WEG SA
BOVESPA:WEGE3
Income Statement
Earnings Waterfall
WEG SA
Revenue
|
32.5B
BRL
|
Cost of Revenue
|
-21.7B
BRL
|
Gross Profit
|
10.8B
BRL
|
Operating Expenses
|
-4.4B
BRL
|
Operating Income
|
6.4B
BRL
|
Other Expenses
|
-706.5m
BRL
|
Net Income
|
5.7B
BRL
|
Income Statement
WEG SA
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 |
6 829
N/A
|
7 135
+4%
|
7 257
+2%
|
7 554
+4%
|
7 841
+4%
|
8 188
+4%
|
8 715
+6%
|
9 206
+6%
|
9 760
+6%
|
10 046
+3%
|
10 032
0%
|
9 724
-3%
|
9 367
-4%
|
9 085
-3%
|
9 030
-1%
|
9 227
+2%
|
9 524
+3%
|
9 941
+4%
|
10 717
+8%
|
11 519
+7%
|
11 970
+4%
|
12 351
+3%
|
12 581
+2%
|
12 693
+1%
|
13 347
+5%
|
14 129
+6%
|
14 907
+6%
|
16 358
+10%
|
17 470
+7%
|
18 832
+8%
|
20 516
+9%
|
21 913
+7%
|
23 563
+8%
|
25 315
+7%
|
26 752
+6%
|
28 465
+6%
|
29 905
+5%
|
30 773
+3%
|
31 758
+3%
|
31 922
+1%
|
32 504
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 592)
|
(4 791)
|
(4 894)
|
(5 152)
|
(5 356)
|
(5 635)
|
(6 068)
|
(6 472)
|
(6 995)
|
(7 247)
|
(7 263)
|
(7 060)
|
(6 731)
|
(6 485)
|
(6 391)
|
(6 473)
|
(6 765)
|
(7 097)
|
(7 675)
|
(8 261)
|
(8 501)
|
(8 748)
|
(8 911)
|
(8 968)
|
(9 394)
|
(9 936)
|
(10 427)
|
(11 372)
|
(12 032)
|
(12 872)
|
(14 042)
|
(15 164)
|
(16 602)
|
(18 079)
|
(19 295)
|
(20 377)
|
(21 209)
|
(21 425)
|
(21 624)
|
(21 592)
|
(21 703)
|
|
Gross Profit |
2 237
N/A
|
2 343
+5%
|
2 363
+1%
|
2 402
+2%
|
2 484
+3%
|
2 553
+3%
|
2 647
+4%
|
2 733
+3%
|
2 766
+1%
|
2 800
+1%
|
2 770
-1%
|
2 664
-4%
|
2 636
-1%
|
2 601
-1%
|
2 640
+2%
|
2 754
+4%
|
2 758
+0%
|
2 845
+3%
|
3 043
+7%
|
3 258
+7%
|
3 469
+6%
|
3 603
+4%
|
3 670
+2%
|
3 726
+2%
|
3 953
+6%
|
4 193
+6%
|
4 480
+7%
|
4 986
+11%
|
5 438
+9%
|
5 960
+10%
|
6 474
+9%
|
6 749
+4%
|
6 961
+3%
|
7 236
+4%
|
7 458
+3%
|
8 088
+8%
|
8 695
+8%
|
9 348
+8%
|
10 134
+8%
|
10 330
+2%
|
10 801
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 225)
|
(1 288)
|
(1 315)
|
(1 338)
|
(1 390)
|
(1 425)
|
(1 496)
|
(1 557)
|
(1 607)
|
(1 659)
|
(1 662)
|
(1 615)
|
(1 572)
|
(1 532)
|
(1 512)
|
(1 564)
|
(1 576)
|
(1 618)
|
(1 728)
|
(1 853)
|
(1 966)
|
(2 038)
|
(2 058)
|
(2 043)
|
(2 116)
|
(2 194)
|
(2 303)
|
(2 477)
|
(2 625)
|
(2 769)
|
(3 001)
|
(3 081)
|
(3 171)
|
(3 266)
|
(3 283)
|
(3 493)
|
(3 688)
|
(3 899)
|
(4 120)
|
(4 160)
|
(4 363)
|
|
Selling, General & Administrative |
(1 045)
|
(1 100)
|
(1 134)
|
(1 165)
|
(1 207)
|
(1 234)
|
(1 291)
|
(1 352)
|
(1 409)
|
(1 457)
|
(1 467)
|
(1 435)
|
(1 390)
|
(1 348)
|
(1 330)
|
(1 362)
|
(1 383)
|
(1 437)
|
(1 530)
|
(1 633)
|
(1 706)
|
(1 763)
|
(1 767)
|
(1 744)
|
(1 802)
|
(1 877)
|
(1 946)
|
(2 067)
|
(2 161)
|
(2 266)
|
(2 401)
|
(2 499)
|
(2 609)
|
(2 693)
|
(2 777)
|
(2 906)
|
(3 038)
|
(3 172)
|
(3 304)
|
(3 371)
|
(3 471)
|
|
Other Operating Expenses |
(180)
|
(187)
|
(181)
|
(173)
|
(184)
|
(191)
|
(205)
|
(205)
|
(198)
|
(202)
|
(195)
|
(180)
|
(182)
|
(184)
|
(182)
|
(202)
|
(193)
|
(182)
|
(198)
|
(220)
|
(260)
|
(275)
|
(291)
|
(299)
|
(314)
|
(317)
|
(356)
|
(410)
|
(464)
|
(503)
|
(600)
|
(582)
|
(562)
|
(573)
|
(506)
|
(587)
|
(650)
|
(727)
|
(815)
|
(789)
|
(891)
|
|
Operating Income |
1 012
N/A
|
1 056
+4%
|
1 048
-1%
|
1 064
+2%
|
1 094
+3%
|
1 128
+3%
|
1 151
+2%
|
1 177
+2%
|
1 158
-2%
|
1 141
-1%
|
1 108
-3%
|
1 049
-5%
|
1 064
+1%
|
1 069
+0%
|
1 128
+6%
|
1 190
+5%
|
1 182
-1%
|
1 226
+4%
|
1 315
+7%
|
1 405
+7%
|
1 504
+7%
|
1 565
+4%
|
1 612
+3%
|
1 683
+4%
|
1 837
+9%
|
1 999
+9%
|
2 177
+9%
|
2 510
+15%
|
2 812
+12%
|
3 191
+13%
|
3 473
+9%
|
3 668
+6%
|
3 790
+3%
|
3 970
+5%
|
4 175
+5%
|
4 595
+10%
|
5 007
+9%
|
5 449
+9%
|
6 015
+10%
|
6 170
+3%
|
6 438
+4%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
77
|
83
|
120
|
127
|
109
|
119
|
144
|
100
|
208
|
231
|
225
|
314
|
251
|
222
|
190
|
124
|
95
|
78
|
58
|
65
|
32
|
(2)
|
(146)
|
(168)
|
(1)
|
(132)
|
(13)
|
(14)
|
(35)
|
(56)
|
9
|
12
|
57
|
118
|
87
|
137
|
116
|
170
|
275
|
271
|
297
|
|
Non-Reccuring Items |
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
|
356
|
514
|
519
|
553
|
204
|
45
|
70
|
64
|
57
|
58
|
29
|
|
Total Other Income |
(4)
|
(6)
|
(8)
|
(0)
|
25
|
28
|
24
|
(3)
|
(63)
|
(67)
|
(72)
|
(66)
|
(35)
|
(39)
|
(38)
|
(12)
|
(37)
|
(20)
|
(16)
|
(39)
|
(38)
|
(68)
|
80
|
77
|
(32)
|
124
|
(33)
|
(42)
|
(30)
|
(2)
|
127
|
2
|
(36)
|
(62)
|
(176)
|
(61)
|
(78)
|
(113)
|
(177)
|
(159)
|
(173)
|
|
Pre-Tax Income |
1 085
N/A
|
1 133
+4%
|
1 160
+2%
|
1 191
+3%
|
1 228
+3%
|
1 274
+4%
|
1 319
+3%
|
1 274
-3%
|
1 304
+2%
|
1 306
+0%
|
1 260
-3%
|
1 296
+3%
|
1 280
-1%
|
1 252
-2%
|
1 279
+2%
|
1 302
+2%
|
1 240
-5%
|
1 285
+4%
|
1 357
+6%
|
1 431
+5%
|
1 498
+5%
|
1 494
0%
|
1 546
+3%
|
1 591
+3%
|
1 804
+13%
|
1 992
+10%
|
2 131
+7%
|
2 454
+15%
|
2 747
+12%
|
3 132
+14%
|
3 965
+27%
|
4 197
+6%
|
4 330
+3%
|
4 579
+6%
|
4 290
-6%
|
4 717
+10%
|
5 116
+8%
|
5 569
+9%
|
6 170
+11%
|
6 340
+3%
|
6 591
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(240)
|
(253)
|
(257)
|
(256)
|
(266)
|
(269)
|
(278)
|
(228)
|
(138)
|
(103)
|
(63)
|
(109)
|
(152)
|
(155)
|
(165)
|
(134)
|
(100)
|
(112)
|
(120)
|
(127)
|
(153)
|
(130)
|
(125)
|
(126)
|
(172)
|
(213)
|
(222)
|
(316)
|
(351)
|
(411)
|
(618)
|
(672)
|
(673)
|
(747)
|
(685)
|
(769)
|
(843)
|
(926)
|
(1 043)
|
(1 042)
|
(723)
|
|
Income from Continuing Operations |
845
|
880
|
903
|
935
|
962
|
1 006
|
1 041
|
1 046
|
1 166
|
1 202
|
1 197
|
1 187
|
1 128
|
1 097
|
1 114
|
1 169
|
1 141
|
1 173
|
1 236
|
1 304
|
1 344
|
1 364
|
1 420
|
1 465
|
1 632
|
1 778
|
1 909
|
2 139
|
2 396
|
2 721
|
3 347
|
3 525
|
3 657
|
3 832
|
3 606
|
3 948
|
4 273
|
4 643
|
5 127
|
5 299
|
5 868
|
|
Income to Minority Interest |
(2)
|
(4)
|
(4)
|
(6)
|
(8)
|
(10)
|
(12)
|
(11)
|
(10)
|
(10)
|
(11)
|
(9)
|
(10)
|
(4)
|
(4)
|
(4)
|
1
|
(3)
|
(3)
|
(0)
|
(6)
|
(4)
|
(8)
|
(15)
|
(18)
|
(30)
|
(36)
|
(39)
|
(55)
|
(56)
|
(61)
|
(71)
|
(72)
|
(66)
|
(62)
|
(59)
|
(65)
|
(72)
|
(101)
|
(119)
|
(136)
|
|
Net Income (Common) |
844
N/A
|
876
+4%
|
899
+3%
|
929
+3%
|
955
+3%
|
996
+4%
|
1 029
+3%
|
1 036
+1%
|
1 156
+12%
|
1 193
+3%
|
1 187
0%
|
1 178
-1%
|
1 118
-5%
|
1 093
-2%
|
1 110
+2%
|
1 165
+5%
|
1 142
-2%
|
1 170
+2%
|
1 234
+6%
|
1 303
+6%
|
1 338
+3%
|
1 360
+2%
|
1 413
+4%
|
1 449
+3%
|
1 615
+11%
|
1 748
+8%
|
1 873
+7%
|
2 099
+12%
|
2 341
+12%
|
2 665
+14%
|
3 285
+23%
|
3 454
+5%
|
3 586
+4%
|
3 766
+5%
|
3 544
-6%
|
3 889
+10%
|
4 208
+8%
|
4 571
+9%
|
5 026
+10%
|
5 180
+3%
|
5 732
+11%
|
|
EPS (Diluted) |
0.4
N/A
|
0.42
+5%
|
0.43
+2%
|
0.44
+2%
|
0.35
-20%
|
0.48
+37%
|
0.49
+2%
|
0.5
+2%
|
0.55
+10%
|
0.56
+2%
|
0.56
N/A
|
0.55
-2%
|
0.13
-76%
|
0.51
+292%
|
0.52
+2%
|
0.55
+6%
|
0.27
-51%
|
0.56
+107%
|
0.59
+5%
|
0.62
+5%
|
0.32
-48%
|
0.65
+103%
|
0.67
+3%
|
0.69
+3%
|
0.19
-72%
|
0.2
+5%
|
0.22
+10%
|
0.25
+14%
|
0.28
+12%
|
0.63
+125%
|
0.78
+24%
|
0.82
+5%
|
0.85
+4%
|
0.9
+6%
|
0.84
-7%
|
0.93
+11%
|
1
+8%
|
1.09
+9%
|
1.2
+10%
|
1.23
+3%
|
1.37
+11%
|