FirstEnergy Corp
NYSE:FE
Income Statement
Earnings Waterfall
FirstEnergy Corp
Revenue
|
16.2B
USD
|
Cost of Revenue
|
-5.1B
USD
|
Gross Profit
|
11B
USD
|
Operating Expenses
|
-8.2B
USD
|
Operating Income
|
2.8B
USD
|
Other Expenses
|
-1.4B
USD
|
Net Income
|
1.4B
USD
|
Income Statement
FirstEnergy Corp
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 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
15 354
N/A
|
15 343
0%
|
15 199
-1%
|
15 049
-1%
|
14 764
-2%
|
14 733
0%
|
14 968
+2%
|
15 026
+0%
|
14 998
0%
|
14 934
0%
|
14 728
-1%
|
10 700
-27%
|
9 686
-9%
|
8 767
-9%
|
7 760
-11%
|
10 928
+41%
|
10 935
+0%
|
11 078
+1%
|
11 232
+1%
|
11 261
+0%
|
11 282
+0%
|
11 173
-1%
|
11 072
-1%
|
11 035
0%
|
10 861
-2%
|
10 867
+0%
|
10 926
+1%
|
10 790
-1%
|
10 807
+0%
|
10 907
+1%
|
11 009
+1%
|
11 132
+1%
|
11 395
+2%
|
11 591
+2%
|
11 942
+3%
|
12 459
+4%
|
12 701
+2%
|
16 120
+27%
|
16 132
+0%
|
12 870
-20%
|
16 157
+26%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 472)
|
(4 689)
|
(4 757)
|
(4 716)
|
(4 374)
|
(4 280)
|
(4 301)
|
(4 318)
|
(4 329)
|
(4 229)
|
(3 999)
|
(3 310)
|
(2 977)
|
(2 738)
|
(2 533)
|
(2 926)
|
(2 955)
|
(3 002)
|
(3 104)
|
(3 109)
|
(3 070)
|
(2 984)
|
(2 906)
|
(2 927)
|
(2 840)
|
(2 842)
|
(2 810)
|
(2 701)
|
(2 725)
|
(2 726)
|
(2 834)
|
(2 964)
|
(3 121)
|
(3 309)
|
(3 544)
|
(3 863)
|
(4 112)
|
(5 328)
|
(5 374)
|
(4 108)
|
(5 144)
|
|
Gross Profit |
10 882
N/A
|
10 654
-2%
|
10 442
-2%
|
10 333
-1%
|
10 390
+1%
|
10 453
+1%
|
10 667
+2%
|
10 708
+0%
|
10 669
0%
|
10 705
+0%
|
10 729
+0%
|
7 390
-31%
|
6 709
-9%
|
6 029
-10%
|
5 227
-13%
|
8 002
+53%
|
7 980
0%
|
8 076
+1%
|
8 128
+1%
|
8 152
+0%
|
8 212
+1%
|
8 189
0%
|
8 166
0%
|
8 108
-1%
|
8 021
-1%
|
8 025
+0%
|
8 116
+1%
|
8 089
0%
|
8 082
0%
|
8 181
+1%
|
8 175
0%
|
8 168
0%
|
8 274
+1%
|
8 282
+0%
|
8 398
+1%
|
8 596
+2%
|
8 589
0%
|
10 792
+26%
|
10 758
0%
|
8 762
-19%
|
11 013
+26%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(9 019)
|
(9 010)
|
(8 571)
|
(8 372)
|
(8 268)
|
(8 062)
|
(8 161)
|
(8 205)
|
(8 568)
|
(8 101)
|
(8 131)
|
(5 293)
|
(4 905)
|
(2 688)
|
(2 001)
|
(5 533)
|
(5 702)
|
(5 660)
|
(5 735)
|
(5 650)
|
(5 805)
|
(5 897)
|
(5 903)
|
(5 598)
|
(5 608)
|
(5 682)
|
(5 733)
|
(5 927)
|
(6 002)
|
(6 304)
|
(6 388)
|
(6 551)
|
(6 548)
|
(6 421)
|
(6 663)
|
(6 686)
|
(6 687)
|
(8 305)
|
(8 110)
|
(6 496)
|
(8 249)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(24)
|
(35)
|
(49)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(1 203)
|
(1 205)
|
(1 197)
|
(1 220)
|
(1 245)
|
(1 265)
|
(1 285)
|
(1 282)
|
(1 292)
|
(1 304)
|
(1 287)
|
(933)
|
(854)
|
(774)
|
(724)
|
(1 027)
|
(1 054)
|
(1 083)
|
(1 105)
|
(1 136)
|
(1 156)
|
(1 182)
|
(1 203)
|
(1 220)
|
(1 240)
|
(1 252)
|
(1 264)
|
(1 274)
|
(1 280)
|
(1 282)
|
(1 292)
|
(1 302)
|
(1 319)
|
(1 344)
|
(1 350)
|
(1 375)
|
(1 396)
|
(1 770)
|
(1 804)
|
(1 461)
|
(1 842)
|
|
Purchased Fuel Power Gas |
(2 483)
|
(2 405)
|
(2 292)
|
(2 280)
|
(2 176)
|
(2 009)
|
(1 947)
|
(1 855)
|
(1 723)
|
(1 778)
|
(1 746)
|
(571)
|
(394)
|
(22)
|
302
|
(497)
|
(432)
|
(494)
|
(505)
|
(538)
|
(530)
|
(531)
|
(516)
|
(497)
|
(464)
|
(412)
|
(391)
|
(369)
|
(389)
|
(424)
|
(455)
|
(481)
|
(503)
|
(581)
|
(658)
|
(730)
|
(723)
|
(806)
|
(763)
|
(538)
|
(643)
|
|
Other Operating Expenses |
(5 333)
|
(5 400)
|
(5 082)
|
(4 872)
|
(4 847)
|
(4 788)
|
(4 929)
|
(5 068)
|
(5 553)
|
(5 019)
|
(5 098)
|
(3 789)
|
(3 657)
|
(1 892)
|
(1 579)
|
(4 009)
|
(4 216)
|
(4 083)
|
(4 125)
|
(3 976)
|
(4 107)
|
(4 160)
|
(4 149)
|
(3 832)
|
(3 904)
|
(4 018)
|
(4 078)
|
(4 224)
|
(4 333)
|
(4 598)
|
(4 641)
|
(4 768)
|
(4 726)
|
(4 496)
|
(4 655)
|
(4 581)
|
(4 568)
|
(5 729)
|
(5 543)
|
(4 497)
|
(5 764)
|
|
Operating Income |
1 863
N/A
|
1 644
-12%
|
1 871
+14%
|
1 961
+5%
|
2 122
+8%
|
2 391
+13%
|
2 506
+5%
|
2 503
0%
|
2 101
-16%
|
2 604
+24%
|
2 598
0%
|
2 097
-19%
|
1 804
-14%
|
3 341
+85%
|
3 226
-3%
|
2 469
-23%
|
2 278
-8%
|
2 416
+6%
|
2 393
-1%
|
2 502
+5%
|
2 407
-4%
|
2 292
-5%
|
2 263
-1%
|
2 510
+11%
|
2 413
-4%
|
2 343
-3%
|
2 383
+2%
|
2 162
-9%
|
2 080
-4%
|
1 877
-10%
|
1 787
-5%
|
1 617
-10%
|
1 726
+7%
|
1 861
+8%
|
1 735
-7%
|
1 910
+10%
|
1 902
0%
|
2 487
+31%
|
2 648
+6%
|
2 266
-14%
|
2 764
+22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(868)
|
(825)
|
(844)
|
(947)
|
(919)
|
(958)
|
(909)
|
(942)
|
(994)
|
(928)
|
(940)
|
(918)
|
(916)
|
(902)
|
(921)
|
(953)
|
(953)
|
(1 062)
|
(1 052)
|
(1 051)
|
(1 053)
|
(957)
|
(960)
|
(962)
|
(972)
|
(974)
|
(977)
|
(988)
|
(1 015)
|
(1 036)
|
(1 054)
|
(1 066)
|
(1 050)
|
(1 032)
|
(994)
|
(787)
|
(717)
|
(874)
|
(869)
|
(852)
|
(1 106)
|
|
Non-Reccuring Items |
(561)
|
(65)
|
(74)
|
(843)
|
(836)
|
(851)
|
(851)
|
(646)
|
0
|
(2 093)
|
(2 093)
|
(145)
|
0
|
0
|
(13)
|
(143)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(674)
|
(1 097)
|
(1 097)
|
(1 097)
|
(477)
|
55
|
55
|
55
|
491
|
344
|
226
|
227
|
(99)
|
(61)
|
80
|
79
|
(114)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
(3)
|
(31)
|
(22)
|
(39)
|
(36)
|
(8)
|
44
|
58
|
69
|
88
|
53
|
106
|
143
|
173
|
205
|
192
|
224
|
232
|
243
|
289
|
312
|
355
|
432
|
467
|
472
|
508
|
517
|
488
|
540
|
572
|
415
|
344
|
262
|
118
|
164
|
208
|
|
Pre-Tax Income |
434
N/A
|
754
+74%
|
953
+26%
|
171
-82%
|
367
+115%
|
579
+58%
|
715
+23%
|
893
+25%
|
1 068
+20%
|
(453)
N/A
|
(443)
+2%
|
1 078
N/A
|
946
-12%
|
2 508
+165%
|
2 380
-5%
|
1 426
-40%
|
1 431
+0%
|
1 497
+5%
|
1 514
+1%
|
1 512
0%
|
1 546
+2%
|
1 559
+1%
|
1 535
-2%
|
1 117
-27%
|
633
-43%
|
584
-8%
|
664
+14%
|
1 129
+70%
|
1 587
+41%
|
1 368
-14%
|
1 296
-5%
|
1 559
+20%
|
1 508
-3%
|
1 595
+6%
|
1 540
-3%
|
1 439
-7%
|
1 468
+2%
|
1 955
+33%
|
1 976
+1%
|
1 464
-26%
|
1 866
+27%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(129)
|
(217)
|
(292)
|
42
|
(54)
|
(143)
|
(217)
|
(315)
|
(384)
|
(139)
|
(164)
|
(527)
|
(466)
|
(725)
|
(676)
|
(522)
|
(603)
|
(575)
|
(494)
|
(466)
|
(278)
|
(258)
|
(244)
|
(213)
|
(60)
|
(45)
|
(54)
|
(126)
|
(273)
|
(303)
|
(275)
|
(320)
|
(316)
|
(269)
|
(286)
|
(1 000)
|
(1 007)
|
(1 122)
|
(1 046)
|
(267)
|
(402)
|
|
Income from Continuing Operations |
305
|
537
|
661
|
213
|
313
|
436
|
498
|
578
|
684
|
(592)
|
(607)
|
551
|
480
|
1 783
|
1 704
|
904
|
828
|
922
|
1 020
|
1 046
|
1 268
|
1 301
|
1 291
|
904
|
573
|
539
|
610
|
1 003
|
1 314
|
1 065
|
1 021
|
1 239
|
1 192
|
1 326
|
1 254
|
439
|
461
|
833
|
930
|
1 197
|
1 464
|
|
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
|
(5)
|
(15)
|
(33)
|
(51)
|
(83)
|
(93)
|
(74)
|
(88)
|
|
Net Income (Common) |
404
N/A
|
632
+56%
|
747
+18%
|
299
-60%
|
313
+5%
|
436
+39%
|
498
+14%
|
578
+16%
|
684
+18%
|
(592)
N/A
|
(607)
-3%
|
(6 177)
-918%
|
(6 300)
-2%
|
(5 037)
+20%
|
(5 021)
+0%
|
(1 724)
+66%
|
(699)
+59%
|
(739)
-6%
|
(1 647)
-123%
|
981
N/A
|
65
-93%
|
239
+268%
|
1 142
+378%
|
908
-20%
|
665
-27%
|
666
+0%
|
729
+9%
|
1 079
+48%
|
1 340
+24%
|
1 089
-19%
|
1 098
+1%
|
1 283
+17%
|
1 236
-4%
|
1 365
+10%
|
1 236
-9%
|
406
-67%
|
410
+1%
|
750
+83%
|
816
+9%
|
1 102
+35%
|
1 355
+23%
|
|
EPS (Diluted) |
0.96
N/A
|
1.5
+56%
|
1.77
+18%
|
0.71
-60%
|
0.74
+4%
|
1.03
+39%
|
1.17
+14%
|
1.36
+16%
|
1.6
+18%
|
-1.4
N/A
|
-1.44
-3%
|
-14.5
-907%
|
-14.18
+2%
|
-11.14
+21%
|
-11.25
-1%
|
-3.88
+66%
|
-1.46
+62%
|
-1.54
-5%
|
-3.27
-112%
|
1.98
N/A
|
0.12
-94%
|
0.44
+267%
|
2.1
+377%
|
1.66
-21%
|
1.22
-27%
|
1.22
N/A
|
1.34
+10%
|
1.98
+48%
|
2.46
+24%
|
1.99
-19%
|
2.01
+1%
|
2.34
+16%
|
2.16
-8%
|
2.38
+10%
|
2.16
-9%
|
0.71
-67%
|
0.71
N/A
|
1.31
+85%
|
1.42
+8%
|
1.91
+35%
|
2.35
+23%
|