.84 5.33 3.85 4.06 5.34 5.39 0.00 4.11 5.23 4.94
Days Sales Outstanding (DSO)
55.50 47.71 51.21 44.38 56.35 44.63 46.67 0.00 45.26 43.19 44.67
Days Inventory Outstanding (DIO)
81.23 83.27 86.65 89.93 91.66 82.33 79.86 0.00 92.65 72.38 74.62
Days Payable Outstanding (DPO)
86.54 62.53 68.46 94.87 90.00 68.34 67.70 0.00 88.81 69.82 73.93
Cash Conversion Cycle (CCC)
50.19 68.45 69.40 39.44 58.02 58.62 58.83 0.00 49.09 45.75 45.36
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
91,121 90,890 91,328 92,056 95,011 95,633 98,178 100,250 110,049 106,460 108,366
Invested Capital Turnover
0.29 0.28 0.35 0.30 0.29 0.30 0.30 0.00 0.28 0.30 0.29
Increase / (Decrease) in Invested Capital
6,804 175 33,630 7,122 3,890 4,743 6,850 8,194 9,580 10,827 10,188
Enterprise Value (EV)
139,579 140,766 148,062 162,927 159,367 168,779 170,632 173,377 171,972 183,463 178,363
Market Capitalization
75,089 79,777 87,266 102,398 92,778 104,614 104,684 106,411 98,717 111,993 107,894
Book Value per Share
$27.79 $32.55 $31.83 $32.50 $29.22 $32.72 $32.76 $33.55 $32.65 $34.40 $36.24
Tangible Book Value per Share
$22.90 $27.51 $26.98 $27.66 $24.38 $27.90 $27.95 $28.75 $27.70 $29.70 $31.58
Total Capital
98,715 99,384 100,128 100,523 102,951 105,844 106,678 110,580 112,942 114,434 117,924
Total Debt
63,490 63,770 64,017 63,618 66,277 68,621 69,336 72,306 74,075 74,522 75,582
Total Long-Term Debt
58,517 59,361 59,883 61,254 60,021 62,939 62,983 64,621 66,936 67,148 68,756
Net Debt
60,709 60,989 60,796 60,529 63,123 64,165 65,948 66,966 70,404 71,470 70,469
Capital Expenditures (CapEx)
2,534 1,770 1,780 2,286 3,381 2,437 2,800 3,216 4,285 2,944 3,695
Debt-free, Cash-free Net Working Capital (DFCFNWC)
1,190 2,781 1,947 221 -113 1,402 1,320 245 -471 1,036 486
Debt-free Net Working Capital (DFNWC)
1,938 3,494 3,099 1,239 957 3,729 2,584 3,586 1,168 2,017 3,470
Net Working Capital (NWC)
-3,035 -915 -1,035 -1,125 -5,299 -1,953 -3,769 -4,099 -5,971 -5,357 -3,356
Net Nonoperating Expense (NNE)
407 339 371 366 439 377 465 391 1,254 386 346
Net Nonoperating Obligations (NNO)
55,896 55,276 55,217 55,151 58,337 58,410 60,836 61,976 71,182 66,548 66,024
Total Depreciation and Amortization (D&A)
1,287 1,261 1,311 1,344 1,350 1,411 1,449 1,565 1,605 1,580 1,596
Debt-free, Cash-free Net Working Capital to Revenue
4.71% 10.94% 7.45% 0.84% -0.42% 5.03% 4.65% 0.00% -1.59% 3.43% 1.61%
Debt-free Net Working Capital to Revenue
7.67% 13.75% 11.86% 4.69% 3.58% 13.39% 9.11% 0.00% 3.95% 6.68% 11.50%
Net Working Capital to Revenue
-12.02% -3.60% -3.96% -4.26% -19.83% -7.01% -13.29% 0.00% -20.20% -17.75% -11.12%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.78 $1.03 $1.10 $1.40 $0.49 $1.21 $0.80 $1.55 $0.38 $1.21 $1.03
Adjusted Weighted Average Basic Shares Outstanding
1.09B 1.09B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.10B 1.12B 1.14B
Adjusted Diluted Earnings per Share
$0.78 $1.03 $1.09 $1.39 $0.48 $1.21 $0.79 $1.54 $0.38 $1.20 $1.03
Adjusted Weighted Average Diluted Shares Outstanding
1.10B 1.10B 1.10B 1.10B 1.10B 1.11B 1.11B 1.11B 1.11B 1.13B 1.14B
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 1.14B 1.14B 1.14B 1.14B 1.14B 1.14B 1.16B 1.17B 1.19B
Normalized Net Operating Profit after Tax (NOPAT)
1,202 1,410 1,542 1,901 905 1,647 1,318 2,098 642 1,724 1,534
Normalized NOPAT Margin
19.88% 21.21% 23.85% 26.14% 14.27% 21.18% 18.90% 26.81% 9.19% 20.53% 21.99%
Pre Tax Income Margin
13.22% 19.47% 22.87% 26.29% 8.59% 19.94% 16.38% 26.98% 2.81% 18.65% 19.71%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.10 2.79 3.01 3.63 1.64 3.02 2.20 3.63 1.07 2.79 2.46
NOPAT to Interest Expense
1.90 2.12 2.25 2.75 1.31 2.31 1.51 2.78 1.78 2.22 1.93
EBIT Less CapEx to Interest Expense
-1.90 0.13 0.45 0.33 -3.24 -0.39 -1.00 -0.63 -3.72 -0.99 -2.18
NOPAT Less CapEx to Interest Expense
-2.10 -0.54 -0.32 -0.56 -3.58 -1.11 -1.70 -1.48 -3.01 -1.57 -2.71
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
84.93% 78.77% 72.45% 69.25% 73.69% 70.53% 76.50% 0.00% 77.08% 77.02% 72.37%
Augmented Payout Ratio
84.93% 78.77% 72.45% 69.25% 73.69% 70.53% 76.50% 0.00% 77.08% 77.02% 72.37%

Financials Breakdown Chart

Key Financial Trends

Southern Co. (NYSE: SO) shows a mixed but generally resilient trend over the last four years, with strong operating earnings in recent quarters, heavy capital spending, and a balance sheet that remains highly leveraged, as is typical for a regulated utility.

In Q1 2026, revenue rose to $8.40 billion from $6.98 billion in Q4 2025 and $6.65 billion in Q1 2024. Gross profit also improved meaningfully, and operating income jumped to $2.02 billion, up from $917 million in Q4 2025. That suggests the company has been benefiting from stronger top-line growth and improved operating leverage.

Profitability has been uneven on a quarterly basis, but the long-term pattern is constructive. Net income attributable to common shareholders was $1.36 billion in Q1 2026, compared with $416 million in Q4 2025 and $1.33 billion in Q1 2025. Earnings per share were $1.20 in Q1 2026 versus just $0.38 in Q4 2025, showing a strong rebound from the prior quarter.

Cash flow is one of Southern’s strengths, but it is being put to work aggressively. In Q1 2026, operating cash flow was $1.23 billion while capital expenditures were $2.94 billion, resulting in negative free cash flow before financing. This is consistent with a utility investing heavily in its asset base, but it also means the business remains dependent on financing to support growth.

The balance sheet remains large and debt-heavy. As of Q1 2026, Southern reported $157.0 billion in assets and $117.1 billion in liabilities, leaving equity of $39.9 billion. Long-term debt stood at $67.1 billion, while short-term debt was $7.4 billion. That leverage is normal for the sector, but it limits financial flexibility if rates stay high or project spending runs above plan.

Over the multi-year period, several trends stand out:

  • Revenue has generally trended higher from 2023 through 2026, indicating ongoing demand and regulated rate base growth.
  • Operating income improved sharply in recent quarters, especially versus late 2025.
  • Operating cash flow remains solid and has consistently covered dividends.
  • Dividend payments have been steady, which is important for income-focused investors.
  • Share count has been fairly stable, with only modest dilution over time.
  • Depreciation expense remains high, reflecting the capital-intensive nature of the utility business.
  • Interest expense is significant, but it appears manageable relative to operating income in stronger quarters.
  • Capital spending is very large, which keeps free cash flow under pressure.
  • Total debt remains elevated, increasing sensitivity to interest rates and refinancing costs.
  • Quarterly earnings can be volatile, particularly when operating costs, interest expense, or tax items move sharply.

Bottom line: Southern looks like a classic utility story: stable and growing revenue, decent operating cash generation, and a dependable dividend, but with high debt and ongoing heavy investment needs. For retail investors, the appeal is income and long-term infrastructure growth rather than rapid earnings expansion.

08/14/26 01:59 AM ETAI Generated. May Contain Errors.

Southern Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Southern's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Southern's net income appears to be on an upward trend, with a most recent value of $4.17 billion in 2025, rising from $2.44 billion in 2015. The previous period was $4.26 billion in 2024. View Southern's forecast to see where analysts expect Southern to go next.

Southern's total operating income in 2025 was $7.29 billion, based on the following breakdown:
  • Total Gross Profit: $14.32 billion
  • Total Operating Expenses: $7.04 billion

Over the last 10 years, Southern's total revenue changed from $17.49 billion in 2015 to $29.55 billion in 2025, a change of 69.0%.

Southern's total liabilities were at $116.85 billion at the end of 2025, a 7.7% increase from 2024, and a 108.0% increase since 2015.

In the past 10 years, Southern's cash and equivalents has ranged from $0.00 in 2016 to $1.98 billion in 2019, and is currently $1.64 billion as of their latest financial filing in 2025.

Over the last 10 years, Southern's book value per share changed from 21.38 in 2015 to 32.65 in 2025, a change of 52.7%.



Financial statements for NYSE:SO last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners