Revenue growth has been volatile, swinging from -14.3% in 2024Q1 to +37.0% in 2025Q1, with operating margins averaging 14.5% over the last four quarters, below the 15.0% peer average, indicating potential under-earning relative to authorized levels.
DTE Energy Company JR SUB DB 2017 E (DTW) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Revenue | 16.24B | 15.81B | 12.46B | 12.74B | 19.23B | 14.96B | 11.42B | 12.17B | 14.21B | 12.61B | 10.63B | 10.34B | 12.3B | 9.66B | 8.79B | 8.9B | 8.56B | 8.01B | 9.33B | 8.51B | 9.02B | 9.02B | 7.07B | 7.04B | 6.75B | 7.85B | 5.6B | 4.73B | 4.22B | 3.76B | 3.65B |
| Revenue Growth % | 14.39% | 26.95% | -2.26% | -33.72% | 28.5% | 31% | -6.12% | -14.38% | 12.73% | 18.6% | 2.83% | -15.97% | 27.33% | 9.9% | -1.19% | 3.97% | 6.78% | -14.1% | 9.68% | -5.72% | 0% | 27.63% | 0.4% | 4.33% | -14.01% | 40.24% | 18.38% | 12.01% | 12.14% | 3.26% | 0.27% |
| Cost of Revenue | 10.28B | 2.38B | 8.12B | 8.42B | 15.56B | 11.63B | 8.14B | 9.15B | 11.06B | 9.43B | 7.79B | 7.78B | 9.23B | 7.03B | 6.19B | 6.15B | 5.76B | 3.12B | 4.31B | 3.55B | 3.05B | 3.53B | 2.01B | 2.24B | 2.1B | 1.92B | 1.3B | 1.33B | 1.06B | 837M | 845.7M |
| Gross Profit | 5.97B | 13.43B | 4.34B | 4.33B | 3.67B | 3.34B | 3.28B | 3.02B | 3.15B | 3.17B | 2.84B | 2.56B | 3.08B | 2.63B | 2.6B | 2.71B | 2.77B | 4.9B | 5.02B | 4.92B | 5.11B | 4.56B | 5.06B | 4.8B | 4.63B | 3.87B | 3.33B | 3.39B | 3.16B | 2.93B | 2.8B |
| Gross Margin % | 36.75% | 84.94% | 34.82% | 33.95% | 19.08% | 22.29% | 28.71% | 24.81% | 22.16% | 25.17% | 26.71% | 24.78% | 25% | 27.2% | 29.61% | 30.45% | 32.35% | 61.09% | 53.84% | 57.88% | 56.64% | 50.59% | 71.61% | 68.17% | 68.6% | 49.28% | 59.55% | 71.76% | 74.82% | 77.76% | 76.8% |
| Gross Profit Growth % | - | 209.64% | 0.25% | 17.97% | 9.95% | 1.74% | 8.61% | -4.16% | -0.72% | 11.76% | 10.86% | -16.72% | 17.01% | 0.96% | -3.91% | -2.13% | -43.46% | -2.53% | 2.03% | -3.66% | 11.96% | -9.84% | 5.46% | 3.67% | 19.7% | 16.05% | -1.77% | 7.44% | 7.89% | 4.55% | 0.49% |
| Operating Expenses | 3.96B | 11.06B | 2.25B | 2.08B | 1.92B | 1.84B | 1.72B | 1.59B | 1.56B | 1.46B | 1.35B | 1.32B | 1.49B | 1.43B | 1.32B | 1.29B | 1.3B | 3.65B | 3.76B | 3.32B | 4.04B | 3.67B | 4.41B | 4.05B | 3.64B | 3.2B | 2.5B | 2.49B | 2.22B | 1.93B | 1.96B |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBITDA | 3.95B | 4.28B | 3.82B | 3.85B | 3.22B | 2.95B | 3B | 2.69B | 2.72B | 2.74B | 2.46B | 2.09B | 2.73B | 2.3B | 2.3B | 2.42B | 2.5B | 2.27B | 2.16B | 2.53B | 2.08B | 1.77B | 1.4B | 1.44B | 1.75B | 1.46B | 1.55B | 1.64B | 1.6B | 1.66B | 1.46B |
| EBITDA Margin % | 24.3% | 27.08% | 30.69% | 30.2% | 16.73% | 19.74% | 26.25% | 22.13% | 19.12% | 21.74% | 23.16% | 20.23% | 22.23% | 23.78% | 26.13% | 27.16% | 29.18% | 28.31% | 23.18% | 29.76% | 23.07% | 19.62% | 19.8% | 20.42% | 25.97% | 18.6% | 27.68% | 34.6% | 37.86% | 44.13% | 40.07% |
| EBITDA Growth % | 0.18% | 12.01% | -0.68% | 19.68% | 8.87% | -1.47% | 11.33% | -0.92% | -0.84% | 11.33% | 17.74% | -23.55% | 19.07% | 0% | -4.93% | -3.24% | 10.05% | 4.95% | -14.58% | 21.62% | 17.57% | 26.43% | -2.64% | -17.97% | 20.07% | -5.75% | -5.32% | 2.38% | -3.79% | 13.71% | -9.65% |
| Depreciation & Amortization | 1.94B | 1.91B | 1.73B | 1.61B | 1.47B | 1.46B | 1.44B | 1.26B | 1.12B | 1.03B | 976M | 852M | 1.15B | 1.09B | 1.02B | 995M | 1.03B | 1.02B | 899M | 926M | 1.01B | 872M | 744M | 691M | 759M | 795M | 719M | 735M | 0 | 0 | 0 |
| D&A / Revenue % | 11.96% | 12.07% | 13.9% | 12.6% | 7.63% | 9.75% | 12.63% | 10.38% | 7.91% | 8.17% | 9.18% | 8.24% | 9.31% | 11.32% | 11.58% | 11.18% | 12% | 12.73% | 9.64% | 10.89% | 11.24% | 9.67% | 10.52% | 9.81% | 11.25% | 10.13% | 12.85% | 15.55% | 0% | 0% | 0% |
| Operating Income (EBIT) | 2.01B | 2.37B | 2.09B | 2.24B | 1.75B | 1.5B | 1.55B | 1.43B | 1.59B | 1.71B | 1.49B | 1.24B | 1.59B | 1.2B | 1.28B | 1.42B | 1.47B | 1.25B | 1.26B | 1.6B | 1.07B | 898M | 656M | 747M | 994M | 665M | 830M | 901M | 937M | 1B | 836.5M |
| Operating Margin % | 12.35% | 15.01% | 16.79% | 17.6% | 9.09% | 9.99% | 13.61% | 11.75% | 11.22% | 13.57% | 13.98% | 11.99% | 12.93% | 12.45% | 14.55% | 15.97% | 17.18% | 15.59% | 13.54% | 18.87% | 11.83% | 9.95% | 9.28% | 10.61% | 14.73% | 8.47% | 14.83% | 19.06% | 22.2% | 26.59% | 22.95% |
| Operating Income Growth % | - | 13.53% | -6.78% | 28.32% | 16.92% | -3.86% | 8.74% | -10.29% | -6.84% | 15.14% | 19.94% | -22.08% | 32.17% | -5.94% | -9.99% | -3.33% | 17.69% | -1.11% | -21.31% | 50.42% | 18.82% | 36.89% | -12.18% | -24.85% | 49.47% | -19.88% | -7.88% | -3.84% | -6.39% | 19.67% | -18.72% |
| Interest Expense | 4M | 1.06B | 951M | 791M | 675M | 630M | 601M | 568M | 559M | 536M | 472M | 450M | 429M | 436M | 440M | 488M | 543M | 545M | 503M | 0 | 0 | 0 | 0 | 0 | 0 | 335M | 0 | 0 | 0 | 0 | 0 |
| Interest Coverage | - | 1.94x | 2.44x | 2.98x | 2.65x | 2.04x | 2.80x | 2.78x | 3.18x | 3.40x | 3.34x | 3.11x | 3.97x | 3.11x | 3.18x | 3.03x | 2.77x | 2.43x | 2.63x | - | - | - | - | - | - | 1.99x | - | - | - | - | - |
| Interest / Revenue % | 0.02% | 6.68% | 7.63% | 6.21% | 3.51% | 4.21% | 5.26% | 4.67% | 3.93% | 4.25% | 4.44% | 4.35% | 3.49% | 4.51% | 5.01% | 5.48% | 6.35% | 6.8% | 5.39% | 0% | 0% | 0% | 0% | 0% | 0% | 4.27% | 0% | 0% | 0% | 0% | 0% |
| Non-Operating Income | -4M | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K |
| Pretax Income | 1.32B | 1.55B | 1.37B | 1.57B | 1.11B | 656M | 1.08B | 1.01B | 1.22B | 1.29B | 1.1B | 950M | 1.27B | 922M | 960M | 991M | 962M | 782M | 819M | 1.15B | 535M | 378M | 638M | 357M | 502M | 190M | 477M | 543M | 597M | 674M | 531.9M |
| Pretax Margin % | 8.14% | 9.8% | 11% | 12.29% | 5.78% | 4.38% | 9.47% | 8.33% | 8.56% | 10.21% | 10.4% | 9.19% | 10.37% | 9.54% | 10.92% | 11.14% | 11.24% | 9.76% | 8.78% | 13.53% | 5.93% | 4.19% | 9.03% | 5.07% | 7.44% | 2.42% | 8.52% | 11.48% | 14.14% | 17.91% | 14.59% |
| Income Tax | 6M | 88M | -34M | 169M | 29M | -130M | 37M | 71M | 98M | 175M | 271M | 230M | 364M | 254M | 286M | 268M | 315M | 247M | 288M | 364M | 146M | 106M | 174M | -123M | -84M | -119M | 9M | 60M | 154M | 257M | 222.6M |
| Effective Tax Rate % | 0.45% | 5.68% | -2.48% | 10.79% | 2.61% | -19.82% | 3.42% | 7.01% | 8.06% | 13.6% | 24.52% | 24.21% | 28.55% | 27.55% | 29.79% | 27.04% | 32.74% | 31.59% | 35.16% | 31.62% | 27.29% | 28.04% | 27.27% | -34.45% | -16.73% | -62.63% | 1.89% | 11.05% | 25.8% | 38.13% | 41.85% |
| Net Income | 1.32B | 1.46B | 1.4B | 1.4B | 1.08B | 907M | 1.37B | 1.17B | 1.12B | 1.13B | 868M | 727M | 905M | 661M | 610M | 711M | 630M | 532M | 546M | 971M | 433M | 537M | 434M | 521M | 632M | 332M | 468M | 483M | 443M | 417M | 309.3M |
| Net Margin % | 8.12% | 9.24% | 11.25% | 10.96% | 5.63% | 6.06% | 11.98% | 9.61% | 7.88% | 9% | 8.17% | 7.03% | 7.36% | 6.84% | 6.94% | 7.99% | 7.36% | 6.64% | 5.85% | 11.42% | 4.8% | 5.95% | 6.14% | 7.4% | 9.36% | 4.23% | 8.36% | 10.22% | 10.5% | 11.08% | 8.48% |
| Net Income Growth % | -8.47% | 4.35% | 0.29% | 28.99% | 19.4% | -33.7% | 17.02% | 4.38% | -1.23% | 30.65% | 19.39% | -19.67% | 36.91% | 8.36% | -14.21% | 12.86% | 18.42% | -2.56% | -43.77% | 124.25% | -19.37% | 23.73% | -16.7% | -17.56% | 90.36% | -29.06% | -3.11% | 9.03% | 6.24% | 34.82% | -23.8% |
| EPS (Diluted) | 6.34 | 7.06 | 6.77 | 6.76 | 5.52 | 4.67 | 7.08 | 6.31 | 6.17 | 6.32 | 4.83 | 4.05 | 5.10 | 3.76 | 3.55 | 4.18 | 3.74 | 3.24 | 3.34 | 5.70 | 2.43 | 3.05 | 2.49 | 2.50 | 3.18 | 1.44 | 3.27 | 3.33 | 3.05 | 2.88 | 2.13 |
| EPS Growth % | -8.35% | 4.28% | 0.15% | 22.46% | 18.2% | -34.04% | 12.2% | 2.27% | -2.37% | 30.85% | 19.26% | -20.59% | 35.64% | 5.92% | -15.07% | 11.76% | 15.43% | -2.99% | -41.4% | 134.57% | -20.33% | 22.49% | -0.4% | -21.38% | 120.83% | -55.96% | -1.8% | 9.18% | 5.9% | 35.21% | -23.93% |
| EPS (Basic) | - | 7.06 | 6.78 | 6.77 | 5.53 | 4.68 | 7.09 | 6.32 | 6.18 | 6.32 | 4.84 | 4.05 | 5.11 | 3.76 | 3.56 | 4.19 | 3.75 | 3.24 | 3.34 | 5.73 | 2.44 | 3.07 | 2.49 | 2.50 | 3.18 | 1.44 | 3.28 | 3.33 | 3.05 | 2.88 | 2.13 |
| Diluted Shares Outstanding | 208M | 207M | 207M | 206M | 196M | 194M | 193M | 185M | 181M | 179M | 179M | 179M | 177M | 175M | 172M | 170M | 169M | 164M | 163M | 170M | 178M | 176M | 174.3M | 168M | 165M | 151M | 143.12M | 145.05M | 145.26M | 144.79M | 145.21M |
Quick answers to the most common questions about buying DTW stock.
For fiscal year 2025, DTE Energy Company JR SUB DB 2017 E (DTW) reported total revenue of $15.81B. This represents a 333.8% increase compared to $3.65B in 1996.
DTE Energy Company JR SUB DB 2017 E (DTW) is profitable, generating $1.46B in net income for the fiscal year ending 2025 with a net profit margin of 9.2%.
DTE Energy Company JR SUB DB 2017 E (DTW) reported an operating income of $2.37B, resulting in an operating profit margin of 15.0%. This margin reflects the operational efficiency of the business before interest and taxes.
DTE Energy Company JR SUB DB 2017 E (DTW) generated $13.43B in gross profit for the year, representing a gross profit margin of 84.9%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Regulatory lag and rate case outcomes
Metrics are mathematically derived from official filings.
Revenue Volatility Reflects Regulatory Mechanics
Revenue growth swung from -14.3% in 2024Q1 to +37.0% in 2025Q1, per reported figures, indicating rate case timing and weather effects rather than organic demand.
The wide quarterly swings in revenue growth, from -14.3% in 2024Q1 to +37.0% in 2025Q1, suggest that reported revenues are heavily influenced by regulatory mechanisms such as rate case implementations and weather normalization. The 2025Q1 spike likely reflects a rate increase or favorable weather, but the subsequent deceleration to -2.4% in 2026Q2 indicates that such boosts are not sustainable. Investors should monitor the pace of rate case filings and the regulatory calendar to gauge future revenue stability.
Earned Returns Trailing Authorized Levels
Operating margin averaged 14.5% over the last four quarters, below the 15.0% peer average, suggesting DTE may be earning below its authorized ROE, per financial statements.
DTE's operating margin of 14.5% (trailing four quarters) is slightly below the peer average of 15.0%, which may indicate that the company is not fully earning its authorized return. The gap between authorized and earned ROE appears to be narrowing in recent quarters, as margins improved from 8.0% in 2026Q1 to 11.9% in 2026Q2, but this could be seasonal. Regulatory lag in recovering capital investments may be compressing margins, and the trend warrants close monitoring of upcoming rate case decisions.
Fuel Costs Pass-Through but Timing Risks Remain
Revenue growth of 26.9% year-over-year, as reported, likely reflects higher fuel costs passed through to customers, but operating margin stability suggests recovery mechanisms are functioning.
The 26.9% year-over-year revenue growth, as reported in the latest annual data, is likely driven by higher fuel and purchased power costs that are passed through to customers, inflating revenue without affecting earnings. Operating margin has remained relatively stable, indicating that DTE's fuel adjustment mechanisms are providing timely recovery. However, the volatility in quarterly margins (ranging from 8.0% to 17.6%) suggests that timing mismatches between cost incurrence and recovery can create temporary earnings pressure, which investors should factor into quarterly estimates.
Earnings Quality Clouded by Non-Recurring Items
EPS growth swung from -44.4% in 2026Q1 to +23.6% in 2026Q2, per reported figures, indicating that quarterly earnings are heavily influenced by weather and one-time items.
The extreme volatility in EPS growth, from -44.4% in 2026Q1 to +23.6% in 2026Q2, suggests that reported earnings are not purely reflective of underlying regulated earnings power. Weather normalization and rate case settlement gains may be distorting quarterly comparisons. The trailing twelve-month net margin of 9.2% is below the peer average of 14.4%, which may indicate that DTE's core earnings are being diluted by higher operating costs or regulatory lag. Investors should adjust for weather and non-recurring items to assess the sustainable earnings growth rate.
CAPEX Cycle Yet to Translate into EPS
Despite a 26.9% revenue increase, EPS growth has been inconsistent, with a -30.5% decline in 2024Q4, suggesting that capital spending is not yet yielding proportional earnings, per financial statements.
DTE's significant capital expenditure program, reflected in rising D&A (from $423M in 2024Q1 to $504M in 2026Q2), has not yet translated into consistent EPS growth. The negative EPS growth in several quarters, such as -30.5% in 2024Q4 and -44.4% in 2026Q1, indicates that rate base growth is not immediately accretive due to regulatory lag and financing costs. The company's ROIC of 4.8% is below the peer average of 4.7%, suggesting that incremental CAPEX is earning a return close to the cost of capital, but the timing of rate recovery will determine whether this cycle becomes a step-change in earnings.
2025 Rate Case Reshaped Earnings Trajectory
The 37.0% revenue surge in 2025Q1, as reported, likely reflects a major rate case implementation, marking an inflection point in DTE's earnings profile.
The sharp revenue increase in 2025Q1, with growth of 37.0%, suggests that a significant rate case was implemented, resetting the authorized ROE and rate base. This inflection appears to have lifted operating income to $624M in that quarter, but the subsequent quarters show a decline, indicating that the rate case benefits may be fading or that costs are rising. The durability of this inflection depends on the regulatory compact and whether future rate cases can maintain the authorized return levels.
What Could Invalidate the Base Case
The reliance on rate case timing and weather normalization, as evidenced by volatile quarterly EPS, suggests that earnings growth may not be sustainable if regulatory relationships deteriorate.
The income statement reveals a pattern of volatile earnings that are heavily dependent on rate case outcomes and weather patterns. The negative EPS growth in several quarters, such as -44.4% in 2026Q1, indicates that the company's earnings power is not stable. If the regulatory environment becomes more adversarial, DTE may face extended periods of earning below its authorized ROE, compressing margins. Additionally, the high revenue growth driven by pass-through costs could mask underlying operational inefficiencies, and investors should monitor whether the company can maintain its authorized returns without relying on one-time items.