First Time Loading...

Electricite de France SA
PAR:EDF

Watchlist Manager
Electricite de France SA Logo
Electricite de France SA
PAR:EDF
Watchlist
Price: 12 EUR Market Closed
Updated: May 6, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

143.5B
+29%
Revenue
Growth Rates:
1 Year
+70%
3 Years
+101%
5 Years
+121%
7 Years
+91%
10 Years
+99%
-16.7B
-577%
Operating Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-18.5B
-275%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
Electricite de France SA

Revenue
143.5B EUR
Cost of Revenue
-91.6B EUR
Gross Profit
51.8B EUR
Operating Expenses
-68.6B EUR
Operating Income
-16.7B EUR
Other Expenses
-1.8B EUR
Net Income
-18.5B EUR

Income Statement
Electricite de France SA

Rotate your device to view
Income Statement
Currency: EUR
Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022
Revenue
Revenue
58 932
N/A
58 881
0%
59 637
+1%
61 565
+3%
63 847
+4%
66 435
+4%
59 140
-11%
57 851
-2%
65 320
+13%
65 246
0%
65 307
+0%
67 746
+4%
72 178
+7%
73 827
+2%
75 594
+2%
70 489
-7%
73 383
+4%
75 654
+3%
75 006
-1%
73 269
-2%
71 203
-3%
67 842
-5%
64 892
-4%
66 556
+3%
68 546
+3%
70 053
+2%
71 347
+2%
69 588
-2%
69 031
-1%
73 942
+7%
84 461
+14%
111 102
+32%
143 476
+29%
Gross Profit
Cost of Revenue
(8 721)
(9 084)
(9 797)
(9 913)
(10 258)
(11 100)
(10 213)
(9 809)
(10 582)
(10 331)
(9 931)
(9 788)
(9 718)
(9 063)
(25 785)
(8 278)
(25 239)
(9 587)
(25 609)
(9 435)
(23 740)
(8 644)
(22 715)
(8 995)
(22 795)
(8 928)
(23 849)
(8 439)
(23 353)
(8 621)
(30 273)
(8 885)
(91 631)
Gross Profit
50 211
N/A
49 797
-1%
49 840
+0%
51 652
+4%
53 589
+4%
55 335
+3%
48 927
-12%
48 042
-2%
54 738
+14%
54 915
+0%
55 376
+1%
57 958
+5%
62 460
+8%
64 764
+4%
49 809
-23%
62 211
+25%
48 144
-23%
66 067
+37%
49 397
-25%
63 834
+29%
47 463
-26%
59 198
+25%
42 177
-29%
57 561
+36%
45 751
-21%
61 125
+34%
47 498
-22%
61 149
+29%
45 678
-25%
65 321
+43%
54 188
-17%
102 217
+89%
51 845
-49%
Operating Income
Operating Expenses
(40 976)
(40 164)
(39 678)
(42 102)
(45 564)
(46 733)
(40 111)
(41 122)
(48 085)
(47 224)
(46 587)
(49 225)
(53 854)
(55 988)
(40 417)
(54 200)
(39 370)
(57 108)
(40 630)
(56 464)
(39 336)
(51 562)
(36 018)
(51 528)
(40 013)
(55 423)
(41 361)
(55 313)
(40 799)
(57 842)
(48 358)
(104 689)
(68 592)
Selling, General & Administrative
(9 709)
(9 901)
(9 938)
(10 194)
(10 476)
(10 953)
(10 708)
(10 657)
(11 422)
(11 135)
(10 802)
(11 169)
(11 710)
(11 600)
(11 879)
(11 258)
(11 785)
(12 542)
(12 529)
(12 461)
(12 543)
(12 496)
(12 456)
(12 985)
(13 642)
(13 790)
(13 797)
(13 854)
(13 957)
(14 210)
(14 494)
(14 507)
(15 236)
Depreciation & Amortization
(5 363)
(5 423)
(5 628)
(5 723)
(5 714)
(6 380)
(6 796)
(6 939)
(7 426)
(6 936)
(6 285)
(6 437)
(6 849)
(6 957)
(7 516)
(7 516)
(7 940)
(8 562)
(9 009)
(8 550)
(7 966)
(8 262)
(8 537)
(8 632)
(8 775)
(9 244)
(10 020)
(10 602)
(10 838)
(10 674)
(10 789)
(11 129)
(11 079)
Purchased Fuel Power Gas
(23 949)
(23 357)
(23 215)
(24 260)
(26 590)
(27 638)
(22 590)
(21 868)
(26 176)
(27 867)
(30 195)
(33 181)
(37 098)
(39 025)
(22 696)
(36 532)
(21 623)
(38 415)
(23 034)
(38 044)
(21 656)
(34 206)
(19 608)
(32 751)
(20 105)
(34 237)
(20 025)
(33 690)
(18 078)
(34 628)
(23 061)
(73 784)
(40 651)
Other Operating Expenses
(1 955)
(1 483)
(897)
(1 925)
(2 784)
(1 762)
(17)
(1 658)
(3 061)
(1 286)
695
1 562
1 803
1 594
1 674
1 106
1 978
2 411
3 942
2 591
2 829
3 402
4 583
2 840
2 509
1 848
2 481
2 833
2 074
1 670
(14)
(5 269)
(1 626)
Operating Income
9 235
N/A
9 633
+4%
10 162
+5%
9 550
-6%
8 025
-16%
8 602
+7%
8 816
+2%
6 920
-22%
6 653
-4%
7 691
+16%
8 789
+14%
8 733
-1%
8 606
-1%
8 776
+2%
9 392
+7%
8 011
-15%
8 774
+10%
8 959
+2%
8 767
-2%
7 370
-16%
8 127
+10%
7 636
-6%
6 159
-19%
6 033
-2%
5 738
-5%
5 702
-1%
6 137
+8%
5 836
-5%
4 879
-16%
7 479
+53%
5 830
-22%
(2 472)
N/A
(16 747)
-577%
Pre-Tax Income
Interest Income Expense
(1 606)
(1 580)
(1 492)
(1 503)
(1 657)
(1 858)
(1 990)
(2 262)
(2 739)
(2 640)
(2 387)
(2 394)
(2 512)
(2 478)
(1 317)
(1 613)
(917)
(2 051)
(901)
(1 787)
(1 198)
(2 134)
500
(1 821)
(1 302)
(1 748)
3 566
(2 264)
1 056
2 292
3 022
(4 326)
(4 149)
Non-Reccuring Items
121
(199)
(171)
(181)
(115)
(130)
(49)
(4)
(428)
(696)
(221)
(59)
(378)
(400)
(872)
(361)
(871)
(1 644)
(4 453)
(3 188)
(241)
(371)
(247)
(543)
(42)
(278)
(15)
(1 096)
(807)
(563)
(380)
(404)
(1 761)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
375
0
0
0
408
0
398
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(1 095)
(875)
(1 042)
(1 242)
(1 393)
(1 619)
(1 675)
(1 676)
(1 672)
(1 443)
(1 509)
(1 363)
(891)
(819)
(2 256)
(887)
(1 553)
(256)
(2 129)
(803)
(2 905)
(1 344)
(3 011)
(1 185)
(3 738)
(1 455)
(3 295)
(303)
(3 835)
(2 104)
(2 887)
211
(259)
Pre-Tax Income
6 655
N/A
6 979
+5%
7 457
+7%
6 624
-11%
4 860
-27%
4 995
+3%
5 102
+2%
2 978
-42%
1 814
-39%
2 912
+61%
4 672
+60%
4 917
+5%
4 825
-2%
5 079
+5%
5 322
+5%
5 150
-3%
5 433
+5%
5 008
-8%
1 692
-66%
1 592
-6%
4 181
+163%
3 787
-9%
3 401
-10%
2 484
-27%
656
-74%
2 221
+239%
6 393
+188%
2 173
-66%
1 293
-40%
7 104
+449%
5 585
-21%
(6 991)
N/A
(22 916)
-228%
Net Income
Tax Provision
(1 146)
(1 953)
(1 841)
(1 588)
(1 599)
(1 680)
(1 432)
(1 020)
(1 079)
(963)
(1 336)
(1 576)
(1 573)
(1 824)
(1 942)
(1 684)
(1 839)
(1 550)
(483)
(458)
(1 388)
(1 140)
(147)
(17)
178
(260)
(1 532)
(470)
(945)
(2 445)
(1 400)
1 898
3 926
Income from Continuing Operations
5 509
5 026
5 616
5 036
3 261
3 315
3 670
1 958
735
1 949
3 336
3 341
3 252
3 255
3 380
3 466
3 594
3 458
1 209
1 134
2 793
2 647
3 254
2 467
834
1 961
4 861
1 703
348
4 659
4 185
(5 093)
(18 990)
Income to Minority Interest
(172)
(144)
(175)
(170)
(144)
(138)
(158)
(232)
(229)
(257)
(239)
(193)
(238)
(191)
(238)
(282)
(72)
(38)
(214)
(209)
(160)
(159)
(116)
(59)
(14)
37
(27)
30
35
110
285
(9)
285
Equity Earnings Affiliates
263
85
168
353
367
314
104
59
134
303
51
132
261
309
375
(26)
179
277
192
(171)
218
287
35
493
569
556
818
477
425
758
644
744
759
Net Income (Common)
5 605
N/A
4 976
-11%
5 618
+13%
5 220
-7%
3 484
-33%
3 491
+0%
3 927
+12%
2 463
-37%
1 020
-59%
2 008
+97%
3 148
+57%
3 280
+4%
3 275
0%
3 373
+3%
3 414
+1%
2 832
-17%
3 313
+17%
3 135
-5%
596
-81%
159
-73%
2 269
+1 327%
2 200
-3%
2 608
+19%
2 345
-10%
593
-75%
1 409
+138%
4 566
+224%
1 703
-63%
149
-91%
3 884
+2 507%
4 566
+18%
(4 943)
N/A
(18 546)
-275%
EPS (Diluted)
2.8
N/A
2.49
-11%
2.81
+13%
2.61
-7%
1.79
-31%
1.78
-1%
1.99
+12%
1.23
-38%
0.5
-59%
1.01
+102%
1.58
+56%
1.64
+4%
1.64
N/A
1.7
+4%
1.71
+1%
1.28
-25%
1.65
+29%
1.31
-21%
0.3
-77%
0.06
-80%
1.02
+1 600%
0.72
-29%
0.94
+31%
0.8
-15%
0.19
-76%
0.46
+142%
1.44
+213%
0.55
-62%
0.04
-93%
1.11
+2 675%
1.3
+17%
-1.43
N/A
-4.72
-230%

See Also

Summary
EDF intrinsic value, competitors valuation, and company profile.
DCF Valuation
EDF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EDF stock valuation using valuation multiples.
Wall Street Estimates
EDF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EDF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.