E ON SE
BMV:EOANN
Income Statement
Earnings Waterfall
E ON SE
Revenue
|
93.7B
EUR
|
Cost of Revenue
|
-62.8B
EUR
|
Gross Profit
|
30.9B
EUR
|
Operating Expenses
|
-13.3B
EUR
|
Operating Income
|
17.6B
EUR
|
Other Expenses
|
-17.1B
EUR
|
Net Income
|
517m
EUR
|
Income Statement
E ON SE
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 |
119 688
N/A
|
114 847
-4%
|
109 830
-4%
|
110 898
+1%
|
113 095
+2%
|
94 567
-16%
|
81 100
-14%
|
64 599
-20%
|
42 656
-34%
|
41 418
-3%
|
40 127
-3%
|
38 812
-3%
|
38 173
-2%
|
37 157
-3%
|
37 156
0%
|
37 478
+1%
|
37 297
0%
|
35 643
-4%
|
33 125
-7%
|
31 029
-6%
|
29 396
-5%
|
29 724
+1%
|
29 982
+1%
|
31 078
+4%
|
40 803
+31%
|
49 539
+21%
|
55 655
+12%
|
61 200
+10%
|
60 944
0%
|
61 681
+1%
|
63 481
+3%
|
65 717
+4%
|
77 358
+18%
|
88 463
+14%
|
97 163
+10%
|
110 864
+14%
|
115 660
+4%
|
119 696
+3%
|
115 175
-4%
|
103 310
-10%
|
93 686
-9%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(105 377)
|
(101 206)
|
(96 925)
|
(97 880)
|
(99 632)
|
(82 301)
|
(69 683)
|
(54 350)
|
(32 668)
|
(31 754)
|
(30 728)
|
(29 529)
|
(31 788)
|
(31 553)
|
(31 831)
|
(32 390)
|
(29 444)
|
(27 672)
|
(24 993)
|
(22 726)
|
(22 225)
|
(22 594)
|
(22 850)
|
(23 660)
|
(31 072)
|
(37 959)
|
(42 392)
|
(46 626)
|
(46 425)
|
(47 479)
|
(50 598)
|
(62 540)
|
(77 313)
|
(99 214)
|
(112 691)
|
(129 668)
|
(107 504)
|
(93 771)
|
(79 144)
|
(51 991)
|
(62 815)
|
|
Gross Profit |
14 311
N/A
|
13 641
-5%
|
12 905
-5%
|
13 018
+1%
|
13 463
+3%
|
12 266
-9%
|
11 417
-7%
|
10 249
-10%
|
9 988
-3%
|
9 664
-3%
|
9 399
-3%
|
9 283
-1%
|
6 385
-31%
|
5 604
-12%
|
5 325
-5%
|
5 088
-4%
|
7 853
+54%
|
7 971
+2%
|
8 132
+2%
|
8 303
+2%
|
7 171
-14%
|
7 130
-1%
|
7 132
+0%
|
7 418
+4%
|
9 731
+31%
|
11 580
+19%
|
13 263
+15%
|
14 574
+10%
|
14 519
0%
|
14 202
-2%
|
12 883
-9%
|
3 177
-75%
|
45
-99%
|
(10 751)
N/A
|
(15 528)
-44%
|
(18 804)
-21%
|
8 156
N/A
|
25 925
+218%
|
36 031
+39%
|
51 319
+42%
|
30 871
-40%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(13 883)
|
(15 108)
|
(13 518)
|
(13 412)
|
(15 160)
|
(20 417)
|
(18 415)
|
(19 104)
|
(10 613)
|
(8 348)
|
(8 237)
|
(6 438)
|
(8 315)
|
(7 413)
|
(5 410)
|
(5 216)
|
(3 182)
|
(3 880)
|
(5 217)
|
(5 153)
|
(5 059)
|
(4 135)
|
(5 806)
|
(6 063)
|
(8 242)
|
(10 885)
|
(11 865)
|
(12 624)
|
(12 922)
|
(10 762)
|
(8 122)
|
1 787
|
(10 670)
|
16 508
|
20 018
|
23 955
|
(10 154)
|
(25 553)
|
(34 647)
|
(51 595)
|
(13 257)
|
|
Selling, General & Administrative |
(4 604)
|
(4 375)
|
(4 244)
|
(4 198)
|
(4 147)
|
(3 888)
|
(3 628)
|
(3 308)
|
(2 995)
|
(2 955)
|
(2 936)
|
(2 910)
|
(2 839)
|
(2 840)
|
(2 796)
|
(2 763)
|
(2 957)
|
(2 956)
|
(2 895)
|
(2 903)
|
(2 407)
|
(2 501)
|
(2 511)
|
(2 612)
|
(4 568)
|
(4 802)
|
(5 618)
|
(6 275)
|
(6 401)
|
(6 047)
|
(6 078)
|
(6 113)
|
(6 405)
|
(6 094)
|
(6 034)
|
(6 088)
|
(6 328)
|
(6 271)
|
(6 622)
|
(6 708)
|
(7 333)
|
|
Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(5 205)
|
(5 070)
|
(5 181)
|
(4 910)
|
(8 723)
|
(8 423)
|
(8 044)
|
(10 706)
|
(5 669)
|
(5 463)
|
(5 350)
|
(2 086)
|
(3 823)
|
(3 755)
|
(3 630)
|
(3 588)
|
(1 700)
|
(1 679)
|
(1 644)
|
(1 630)
|
(1 575)
|
(1 617)
|
(1 676)
|
(1 780)
|
(2 489)
|
(2 975)
|
(3 490)
|
(3 926)
|
(4 166)
|
(4 238)
|
(4 287)
|
(4 249)
|
(3 922)
|
(3 792)
|
(3 647)
|
(3 586)
|
(3 378)
|
(3 343)
|
(3 343)
|
(3 369)
|
(3 514)
|
|
Other Operating Expenses |
(4 074)
|
(5 663)
|
(4 093)
|
(4 304)
|
(2 290)
|
(8 106)
|
(6 743)
|
(5 090)
|
(1 949)
|
70
|
49
|
(1 442)
|
(1 653)
|
(818)
|
1 016
|
1 133
|
1 475
|
755
|
(678)
|
(620)
|
(1 077)
|
(19)
|
(1 619)
|
(1 671)
|
(1 185)
|
(3 108)
|
(2 757)
|
(2 423)
|
(2 355)
|
(477)
|
2 243
|
12 149
|
(343)
|
26 394
|
29 699
|
33 629
|
(448)
|
(15 939)
|
(24 682)
|
(41 518)
|
(2 410)
|
|
Operating Income |
428
N/A
|
(1 467)
N/A
|
(613)
+58%
|
(394)
+36%
|
(1 697)
-331%
|
(8 151)
-380%
|
(6 998)
+14%
|
(8 855)
-27%
|
(625)
+93%
|
1 316
N/A
|
1 162
-12%
|
2 845
+145%
|
(1 930)
N/A
|
(1 809)
+6%
|
(85)
+95%
|
(128)
-51%
|
4 671
N/A
|
4 091
-12%
|
2 915
-29%
|
3 150
+8%
|
2 112
-33%
|
2 995
+42%
|
1 326
-56%
|
1 355
+2%
|
1 489
+10%
|
695
-53%
|
1 398
+101%
|
1 950
+39%
|
1 597
-18%
|
3 440
+115%
|
4 761
+38%
|
4 964
+4%
|
(10 625)
N/A
|
5 757
N/A
|
4 490
-22%
|
5 151
+15%
|
(1 998)
N/A
|
372
N/A
|
1 384
+272%
|
(276)
N/A
|
17 614
N/A
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2 612
|
4 053
|
3 251
|
3 230
|
931
|
5 434
|
4 252
|
3 416
|
238
|
(2 891)
|
(2 395)
|
(788)
|
1 441
|
(320)
|
1 249
|
1 078
|
490
|
1 323
|
46
|
88
|
918
|
(427)
|
(479)
|
(354)
|
(1 037)
|
(330)
|
(48)
|
(111)
|
298
|
(27)
|
(298)
|
(104)
|
16 554
|
265
|
669
|
880
|
1 498
|
940
|
671
|
523
|
(16 280)
|
|
Non-Reccuring Items |
39
|
(1 051)
|
(2 141)
|
(2 252)
|
(10)
|
22
|
17
|
27
|
(35)
|
19
|
(4)
|
15
|
(127)
|
(40)
|
(9)
|
0
|
418
|
0
|
612
|
612
|
897
|
0
|
0
|
0
|
429
|
(102)
|
(117)
|
(179)
|
229
|
0
|
0
|
0
|
(114)
|
0
|
0
|
0
|
723
|
(298)
|
(521)
|
(664)
|
(880)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(1 622)
|
0
|
0
|
0
|
(1 070)
|
0
|
0
|
0
|
(1 109)
|
0
|
0
|
0
|
(619)
|
0
|
0
|
0
|
(643)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
57
|
0
|
0
|
0
|
308
|
0
|
0
|
0
|
1 774
|
0
|
0
|
0
|
(353)
|
|
Pre-Tax Income |
3 079
N/A
|
1 535
-50%
|
497
-68%
|
584
+18%
|
(2 398)
N/A
|
(2 695)
-12%
|
(2 729)
-1%
|
(5 412)
-98%
|
(1 492)
+72%
|
(1 556)
-4%
|
(1 237)
+21%
|
2 072
N/A
|
(1 725)
N/A
|
(2 169)
-26%
|
1 155
N/A
|
950
-18%
|
4 960
+422%
|
5 414
+9%
|
3 573
-34%
|
3 850
+8%
|
3 284
-15%
|
2 568
-22%
|
847
-67%
|
1 001
+18%
|
772
-23%
|
263
-66%
|
1 233
+369%
|
1 660
+35%
|
2 181
+31%
|
3 413
+56%
|
4 463
+31%
|
4 860
+9%
|
6 123
+26%
|
6 022
-2%
|
5 159
-14%
|
6 031
+17%
|
1 997
-67%
|
1 014
-49%
|
1 534
+51%
|
(417)
N/A
|
101
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(718)
|
(638)
|
(523)
|
(970)
|
(570)
|
(213)
|
(231)
|
545
|
(728)
|
(852)
|
(1 014)
|
(1 569)
|
(440)
|
(137)
|
(367)
|
(356)
|
(803)
|
(915)
|
(512)
|
(461)
|
(46)
|
27
|
(88)
|
(202)
|
(43)
|
(72)
|
(447)
|
(380)
|
(871)
|
(1 012)
|
(922)
|
(895)
|
(818)
|
(767)
|
(86)
|
(343)
|
245
|
102
|
(687)
|
(317)
|
598
|
|
Income from Continuing Operations |
2 361
|
897
|
(26)
|
(386)
|
(2 968)
|
(2 908)
|
(2 960)
|
(4 867)
|
(2 220)
|
(2 408)
|
(2 251)
|
503
|
(2 165)
|
(2 306)
|
788
|
594
|
4 157
|
4 499
|
3 061
|
3 389
|
3 238
|
2 595
|
759
|
799
|
729
|
191
|
786
|
1 280
|
1 310
|
2 401
|
3 541
|
3 965
|
5 305
|
5 255
|
5 073
|
5 688
|
2 242
|
1 116
|
847
|
(734)
|
699
|
|
Income to Minority Interest |
(368)
|
(328)
|
(286)
|
(331)
|
(30)
|
0
|
12
|
(192)
|
(622)
|
(605)
|
(561)
|
5 160
|
7 557
|
7 545
|
7 500
|
2 009
|
(255)
|
(300)
|
(297)
|
(293)
|
(263)
|
(248)
|
(254)
|
(270)
|
(189)
|
(268)
|
(251)
|
(235)
|
(250)
|
(334)
|
(300)
|
(164)
|
(614)
|
(535)
|
(668)
|
(963)
|
(411)
|
(254)
|
(257)
|
(143)
|
(243)
|
|
Net Income (Common) |
2 091
N/A
|
687
-67%
|
(163)
N/A
|
(534)
-228%
|
(3 160)
-492%
|
(2 863)
+9%
|
(2 832)
+1%
|
(9 247)
-227%
|
(6 999)
+24%
|
(6 888)
+2%
|
(11 182)
-62%
|
(4 846)
+57%
|
(8 450)
-74%
|
(8 993)
-6%
|
(1 544)
+83%
|
(796)
+48%
|
3 925
N/A
|
4 178
+6%
|
2 757
-34%
|
3 139
+14%
|
3 223
+3%
|
2 730
-15%
|
904
-67%
|
2 404
+166%
|
1 550
-36%
|
725
-53%
|
1 326
+83%
|
310
-77%
|
1 017
+228%
|
2 115
+108%
|
3 263
+54%
|
3 799
+16%
|
4 691
+23%
|
4 720
+1%
|
4 405
-7%
|
4 725
+7%
|
1 831
-61%
|
933
-49%
|
661
-29%
|
(814)
N/A
|
517
N/A
|
|
EPS (Diluted) |
1.09
N/A
|
0.36
-67%
|
-0.08
N/A
|
-0.27
-238%
|
-1.64
-507%
|
-1.47
+10%
|
-1.46
+1%
|
-4.73
-224%
|
-3.6
+24%
|
-3.52
+2%
|
-5.72
-63%
|
-2.48
+57%
|
-4.32
-74%
|
-4.22
+2%
|
-0.74
+82%
|
-0.36
+51%
|
1.83
N/A
|
1.92
+5%
|
1.27
-34%
|
1.44
+13%
|
1.48
+3%
|
1.25
-16%
|
0.41
-67%
|
1.07
+161%
|
0.67
-37%
|
0.27
-60%
|
0.5
+85%
|
0.11
-78%
|
0.41
+273%
|
0.79
+93%
|
1.24
+57%
|
1.46
+18%
|
1.8
+23%
|
1.81
+1%
|
1.69
-7%
|
1.81
+7%
|
0.7
-61%
|
0.35
-50%
|
0.25
-29%
|
-0.31
N/A
|
0.19
N/A
|