Evergy, Inc. (EVRG) [Rocket]

In millions, except per share items	Dec-31-21	Dec-31-20	Dec-31-19	Dec-31-18	Dec-31-17	Dec-31-16
	10-K	10-K	10-K	10-K	10-K	10-K
Revenues	5,329.1	4,781.6	5,019.6	4,224.0	2,571.0	2,562.1
Revenue growth	11.5%	-4.7%	18.8%	64.3%	0.3%
Cost of goods sold [+]	2,664.5	2,262.0	2,483.5	2,194.5	1,105.0	1,096.7
Fuel costs	1,557.0	1,099.0	1,265.0	1,078.7	541.5	509.5
Maintenance and operations costs	1,107.5	1,163.0	1,218.5	1,115.8	563.5	587.2
Gross profit	2,664.6	2,519.6	2,536.1	2,029.5	1,466.0	1,465.4
Gross margin	50.0%	52.7%	50.5%	48.0%	57.0%	57.2%
Selling, general and administrative [+]	380.5	364.2	365.5	269.1	167.6	191.7
General and administrative	380.5	364.2	365.5	269.1	167.6	191.7
Equity in earnings	8.2	8.3	9.8	5.4	6.7	6.5
Other operating expenses	32.8	131.4	123.1	208.0	247.9	232.8
EBITDA [+]	2,259.5	2,032.3	2,057.3	1,557.8	1,057.2	1,047.4
EBITDA growth	11.2%	-1.2%	32.1%	47.4%	0.9%
EBITDA margin	42.4%	42.5%	41.0%	36.9%	41.1%	40.9%
Depreciation and amortization	896.4	880.1	861.7	618.8	371.7	338.5
EBIT [+]	1,363.1	1,152.2	1,195.6	939.0	685.5	708.9
EBIT growth	18.3%	-3.6%	27.3%	37.0%	-3.3%
EBIT margin	25.6%	24.1%	23.8%	22.2%	26.7%	27.7%
Interest expense, net [+]	372.6	383.9	374.0	279.6	171.0	159.2
Interest expense	372.6	383.9	374.0	279.6	171.0	161.7
Interest income						2.5
Other income (expense), net [+]	10.6	-44.4	-48.8	-59.8	-33.5	-10.5
Gain (loss) on investments	59.9	10.8	11.0	8.8	4.0
Other non-operating income	46.3	31.3	26.9	15.5	8.3	34.6
Other non-ooperating expenses	-87.4	-78.2	-76.9	-78.7	-39.1	-38.6
Pre-tax income	1,001.1	723.9	772.8	599.6	481.0	539.2
Income taxes	117.4	102.2	97.0	59.0	151.2	184.5
Tax rate	11.7%	14.1%	12.6%	9.8%	31.4%	34.2%
Minority interest	12.2	11.7	15.7	10.2	12.6	14.6
Net income	879.7	618.3	669.9	535.8	323.9	346.6
Net margin	16.5%	12.9%	13.3%	12.7%	12.6%	13.5%

Basic EPS [+]	$3.84	$2.72	$2.80	$2.50	$2.27	$2.44
Growth	41.2%	-2.7%	11.7%	10.2%	-6.8%
Diluted EPS [+]	$3.83	$2.72	$2.79	$2.50	$2.27	$2.43
Growth	41.0%	-2.7%	11.6%	10.2%	-6.6%

Dividends per share [+]	$2.18	$2.05	$1.93	$1.74	$1.60	$1.52
Growth	6.2%	6.2%	11.2%	8.4%	5.3%

Shares outstanding (basic) [+]	229.0	227.2	239.5	213.9	142.5	142.1
Growth	0.8%	-5.1%	12.0%	50.1%	0.3%
Shares outstanding (diluted) [+]	229.6	227.5	239.9	214.1	142.6	142.5
Growth	0.9%	-5.2%	12.1%	50.1%	0.1%

EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.