Ren Redes Energeticas Nacionais SGPS SA
F:RN4
Income Statement
Earnings Waterfall
Ren Redes Energeticas Nacionais SGPS SA
Revenue
|
991.2m
EUR
|
Cost of Revenue
|
-268.8m
EUR
|
Gross Profit
|
722.4m
EUR
|
Operating Expenses
|
-455.2m
EUR
|
Operating Income
|
267.2m
EUR
|
Other Expenses
|
-118m
EUR
|
Net Income
|
149.2m
EUR
|
Income Statement
Ren Redes Energeticas Nacionais SGPS 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 |
789
N/A
|
775
-2%
|
764
-2%
|
742
-3%
|
756
+2%
|
767
+1%
|
823
+7%
|
831
+1%
|
819
-1%
|
805
-2%
|
743
-8%
|
734
-1%
|
739
+1%
|
747
+1%
|
751
+0%
|
758
+1%
|
748
-1%
|
758
+1%
|
763
+1%
|
759
0%
|
727
-4%
|
905
+24%
|
1 079
+19%
|
1 108
+3%
|
787
-29%
|
1 168
+48%
|
1 169
+0%
|
1 145
-2%
|
758
-34%
|
1 119
+48%
|
1 137
+2%
|
1 162
+2%
|
838
-28%
|
1 226
+46%
|
1 236
+1%
|
1 230
-1%
|
825
-33%
|
1 243
+51%
|
1 323
+6%
|
1 356
+3%
|
991
-27%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(163)
|
(153)
|
(142)
|
(126)
|
(144)
|
(144)
|
(209)
|
(222)
|
(223)
|
(226)
|
(162)
|
(151)
|
(156)
|
(158)
|
(160)
|
(162)
|
(137)
|
(137)
|
(134)
|
(123)
|
(104)
|
(129)
|
(148)
|
(182)
|
(166)
|
(243)
|
(248)
|
(228)
|
(143)
|
(205)
|
(226)
|
(247)
|
(216)
|
(296)
|
(295)
|
(279)
|
(176)
|
(257)
|
(288)
|
(305)
|
(269)
|
|
Gross Profit |
626
N/A
|
623
-1%
|
622
0%
|
616
-1%
|
612
-1%
|
624
+2%
|
615
-1%
|
608
-1%
|
596
-2%
|
579
-3%
|
581
+0%
|
583
+0%
|
584
+0%
|
590
+1%
|
591
+0%
|
597
+1%
|
611
+2%
|
621
+2%
|
629
+1%
|
636
+1%
|
623
-2%
|
776
+24%
|
931
+20%
|
927
0%
|
621
-33%
|
925
+49%
|
921
0%
|
917
0%
|
616
-33%
|
914
+48%
|
910
0%
|
915
+0%
|
622
-32%
|
930
+50%
|
941
+1%
|
950
+1%
|
649
-32%
|
986
+52%
|
1 036
+5%
|
1 051
+2%
|
722
-31%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(311)
|
(308)
|
(310)
|
(309)
|
(309)
|
(311)
|
(313)
|
(312)
|
(316)
|
(317)
|
(317)
|
(321)
|
(322)
|
(326)
|
(327)
|
(330)
|
(345)
|
(354)
|
(361)
|
(368)
|
(365)
|
(453)
|
(543)
|
(544)
|
(369)
|
(551)
|
(561)
|
(563)
|
(387)
|
(575)
|
(581)
|
(585)
|
(402)
|
(598)
|
(602)
|
(605)
|
(408)
|
(614)
|
(636)
|
(644)
|
(455)
|
|
Selling, General & Administrative |
(99)
|
(96)
|
(95)
|
(95)
|
(95)
|
(94)
|
(95)
|
(93)
|
(96)
|
(95)
|
(94)
|
(96)
|
(95)
|
(98)
|
(99)
|
(100)
|
(110)
|
(111)
|
(113)
|
(116)
|
(115)
|
(146)
|
(172)
|
(171)
|
(116)
|
(172)
|
(181)
|
(183)
|
(126)
|
(187)
|
(194)
|
(198)
|
(145)
|
(212)
|
(213)
|
(215)
|
(145)
|
(219)
|
(238)
|
(243)
|
(184)
|
|
Depreciation & Amortization |
(201)
|
(202)
|
(202)
|
(203)
|
(203)
|
(204)
|
(206)
|
(208)
|
(209)
|
(211)
|
(212)
|
(214)
|
(215)
|
(216)
|
(216)
|
(217)
|
(222)
|
(226)
|
(231)
|
(235)
|
(235)
|
(294)
|
(352)
|
(352)
|
(236)
|
(354)
|
(357)
|
(358)
|
(241)
|
(361)
|
(362)
|
(362)
|
(242)
|
(364)
|
(368)
|
(370)
|
(249)
|
(374)
|
(376)
|
(377)
|
(253)
|
|
Other Operating Expenses |
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(13)
|
(12)
|
(12)
|
(13)
|
(16)
|
(17)
|
(17)
|
(15)
|
(14)
|
(19)
|
(21)
|
(17)
|
(25)
|
(24)
|
(23)
|
(20)
|
(26)
|
(25)
|
(26)
|
(15)
|
(22)
|
(21)
|
(20)
|
(13)
|
(20)
|
(23)
|
(25)
|
(18)
|
|
Operating Income |
315
N/A
|
314
0%
|
312
-1%
|
306
-2%
|
303
-1%
|
313
+3%
|
302
-3%
|
296
-2%
|
280
-5%
|
262
-7%
|
264
+1%
|
262
-1%
|
262
+0%
|
264
+1%
|
263
0%
|
267
+2%
|
266
0%
|
268
+1%
|
268
+0%
|
268
0%
|
258
-4%
|
323
+25%
|
388
+20%
|
382
-1%
|
252
-34%
|
373
+48%
|
360
-3%
|
354
-2%
|
229
-35%
|
339
+48%
|
329
-3%
|
329
+0%
|
220
-33%
|
332
+51%
|
339
+2%
|
345
+2%
|
241
-30%
|
372
+54%
|
399
+7%
|
407
+2%
|
267
-34%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(119)
|
(114)
|
(105)
|
(94)
|
(111)
|
(109)
|
(107)
|
(105)
|
(97)
|
(97)
|
(95)
|
(90)
|
(79)
|
(73)
|
(66)
|
(62)
|
(63)
|
(63)
|
(62)
|
(63)
|
(59)
|
(77)
|
(95)
|
(90)
|
(57)
|
(84)
|
(78)
|
(80)
|
(48)
|
(75)
|
(71)
|
(67)
|
(43)
|
(65)
|
(63)
|
(62)
|
(36)
|
(59)
|
(56)
|
(67)
|
(38)
|
|
Non-Reccuring Items |
5
|
5
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
|
Total Other Income |
(24)
|
(24)
|
(23)
|
(23)
|
(3)
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(0)
|
1
|
1
|
1
|
1
|
3
|
1
|
5
|
6
|
5
|
4
|
6
|
5
|
4
|
1
|
2
|
1
|
(0)
|
0
|
(0)
|
1
|
0
|
(9)
|
(12)
|
(19)
|
(16)
|
(6)
|
|
Pre-Tax Income |
178
N/A
|
182
+2%
|
183
+1%
|
190
+4%
|
189
-1%
|
204
+8%
|
195
-5%
|
190
-2%
|
182
-5%
|
164
-10%
|
168
+2%
|
169
+1%
|
181
+7%
|
191
+5%
|
197
+3%
|
205
+4%
|
204
0%
|
204
0%
|
205
+1%
|
206
+0%
|
199
-3%
|
249
+25%
|
298
+20%
|
296
-1%
|
198
-33%
|
293
+48%
|
285
-3%
|
276
-3%
|
182
-34%
|
266
+46%
|
259
-2%
|
262
+1%
|
176
-33%
|
265
+50%
|
275
+4%
|
282
+3%
|
194
-31%
|
300
+54%
|
323
+8%
|
322
0%
|
220
-32%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(57)
|
(57)
|
(55)
|
(54)
|
(51)
|
(53)
|
(40)
|
(39)
|
(40)
|
(36)
|
(48)
|
(49)
|
(55)
|
(58)
|
(58)
|
(61)
|
(53)
|
(53)
|
(54)
|
(53)
|
(58)
|
(71)
|
(84)
|
(85)
|
(55)
|
(82)
|
(76)
|
(72)
|
(45)
|
(67)
|
(68)
|
(71)
|
(52)
|
(78)
|
(80)
|
(81)
|
(54)
|
(83)
|
(89)
|
(91)
|
(43)
|
|
Income from Continuing Operations |
121
|
125
|
128
|
136
|
138
|
151
|
155
|
151
|
142
|
128
|
120
|
121
|
126
|
133
|
138
|
144
|
152
|
151
|
151
|
153
|
141
|
178
|
214
|
211
|
143
|
211
|
210
|
205
|
137
|
199
|
191
|
190
|
124
|
187
|
194
|
201
|
140
|
216
|
234
|
231
|
178
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
121
N/A
|
119
-2%
|
116
-3%
|
117
+1%
|
113
-4%
|
126
+12%
|
117
-7%
|
107
-9%
|
116
+9%
|
70
-40%
|
81
+16%
|
95
+17%
|
100
+6%
|
108
+7%
|
113
+5%
|
119
+5%
|
126
+6%
|
126
0%
|
126
+0%
|
128
+2%
|
116
-10%
|
154
+33%
|
165
+7%
|
162
-2%
|
119
-27%
|
158
+33%
|
153
-3%
|
148
-3%
|
109
-26%
|
144
+32%
|
137
-5%
|
136
-1%
|
97
-29%
|
132
+36%
|
138
+5%
|
145
+5%
|
112
-23%
|
160
+43%
|
177
+11%
|
175
-1%
|
149
-15%
|
|
EPS (Diluted) |
0.21
N/A
|
0.22
+5%
|
0.2
-9%
|
0.2
N/A
|
0.2
N/A
|
0.22
+10%
|
0.2
-9%
|
0.18
-10%
|
0.2
+11%
|
0.12
-40%
|
0.14
+17%
|
0.16
+14%
|
0.17
+6%
|
0.18
+6%
|
0.19
+6%
|
0.21
+11%
|
0.18
-14%
|
0.18
N/A
|
0.18
N/A
|
0.21
+17%
|
0.17
-19%
|
0.23
+35%
|
0.24
+4%
|
0.24
N/A
|
0.17
-29%
|
0.23
+35%
|
0.23
N/A
|
0.22
-4%
|
0.16
-27%
|
0.21
+31%
|
0.2
-5%
|
0.2
N/A
|
0.14
-30%
|
0.19
+36%
|
0.2
+5%
|
0.21
+5%
|
0.16
-24%
|
0.24
+50%
|
0.26
+8%
|
0.26
N/A
|
0.22
-15%
|