Ameren Corp
NYSE:AEE
Income Statement
Earnings Waterfall
Ameren Corp
Revenue
|
7.5B
USD
|
Cost of Revenue
|
-1.7B
USD
|
Gross Profit
|
5.8B
USD
|
Operating Expenses
|
-4.3B
USD
|
Operating Income
|
1.6B
USD
|
Other Expenses
|
-406m
USD
|
Net Income
|
1.2B
USD
|
Income Statement
Ameren Corp
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 |
5 838
N/A
|
5 957
+2%
|
5 973
+0%
|
6 005
+1%
|
6 053
+1%
|
6 015
-1%
|
5 997
0%
|
6 160
+3%
|
6 098
-1%
|
5 976
-2%
|
6 002
+0%
|
6 028
+0%
|
6 076
+1%
|
6 157
+1%
|
6 267
+2%
|
6 131
-2%
|
6 174
+1%
|
6 247
+1%
|
6 273
+0%
|
6 274
+0%
|
6 291
+0%
|
6 262
0%
|
6 078
-3%
|
6 013
-1%
|
5 910
-2%
|
5 794
-2%
|
5 813
+0%
|
5 782
-1%
|
5 794
+0%
|
5 920
+2%
|
5 994
+1%
|
6 177
+3%
|
6 394
+4%
|
6 707
+5%
|
6 961
+4%
|
7 456
+7%
|
7 957
+7%
|
8 140
+2%
|
8 174
+0%
|
7 928
-3%
|
7 500
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 028)
|
(1 063)
|
(1 060)
|
(1 051)
|
(1 069)
|
(1 028)
|
(985)
|
(1 015)
|
(929)
|
(844)
|
(873)
|
(894)
|
(964)
|
(984)
|
(999)
|
(975)
|
(949)
|
(975)
|
(977)
|
(967)
|
(955)
|
(938)
|
(925)
|
(926)
|
(887)
|
(811)
|
(782)
|
(777)
|
(785)
|
(900)
|
(943)
|
(973)
|
(1 048)
|
(1 162)
|
(1 366)
|
(1 783)
|
(2 204)
|
(2 437)
|
(2 409)
|
(2 090)
|
(1 653)
|
|
Gross Profit |
4 810
N/A
|
4 894
+2%
|
4 913
+0%
|
4 954
+1%
|
4 984
+1%
|
4 987
+0%
|
5 012
+1%
|
5 145
+3%
|
5 169
+0%
|
5 132
-1%
|
5 129
0%
|
5 134
+0%
|
5 112
0%
|
5 173
+1%
|
5 268
+2%
|
5 156
-2%
|
5 225
+1%
|
5 272
+1%
|
5 296
+0%
|
5 307
+0%
|
5 336
+1%
|
5 324
0%
|
5 153
-3%
|
5 087
-1%
|
5 023
-1%
|
4 983
-1%
|
5 031
+1%
|
5 005
-1%
|
5 009
+0%
|
5 020
+0%
|
5 051
+1%
|
5 204
+3%
|
5 346
+3%
|
5 545
+4%
|
5 595
+1%
|
5 673
+1%
|
5 753
+1%
|
5 703
-1%
|
5 765
+1%
|
5 838
+1%
|
5 847
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(3 626)
|
(3 649)
|
(3 607)
|
(3 654)
|
(3 730)
|
(3 723)
|
(3 833)
|
(3 901)
|
(3 910)
|
(3 909)
|
(3 818)
|
(3 758)
|
(3 790)
|
(3 829)
|
(3 862)
|
(3 872)
|
(3 815)
|
(3 818)
|
(3 844)
|
(3 891)
|
(3 979)
|
(3 952)
|
(3 886)
|
(3 833)
|
(3 756)
|
(3 763)
|
(3 737)
|
(3 737)
|
(3 709)
|
(3 645)
|
(3 744)
|
(3 857)
|
(4 013)
|
(4 197)
|
(4 224)
|
(4 237)
|
(4 238)
|
(4 168)
|
(4 210)
|
(4 268)
|
(4 289)
|
|
Depreciation & Amortization |
(706)
|
(712)
|
(717)
|
(729)
|
(745)
|
(757)
|
(774)
|
(788)
|
(796)
|
(810)
|
(820)
|
(830)
|
(845)
|
(859)
|
(871)
|
(885)
|
(896)
|
(909)
|
(925)
|
(941)
|
(955)
|
(969)
|
(980)
|
(987)
|
(995)
|
(1 002)
|
(1 024)
|
(1 049)
|
(1 075)
|
(1 101)
|
(1 115)
|
(1 132)
|
(1 146)
|
(1 164)
|
(1 195)
|
(1 255)
|
(1 289)
|
(1 310)
|
(1 329)
|
(1 348)
|
(1 387)
|
|
Operations Maintenance |
(1 617)
|
(1 638)
|
(1 603)
|
(1 624)
|
(1 691)
|
(1 672)
|
(1 687)
|
(1 711)
|
(1 694)
|
(1 693)
|
(1 701)
|
(1 684)
|
(1 733)
|
(1 751)
|
(1 747)
|
(1 749)
|
(1 705)
|
(1 706)
|
(1 714)
|
(1 730)
|
(1 772)
|
(1 758)
|
(1 769)
|
(1 774)
|
(1 745)
|
(1 766)
|
(1 700)
|
(1 684)
|
(1 661)
|
(1 643)
|
(1 671)
|
(1 710)
|
(1 774)
|
(1 815)
|
(1 894)
|
(1 912)
|
(1 937)
|
(1 924)
|
(1 883)
|
(1 878)
|
(1 866)
|
|
Purchased Fuel Power Gas |
(845)
|
(836)
|
(821)
|
(835)
|
(826)
|
(828)
|
(835)
|
(858)
|
(878)
|
(875)
|
(836)
|
(782)
|
(745)
|
(748)
|
(771)
|
(765)
|
(737)
|
(719)
|
(716)
|
(733)
|
(769)
|
(741)
|
(657)
|
(588)
|
(535)
|
(515)
|
(532)
|
(526)
|
(490)
|
(415)
|
(469)
|
(512)
|
(581)
|
(692)
|
(602)
|
(535)
|
(473)
|
(410)
|
(479)
|
(520)
|
(514)
|
|
Other Operating Expenses |
(458)
|
(463)
|
(466)
|
(466)
|
(468)
|
(466)
|
(537)
|
(544)
|
(542)
|
(531)
|
(461)
|
(462)
|
(467)
|
(471)
|
(473)
|
(473)
|
(477)
|
(484)
|
(489)
|
(487)
|
(483)
|
(484)
|
(480)
|
(484)
|
(481)
|
(480)
|
(481)
|
(478)
|
(483)
|
(486)
|
(489)
|
(503)
|
(512)
|
(526)
|
(533)
|
(535)
|
(539)
|
(524)
|
(519)
|
(522)
|
(522)
|
|
Operating Income |
1 184
N/A
|
1 245
+5%
|
1 306
+5%
|
1 300
0%
|
1 254
-4%
|
1 264
+1%
|
1 179
-7%
|
1 244
+6%
|
1 259
+1%
|
1 223
-3%
|
1 311
+7%
|
1 376
+5%
|
1 322
-4%
|
1 344
+2%
|
1 406
+5%
|
1 284
-9%
|
1 410
+10%
|
1 454
+3%
|
1 452
0%
|
1 416
-2%
|
1 357
-4%
|
1 372
+1%
|
1 267
-8%
|
1 254
-1%
|
1 267
+1%
|
1 220
-4%
|
1 294
+6%
|
1 268
-2%
|
1 300
+3%
|
1 375
+6%
|
1 307
-5%
|
1 347
+3%
|
1 333
-1%
|
1 348
+1%
|
1 371
+2%
|
1 436
+5%
|
1 515
+6%
|
1 535
+1%
|
1 555
+1%
|
1 570
+1%
|
1 558
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(368)
|
(357)
|
(345)
|
(342)
|
(304)
|
(308)
|
(307)
|
(307)
|
(314)
|
(321)
|
(327)
|
(338)
|
(342)
|
(348)
|
(351)
|
(353)
|
(357)
|
(356)
|
(357)
|
(359)
|
(368)
|
(344)
|
(343)
|
(340)
|
(348)
|
(345)
|
(358)
|
(373)
|
(390)
|
(397)
|
(386)
|
(370)
|
(356)
|
(359)
|
(389)
|
(425)
|
(449)
|
(479)
|
(493)
|
(522)
|
(532)
|
|
Total Other Income |
13
|
13
|
18
|
17
|
20
|
27
|
19
|
17
|
3
|
8
|
8
|
5
|
61
|
68
|
77
|
92
|
52
|
41
|
50
|
57
|
69
|
55
|
64
|
68
|
97
|
90
|
104
|
119
|
122
|
147
|
149
|
157
|
175
|
188
|
201
|
207
|
189
|
214
|
240
|
286
|
314
|
|
Pre-Tax Income |
829
N/A
|
901
+9%
|
979
+9%
|
975
0%
|
970
-1%
|
983
+1%
|
891
-9%
|
954
+7%
|
948
-1%
|
910
-4%
|
992
+9%
|
1 043
+5%
|
1 041
0%
|
1 064
+2%
|
1 132
+6%
|
1 023
-10%
|
1 105
+8%
|
1 139
+3%
|
1 145
+1%
|
1 114
-3%
|
1 058
-5%
|
1 083
+2%
|
988
-9%
|
982
-1%
|
1 016
+3%
|
965
-5%
|
1 040
+8%
|
1 014
-3%
|
1 032
+2%
|
1 125
+9%
|
1 070
-5%
|
1 134
+6%
|
1 152
+2%
|
1 177
+2%
|
1 183
+1%
|
1 218
+3%
|
1 255
+3%
|
1 270
+1%
|
1 302
+3%
|
1 334
+2%
|
1 340
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(311)
|
(340)
|
(373)
|
(380)
|
(377)
|
(379)
|
(339)
|
(353)
|
(363)
|
(328)
|
(361)
|
(386)
|
(382)
|
(408)
|
(430)
|
(402)
|
(422)
|
(407)
|
(367)
|
(267)
|
(237)
|
(222)
|
(187)
|
(174)
|
(182)
|
(176)
|
(187)
|
(158)
|
(155)
|
(161)
|
(142)
|
(149)
|
(157)
|
(164)
|
(169)
|
(177)
|
(176)
|
(179)
|
(181)
|
(172)
|
(183)
|
|
Income from Continuing Operations |
518
|
561
|
606
|
595
|
593
|
604
|
552
|
601
|
585
|
582
|
631
|
657
|
659
|
656
|
702
|
621
|
683
|
732
|
778
|
847
|
821
|
861
|
801
|
808
|
834
|
789
|
853
|
856
|
877
|
964
|
928
|
985
|
995
|
1 013
|
1 014
|
1 041
|
1 079
|
1 091
|
1 121
|
1 162
|
1 157
|
|
Income to Minority Interest |
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
|
Net Income (Common) |
289
N/A
|
530
+83%
|
584
+10%
|
575
-2%
|
586
+2%
|
598
+2%
|
599
+0%
|
649
+8%
|
630
-3%
|
627
0%
|
624
0%
|
650
+4%
|
653
+0%
|
650
0%
|
696
+7%
|
615
-12%
|
523
-15%
|
572
+9%
|
618
+8%
|
687
+11%
|
815
+19%
|
855
+5%
|
795
-7%
|
802
+1%
|
828
+3%
|
783
-5%
|
847
+8%
|
850
+0%
|
871
+2%
|
958
+10%
|
922
-4%
|
980
+6%
|
990
+1%
|
1 009
+2%
|
1 009
N/A
|
1 036
+3%
|
1 074
+4%
|
1 086
+1%
|
1 116
+3%
|
1 157
+4%
|
1 152
0%
|
|
EPS (Diluted) |
1.18
N/A
|
2.18
+85%
|
2.4
+10%
|
2.35
-2%
|
2.4
+2%
|
2.46
+3%
|
2.46
N/A
|
2.66
+8%
|
2.58
-3%
|
2.58
N/A
|
2.57
0%
|
2.68
+4%
|
2.68
N/A
|
2.68
N/A
|
2.86
+7%
|
2.52
-12%
|
2.14
-15%
|
2.35
+10%
|
2.51
+7%
|
2.78
+11%
|
3.32
+19%
|
3.48
+5%
|
3.23
-7%
|
3.25
+1%
|
3.35
+3%
|
3.16
-6%
|
3.42
+8%
|
3.42
N/A
|
3.5
+2%
|
3.74
+7%
|
3.58
-4%
|
3.78
+6%
|
3.84
+2%
|
3.89
+1%
|
3.89
N/A
|
3.99
+3%
|
4.14
+4%
|
4.12
0%
|
4.24
+3%
|
4.4
+4%
|
4.37
-1%
|