EQT AB
STO:EQT
Income Statement
Earnings Waterfall
EQT AB
Revenue
|
2.1B
EUR
|
Operating Expenses
|
-1.3B
EUR
|
Operating Income
|
761.8m
EUR
|
Other Expenses
|
-631.9m
EUR
|
Net Income
|
129.9m
EUR
|
Income Statement
EQT AB
Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
564
N/A
|
550
-2%
|
709
+29%
|
1 154
+63%
|
1 596
+38%
|
1 620
+2%
|
1 497
-8%
|
1 770
+18%
|
2 084
+18%
|
|
Operating Income | ||||||||||
Operating Expenses |
(351)
|
(424)
|
(396)
|
(508)
|
(678)
|
(819)
|
(904)
|
(1 257)
|
(1 323)
|
|
Selling, General & Administrative |
(279)
|
(234)
|
(295)
|
(308)
|
(501)
|
(472)
|
(560)
|
(623)
|
(748)
|
|
Depreciation & Amortization |
(30)
|
(34)
|
(35)
|
(52)
|
(92)
|
(123)
|
(197)
|
(339)
|
(418)
|
|
Other Operating Expenses |
(42)
|
(156)
|
(66)
|
(148)
|
(85)
|
(224)
|
(147)
|
(295)
|
(157)
|
|
Operating Income |
213
N/A
|
126
-41%
|
313
+149%
|
646
+107%
|
918
+42%
|
801
-13%
|
593
-26%
|
514
-13%
|
762
+48%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(5)
|
3
|
7
|
(5)
|
4
|
2
|
(41)
|
(59)
|
(30)
|
|
Non-Reccuring Items |
(47)
|
0
|
(8)
|
0
|
(40)
|
(59)
|
(284)
|
(382)
|
(487)
|
|
Total Other Income |
(0)
|
1
|
(0)
|
0
|
(4)
|
0
|
(4)
|
(1)
|
(6)
|
|
Pre-Tax Income |
161
N/A
|
129
-20%
|
311
+141%
|
640
+106%
|
878
+37%
|
744
-15%
|
263
-65%
|
72
-73%
|
239
+232%
|
|
Net Income | ||||||||||
Tax Provision |
(12)
|
(10)
|
(28)
|
(55)
|
31
|
38
|
(87)
|
(119)
|
(100)
|
|
Income from Continuing Operations |
150
|
120
|
283
|
585
|
909
|
782
|
176
|
(47)
|
139
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
160
N/A
|
112
-30%
|
379
+240%
|
693
+83%
|
909
+31%
|
782
-14%
|
176
-77%
|
(47)
N/A
|
130
N/A
|
|
EPS (Diluted) |
0.18
N/A
|
0.13
-28%
|
0.39
+200%
|
0.71
+82%
|
0.93
+31%
|
0.79
-15%
|
0.17
-78%
|
-0.04
N/A
|
0.12
N/A
|