DTE Energy Co
NYSE:DTE
Income Statement
Earnings Waterfall
DTE Energy Co
Revenue
|
12.7B
USD
|
Operating Expenses
|
-10.5B
USD
|
Operating Income
|
2.3B
USD
|
Other Expenses
|
-865m
USD
|
Net Income
|
1.4B
USD
|
Income Statement
DTE Energy Co
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
9 661
N/A
|
11 075
+15%
|
11 548
+4%
|
11 756
+2%
|
12 301
+5%
|
11 355
-8%
|
10 925
-4%
|
10 928
+0%
|
10 337
-5%
|
9 919
-4%
|
9 913
0%
|
10 243
+3%
|
10 630
+4%
|
11 300
+6%
|
11 893
+5%
|
12 210
+3%
|
12 607
+3%
|
13 124
+4%
|
13 428
+2%
|
13 733
+2%
|
14 212
+3%
|
13 973
-2%
|
13 702
-2%
|
13 271
-3%
|
12 669
-5%
|
12 177
-4%
|
11 872
-3%
|
12 037
+1%
|
12 177
+1%
|
12 933
+6%
|
13 371
+3%
|
13 802
+3%
|
14 964
+8%
|
15 960
+7%
|
17 863
+12%
|
19 399
+9%
|
19 228
-1%
|
18 430
-4%
|
16 190
-12%
|
13 827
-15%
|
12 745
-8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(8 467)
|
(9 746)
|
(10 196)
|
(10 503)
|
(10 728)
|
(9 849)
|
(9 439)
|
(9 202)
|
(8 992)
|
(8 652)
|
(8 613)
|
(8 842)
|
(9 135)
|
(9 540)
|
(10 059)
|
(10 492)
|
(10 952)
|
(11 532)
|
(11 860)
|
(12 182)
|
(12 497)
|
(12 095)
|
(11 855)
|
(11 453)
|
(10 942)
|
(10 490)
|
(10 047)
|
(10 061)
|
(10 156)
|
(10 912)
|
(11 503)
|
(12 129)
|
(13 436)
|
(14 733)
|
(16 301)
|
(17 698)
|
(17 485)
|
(16 594)
|
(14 133)
|
(11 790)
|
(10 486)
|
|
Depreciation & Amortization |
(1 094)
|
(1 115)
|
(1 129)
|
(1 138)
|
(1 145)
|
(1 074)
|
(1 012)
|
(915)
|
(852)
|
(872)
|
(895)
|
(929)
|
(976)
|
(996)
|
(1 002)
|
(1 030)
|
(1 030)
|
(1 062)
|
(1 085)
|
(1 100)
|
(1 124)
|
(1 139)
|
(1 172)
|
(1 221)
|
(1 263)
|
(1 320)
|
(1 365)
|
(1 399)
|
(1 443)
|
(1 458)
|
(1 447)
|
(1 435)
|
(1 377)
|
(1 408)
|
(1 435)
|
(1 460)
|
(1 468)
|
(1 495)
|
(1 525)
|
(1 560)
|
(1 606)
|
|
Operations Maintenance |
(2 978)
|
(3 084)
|
(3 190)
|
(3 322)
|
(3 347)
|
(3 332)
|
(3 314)
|
(3 271)
|
(2 214)
|
(1 904)
|
(1 653)
|
(1 398)
|
(2 261)
|
(2 370)
|
(2 370)
|
(2 358)
|
(2 270)
|
(2 220)
|
(2 261)
|
(2 315)
|
(2 451)
|
(2 508)
|
(2 485)
|
(2 469)
|
(2 419)
|
(2 407)
|
(2 411)
|
(2 411)
|
(2 443)
|
(2 472)
|
(2 476)
|
(2 503)
|
(2 420)
|
(2 449)
|
(2 480)
|
(2 473)
|
(2 400)
|
(2 404)
|
(2 310)
|
(2 247)
|
(2 160)
|
|
Purchased Fuel Power Gas |
(4 055)
|
(5 206)
|
(5 533)
|
(5 697)
|
(5 884)
|
(5 086)
|
(4 752)
|
(4 650)
|
(5 562)
|
(5 513)
|
(5 702)
|
(6 151)
|
(5 528)
|
(5 794)
|
(6 301)
|
(6 719)
|
(7 261)
|
(7 857)
|
(8 121)
|
(8 366)
|
(8 517)
|
(8 036)
|
(7 791)
|
(7 354)
|
(6 846)
|
(6 348)
|
(5 863)
|
(5 794)
|
(5 860)
|
(6 569)
|
(7 143)
|
(7 751)
|
(9 208)
|
(10 011)
|
(11 940)
|
(13 314)
|
(13 160)
|
(12 239)
|
(9 843)
|
(7 525)
|
(6 258)
|
|
Other Operating Expenses |
(340)
|
(341)
|
(344)
|
(346)
|
(352)
|
(357)
|
(361)
|
(366)
|
(364)
|
(363)
|
(363)
|
(364)
|
(370)
|
(380)
|
(386)
|
(385)
|
(391)
|
(393)
|
(393)
|
(401)
|
(405)
|
(412)
|
(407)
|
(409)
|
(414)
|
(415)
|
(407)
|
(457)
|
(410)
|
(413)
|
(437)
|
(440)
|
(431)
|
(865)
|
(446)
|
(451)
|
(457)
|
(456)
|
(455)
|
(458)
|
(462)
|
|
Operating Income |
1 194
N/A
|
1 329
+11%
|
1 352
+2%
|
1 253
-7%
|
1 573
+26%
|
1 506
-4%
|
1 486
-1%
|
1 726
+16%
|
1 345
-22%
|
1 267
-6%
|
1 300
+3%
|
1 401
+8%
|
1 495
+7%
|
1 760
+18%
|
1 834
+4%
|
1 718
-6%
|
1 655
-4%
|
1 592
-4%
|
1 568
-2%
|
1 551
-1%
|
1 715
+11%
|
1 878
+10%
|
1 847
-2%
|
1 818
-2%
|
1 727
-5%
|
1 687
-2%
|
1 825
+8%
|
1 976
+8%
|
2 021
+2%
|
2 021
N/A
|
1 868
-8%
|
1 673
-10%
|
1 528
-9%
|
1 227
-20%
|
1 562
+27%
|
1 701
+9%
|
1 743
+2%
|
1 836
+5%
|
2 057
+12%
|
2 037
-1%
|
2 259
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(427)
|
(408)
|
(411)
|
(400)
|
(414)
|
(453)
|
(463)
|
(506)
|
(437)
|
(425)
|
(423)
|
(457)
|
(454)
|
(576)
|
(602)
|
(584)
|
(299)
|
(458)
|
(428)
|
(409)
|
(503)
|
(739)
|
(717)
|
(658)
|
(481)
|
(475)
|
(501)
|
(504)
|
(522)
|
(526)
|
(550)
|
(559)
|
(562)
|
(567)
|
(579)
|
(607)
|
(640)
|
(653)
|
(675)
|
(696)
|
(714)
|
|
Non-Reccuring Items |
9
|
4
|
16
|
13
|
12
|
21
|
(4)
|
(7)
|
(106)
|
(116)
|
(97)
|
(96)
|
(7)
|
(7)
|
(11)
|
(17)
|
(41)
|
(38)
|
(36)
|
(40)
|
(27)
|
(30)
|
(42)
|
(33)
|
(15)
|
(5)
|
(47)
|
(20)
|
(37)
|
(46)
|
(26)
|
(430)
|
(426)
|
0
|
(386)
|
(9)
|
5
|
6
|
(1)
|
12
|
(16)
|
|
Total Other Income |
146
|
142
|
135
|
128
|
104
|
112
|
122
|
116
|
148
|
151
|
161
|
162
|
71
|
109
|
102
|
108
|
(28)
|
106
|
121
|
155
|
31
|
150
|
116
|
72
|
93
|
46
|
59
|
60
|
76
|
123
|
112
|
116
|
116
|
95
|
58
|
27
|
4
|
8
|
36
|
25
|
37
|
|
Pre-Tax Income |
922
N/A
|
1 067
+16%
|
1 092
+2%
|
994
-9%
|
1 275
+28%
|
1 186
-7%
|
1 141
-4%
|
1 329
+16%
|
950
-29%
|
877
-8%
|
941
+7%
|
1 010
+7%
|
1 105
+9%
|
1 286
+16%
|
1 323
+3%
|
1 225
-7%
|
1 287
+5%
|
1 202
-7%
|
1 225
+2%
|
1 257
+3%
|
1 216
-3%
|
1 259
+4%
|
1 204
-4%
|
1 199
0%
|
1 324
+10%
|
1 253
-5%
|
1 336
+7%
|
1 512
+13%
|
1 538
+2%
|
1 572
+2%
|
1 404
-11%
|
800
-43%
|
656
-18%
|
755
+15%
|
655
-13%
|
1 112
+70%
|
1 112
N/A
|
1 197
+8%
|
1 417
+18%
|
1 378
-3%
|
1 566
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(254)
|
(307)
|
(313)
|
(258)
|
(364)
|
(328)
|
(304)
|
(385)
|
(230)
|
(191)
|
(215)
|
(223)
|
(271)
|
(298)
|
(305)
|
(269)
|
(280)
|
(217)
|
(179)
|
(139)
|
(77)
|
(84)
|
(86)
|
(99)
|
(152)
|
(147)
|
(132)
|
(148)
|
(167)
|
(146)
|
(141)
|
41
|
130
|
108
|
131
|
6
|
(29)
|
(63)
|
(119)
|
(135)
|
(169)
|
|
Income from Continuing Operations |
668
|
760
|
779
|
736
|
911
|
858
|
837
|
944
|
720
|
686
|
726
|
787
|
834
|
988
|
1 018
|
956
|
1 007
|
985
|
1 046
|
1 118
|
1 139
|
1 175
|
1 118
|
1 100
|
1 172
|
1 106
|
1 204
|
1 364
|
1 371
|
1 426
|
1 263
|
841
|
786
|
863
|
786
|
1 118
|
1 083
|
1 134
|
1 298
|
1 243
|
1 397
|
|
Income to Minority Interest |
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
0
|
2
|
7
|
15
|
18
|
30
|
34
|
33
|
28
|
22
|
22
|
26
|
22
|
14
|
2
|
(15)
|
(10)
|
(7)
|
(3)
|
2
|
(1)
|
(4)
|
(3)
|
(1)
|
2
|
6
|
10
|
7
|
4
|
1
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
661
N/A
|
753
+14%
|
772
+3%
|
730
-5%
|
905
+24%
|
852
-6%
|
837
-2%
|
946
+13%
|
727
-23%
|
701
-4%
|
744
+6%
|
817
+10%
|
866
+6%
|
1 020
+18%
|
1 045
+2%
|
976
-7%
|
1 132
+16%
|
1 093
-3%
|
1 150
+5%
|
1 214
+6%
|
1 118
-8%
|
1 158
+4%
|
1 106
-4%
|
1 091
-1%
|
1 167
+7%
|
1 106
-5%
|
1 201
+9%
|
1 358
+13%
|
1 366
+1%
|
1 424
+4%
|
1 325
-7%
|
875
-34%
|
905
+3%
|
901
0%
|
760
-16%
|
1 121
+48%
|
1 080
-4%
|
1 131
+5%
|
1 294
+14%
|
1 240
-4%
|
1 394
+12%
|
|
EPS (Diluted) |
3.73
N/A
|
4.27
+14%
|
4.37
+2%
|
4.12
-6%
|
5.11
+24%
|
4.8
-6%
|
4.67
-3%
|
5.25
+12%
|
4.06
-23%
|
3.9
-4%
|
4.13
+6%
|
4.54
+10%
|
4.84
+7%
|
5.69
+18%
|
5.84
+3%
|
5.46
-7%
|
6.32
+16%
|
6.07
-4%
|
6.35
+5%
|
6.67
+5%
|
6.17
-7%
|
6.32
+2%
|
6.01
-5%
|
5.92
-1%
|
6.31
+7%
|
5.76
-9%
|
6.22
+8%
|
7.03
+13%
|
7.08
+1%
|
7.35
+4%
|
6.82
-7%
|
4.51
-34%
|
4.66
+3%
|
4.64
0%
|
3.91
-16%
|
5.77
+48%
|
5.51
-5%
|
5.49
0%
|
6.28
+14%
|
6.01
-4%
|
6.77
+13%
|