CMS Energy Corporation 5.875% Junior Subordinated Notes due 2079
NYSE:CMSD · New York Stock Exchange
+$0.11 today
Vol 0.03M · Avg 0.04M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:CMSD · Revenue to Net Income
Key Ratios
Analysis
$8.8B of revenue converted into $1.1B of net income for the selected period. Gross margin is 33.4% and net margin is 12.5%, showing how much revenue survives after costs and taxes. EPS is $3.62, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $8.5B +13.6% | $7.5B +0.7% | $7.5B -13.2% | $8.6B +17.3% | $7.3B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $6.3B +13.6% | $5.5B -4.0% | $5.8B -17.0% | $7.0B +20.1% | $5.8B | $725.6M | $804.0M | $882.4M |
| Gross Profit | $2.2B +13.8% | $2.0B +17.1% | $1.7B +2.8% | $1.6B +6.6% | $1.5B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 26.2% +0.0pp | 26.2% +3.7pp | 22.5% +3.5pp | 19.0% -1.9pp | 20.9% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 | $0 | $0 | $0 | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $513.0M +6.4% | $482.0M +7.8% | $447.0M +8.5% | $412.0M +5.9% | $389.0M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $1.1B -10.8% | $1.2B +5.1% | $1.2B +4.8% | $1.1B +1.1% | $1.1B | $374.2M | $1.2B | $631.8M |
| EBITDA | $3.0B -1.7% | $3.1B +10.6% | $2.8B +9.0% | $2.5B +4.5% | $2.4B | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 35.4% -5.5pp | 40.9% +3.6pp | 37.2% +7.6pp | 29.6% -3.6pp | 33.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $1.7B +16.1% | $1.5B +20.4% | $1.2B +0.9% | $1.2B +6.8% | $1.1B | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 20.2% +0.4pp | 19.8% +3.2pp | 16.6% +2.3pp | 14.2% -1.4pp | 15.6% | 16.6% | 24.1% | 22.0% |
| Interest Income | $38.0M -24.0% | $50.0M +35.1% | $37.0M +640.0% | $5.0M +66.7% | $3.0M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $789.0M +11.4% | $708.0M +10.1% | $643.0M +23.9% | $519.0M +3.8% | $500.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$479.0M -31.6% | -$364.0M -29.5% | -$281.0M +12.7% | -$322.0M +0.3% | -$323.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $1.2B +11.1% | $1.1B +17.7% | $954.0M +5.8% | $902.0M +9.6% | $823.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 14.6% -0.3pp | 14.9% +2.2pp | 12.8% +2.3pp | 10.5% -0.7pp | 11.2% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $246.0M +39.8% | $176.0M +19.7% | $147.0M +58.1% | $93.0M -2.1% | $95.0M | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.1B +6.8% | $1.0B +13.1% | $887.0M +6.0% | $837.0M -38.1% | $1.4B | $4.9B | $4.8B | $4.7B |
| Net Margin | 12.5% -0.8pp | 13.3% +1.5pp | 11.9% +2.1pp | 9.7% -8.7pp | 18.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 +5.7% | $3 +11.0% | $3 +5.2% | $3 -38.6% | $5 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 +6.0% | $3 +10.6% | $3 +5.6% | $3 -38.8% | $5 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $298.5M -0.5% | $300.0M +3.0% | $291.2M +0.6% | $289.5M +0.2% | $289.0M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $300.4M +0.7% | $298.3M +2.3% | $291.7M +0.6% | $290.0M +0.2% | $289.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Fortis Inc.
NYSE:FTS
$28.62B
Edison International
NYSE:EIX
$27.52B
Eversource Energy
NYSE:ES
$26.16B
Centrais Elétricas Brasileiras S.A. - Eletrobrás
EBR-B
$24.82B
AXIA Energia S.A.
EBR
$20.68B
Evergy, Inc.
NASDAQ:EVRG
$19.15B
Alliant Energy Corporation
NASDAQ:LNT
$18.90B
Algonquin Power & Utilities Cor
NYSE:AQNB
$18.77B
Oklo Inc.
NYSE:OKLO
$10.35B
DTE Energy Company JR SUB DB 2017 E
NYSE:DTW
$3.77B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does CMSD generate?
CMS Energy Corporation 5.875% Junior Subordinated Notes due 2079 (CMSD) reported $8.54B of revenue in fiscal 2025.
Is CMSD profitable?
CMS Energy Corporation 5.875% Junior Subordinated Notes due 2079 (CMSD) reported $1.07B of net income, with a net margin of 12.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.