PG&E Corp
NYSE:PCG
Income Statement
Earnings Waterfall
PG&E Corp
Revenue
|
24.1B
USD
|
Cost of Revenue
|
-3.6B
USD
|
Gross Profit
|
20.5B
USD
|
Operating Expenses
|
-16.6B
USD
|
Operating Income
|
3.9B
USD
|
Other Expenses
|
-1.5B
USD
|
Net Income
|
2.4B
USD
|
Income Statement
PG&E 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 |
15 817
N/A
|
15 993
+1%
|
16 757
+5%
|
17 090
+2%
|
17 098
+0%
|
17 363
+2%
|
16 974
-2%
|
16 833
-1%
|
16 908
+0%
|
16 860
0%
|
17 120
+2%
|
17 666
+3%
|
17 960
+2%
|
18 041
+0%
|
17 748
-2%
|
17 135
-3%
|
16 923
-1%
|
16 907
0%
|
16 771
-1%
|
16 759
0%
|
16 714
0%
|
16 423
-2%
|
16 474
+0%
|
17 129
+4%
|
17 424
+2%
|
18 014
+3%
|
18 464
+2%
|
18 469
+0%
|
18 879
+2%
|
19 561
+4%
|
20 144
+3%
|
20 642
+2%
|
21 724
+5%
|
21 627
0%
|
21 556
0%
|
21 680
+1%
|
22 091
+2%
|
22 263
+1%
|
22 757
+2%
|
24 428
+7%
|
24 080
-1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(6 225)
|
(6 406)
|
(6 546)
|
(6 569)
|
(6 273)
|
(6 119)
|
(5 934)
|
(5 762)
|
(5 660)
|
(5 496)
|
(5 458)
|
(5 380)
|
(5 380)
|
(5 393)
|
(5 244)
|
(5 055)
|
(4 991)
|
(4 789)
|
(4 570)
|
(4 499)
|
(4 329)
|
(4 232)
|
(4 045)
|
(3 829)
|
(3 720)
|
(3 668)
|
(3 734)
|
(3 898)
|
(3 966)
|
(4 107)
|
(4 212)
|
(4 381)
|
(4 547)
|
(4 652)
|
(4 632)
|
(4 856)
|
(5 231)
|
(5 038)
|
(4 753)
|
(4 197)
|
(3 609)
|
|
Gross Profit |
9 592
N/A
|
9 587
0%
|
10 211
+7%
|
10 521
+3%
|
10 825
+3%
|
11 244
+4%
|
11 040
-2%
|
11 071
+0%
|
11 248
+2%
|
11 364
+1%
|
11 662
+3%
|
12 286
+5%
|
12 580
+2%
|
12 648
+1%
|
12 504
-1%
|
12 080
-3%
|
11 932
-1%
|
12 118
+2%
|
12 201
+1%
|
12 260
+0%
|
12 385
+1%
|
12 191
-2%
|
12 429
+2%
|
13 300
+7%
|
13 704
+3%
|
14 346
+5%
|
14 730
+3%
|
14 571
-1%
|
14 913
+2%
|
15 454
+4%
|
15 932
+3%
|
16 261
+2%
|
17 177
+6%
|
16 975
-1%
|
16 924
0%
|
16 824
-1%
|
16 860
+0%
|
17 225
+2%
|
18 004
+5%
|
20 231
+12%
|
20 471
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(7 848)
|
(7 961)
|
(7 811)
|
(8 071)
|
(8 788)
|
(9 038)
|
(9 354)
|
(9 563)
|
(9 716)
|
(10 118)
|
(10 321)
|
(10 081)
|
(9 728)
|
(9 383)
|
(8 940)
|
(9 175)
|
(9 295)
|
(9 503)
|
(9 839)
|
(10 189)
|
(10 717)
|
(10 923)
|
(11 599)
|
(11 959)
|
(11 897)
|
(12 174)
|
(12 263)
|
(12 152)
|
(12 554)
|
(12 973)
|
(13 434)
|
(13 603)
|
(14 461)
|
(14 299)
|
(13 878)
|
(14 193)
|
(14 138)
|
(14 588)
|
(15 709)
|
(16 929)
|
(16 560)
|
|
Selling, General & Administrative |
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
|
(113)
|
(204)
|
(154)
|
(121)
|
(41)
|
0
|
(143)
|
(239)
|
(360)
|
(569)
|
(636)
|
(567)
|
|
Depreciation & Amortization |
(2 112)
|
(2 153)
|
(2 301)
|
(2 433)
|
(2 526)
|
(2 620)
|
(2 602)
|
(2 612)
|
(2 678)
|
(2 726)
|
(2 767)
|
(2 755)
|
(2 770)
|
(2 783)
|
(2 799)
|
(2 854)
|
(2 894)
|
(2 928)
|
(2 977)
|
(3 036)
|
(3 081)
|
(3 131)
|
(3 212)
|
(3 234)
|
(3 292)
|
(3 370)
|
(3 375)
|
(3 468)
|
(3 501)
|
(3 478)
|
(3 434)
|
(3 403)
|
(3 487)
|
(3 577)
|
(3 778)
|
(3 856)
|
(3 961)
|
(4 017)
|
(3 826)
|
(3 738)
|
(3 683)
|
|
Operations Maintenance |
(5 736)
|
(5 808)
|
(5 510)
|
(5 638)
|
(6 262)
|
(6 418)
|
(6 752)
|
(6 951)
|
(7 038)
|
(7 392)
|
(7 554)
|
(7 326)
|
(6 833)
|
(6 600)
|
(6 141)
|
(6 321)
|
(6 394)
|
(6 575)
|
(6 862)
|
(7 153)
|
(7 636)
|
(7 792)
|
(8 387)
|
(8 725)
|
(8 605)
|
(8 804)
|
(8 888)
|
(8 684)
|
(9 053)
|
(9 382)
|
(9 796)
|
(10 046)
|
(10 853)
|
(10 641)
|
(10 060)
|
(9 586)
|
(9 057)
|
(9 081)
|
(9 838)
|
(11 288)
|
(11 316)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(40)
|
(608)
|
(881)
|
(1 130)
|
(1 476)
|
(1 267)
|
(994)
|
|
Operating Income |
1 744
N/A
|
1 626
-7%
|
2 400
+48%
|
2 450
+2%
|
2 037
-17%
|
2 206
+8%
|
1 686
-24%
|
1 508
-11%
|
1 532
+2%
|
1 246
-19%
|
1 341
+8%
|
2 205
+64%
|
2 852
+29%
|
3 265
+14%
|
3 564
+9%
|
2 905
-18%
|
2 637
-9%
|
2 615
-1%
|
2 362
-10%
|
2 071
-12%
|
1 668
-19%
|
1 268
-24%
|
830
-35%
|
1 341
+62%
|
1 807
+35%
|
2 172
+20%
|
2 467
+14%
|
2 419
-2%
|
2 359
-2%
|
2 481
+5%
|
2 498
+1%
|
2 658
+6%
|
2 716
+2%
|
2 676
-1%
|
3 046
+14%
|
2 631
-14%
|
2 722
+3%
|
2 637
-3%
|
2 295
-13%
|
3 302
+44%
|
3 911
+18%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(714)
|
(725)
|
(720)
|
(725)
|
(731)
|
(734)
|
(754)
|
(764)
|
(775)
|
(788)
|
(799)
|
(806)
|
(820)
|
(835)
|
(843)
|
(857)
|
(855)
|
(852)
|
(859)
|
(853)
|
(723)
|
(547)
|
(363)
|
(852)
|
(1 009)
|
(1 158)
|
(1 510)
|
(1 221)
|
(1 389)
|
(1 585)
|
(1 598)
|
(1 581)
|
(1 586)
|
(1 595)
|
(1 678)
|
(1 755)
|
(1 834)
|
(1 939)
|
(1 985)
|
(2 244)
|
(2 332)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(125)
|
0
|
(79)
|
(132)
|
0
|
0
|
(2 178)
|
(2 115)
|
(11 771)
|
(11 905)
|
(13 736)
|
(16 367)
|
(11 781)
|
(11 830)
|
(9 841)
|
(7 502)
|
(2 623)
|
(2 738)
|
(895)
|
(869)
|
(786)
|
(612)
|
(750)
|
(698)
|
(794)
|
(792)
|
(646)
|
(629)
|
(631)
|
(593)
|
|
Total Other Income |
31
|
50
|
60
|
70
|
109
|
84
|
72
|
117
|
86
|
91
|
91
|
188
|
195
|
198
|
212
|
123
|
197
|
277
|
343
|
424
|
387
|
347
|
305
|
250
|
276
|
310
|
350
|
483
|
513
|
541
|
571
|
457
|
479
|
330
|
316
|
394
|
330
|
417
|
361
|
272
|
263
|
|
Pre-Tax Income |
1 061
N/A
|
951
-10%
|
1 740
+83%
|
1 795
+3%
|
1 415
-21%
|
1 556
+10%
|
1 004
-35%
|
861
-14%
|
843
-2%
|
549
-35%
|
633
+15%
|
1 462
+131%
|
2 227
+52%
|
2 549
+14%
|
2 801
+10%
|
2 171
-22%
|
1 979
-9%
|
(138)
N/A
|
(269)
-95%
|
(10 129)
-3 665%
|
(10 573)
-4%
|
(12 668)
-20%
|
(15 595)
-23%
|
(11 042)
+29%
|
(10 756)
+3%
|
(8 517)
+21%
|
(6 195)
+27%
|
(942)
+85%
|
(1 255)
-33%
|
542
N/A
|
602
+11%
|
748
+24%
|
997
+33%
|
661
-34%
|
986
+49%
|
476
-52%
|
426
-11%
|
469
+10%
|
42
-91%
|
699
+1 564%
|
1 249
+79%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(245)
|
(196)
|
(335)
|
(345)
|
(161)
|
(167)
|
(119)
|
27
|
121
|
219
|
216
|
(55)
|
(351)
|
(473)
|
(563)
|
(364)
|
(306)
|
421
|
566
|
3 279
|
3 414
|
3 940
|
4 684
|
3 400
|
3 352
|
1 694
|
1 074
|
(362)
|
(300)
|
272
|
(962)
|
(836)
|
(730)
|
(435)
|
787
|
1 338
|
1 482
|
1 489
|
1 808
|
1 557
|
1 170
|
|
Income from Continuing Operations |
816
|
755
|
1 405
|
1 450
|
1 254
|
1 389
|
885
|
888
|
964
|
768
|
849
|
1 407
|
1 876
|
2 076
|
2 238
|
1 807
|
1 673
|
283
|
297
|
(6 850)
|
(7 159)
|
(8 728)
|
(10 911)
|
(7 642)
|
(7 404)
|
(6 823)
|
(5 121)
|
(1 304)
|
(1 555)
|
814
|
(360)
|
(88)
|
267
|
226
|
1 773
|
1 814
|
1 908
|
1 958
|
1 850
|
2 256
|
2 419
|
|
Net Income (Common) |
802
N/A
|
741
-8%
|
1 391
+88%
|
1 436
+3%
|
1 240
-14%
|
1 375
+11%
|
871
-37%
|
874
+0%
|
950
+9%
|
754
-21%
|
835
+11%
|
1 393
+67%
|
1 862
+34%
|
2 062
+11%
|
2 224
+8%
|
1 646
-26%
|
1 512
-8%
|
122
-92%
|
136
+11%
|
(6 851)
N/A
|
(7 160)
-5%
|
(8 729)
-22%
|
(10 912)
-25%
|
(7 656)
+30%
|
(7 418)
+3%
|
(6 837)
+8%
|
(5 135)
+25%
|
(1 318)
+74%
|
(1 569)
-19%
|
800
N/A
|
(374)
N/A
|
(102)
+73%
|
253
N/A
|
212
-16%
|
1 759
+730%
|
1 800
+2%
|
1 894
+5%
|
1 944
+3%
|
1 836
-6%
|
2 242
+22%
|
2 405
+7%
|
|
EPS (Diluted) |
1.74
N/A
|
1.57
-10%
|
2.93
+87%
|
3.06
+4%
|
2.57
-16%
|
2.84
+11%
|
1.8
-37%
|
1.79
-1%
|
1.91
+7%
|
1.53
-20%
|
1.67
+9%
|
2.78
+66%
|
3.64
+31%
|
4.01
+10%
|
4.31
+7%
|
3.2
-26%
|
2.93
-8%
|
0.23
-92%
|
0.26
+13%
|
-13.25
N/A
|
-13.58
-2%
|
-16.5
-22%
|
-20.62
-25%
|
-14.5
+30%
|
-11.44
+21%
|
-12.92
-13%
|
-2.39
+82%
|
-1.05
+56%
|
-0.73
+30%
|
0.39
N/A
|
-0.2
N/A
|
-0.05
+75%
|
0.11
N/A
|
0.09
-18%
|
0.84
+833%
|
0.84
N/A
|
0.89
+6%
|
0.91
+2%
|
0.86
-5%
|
1.05
+22%
|
1.12
+7%
|