AltaGas Ltd
TSX:ALA
Income Statement
Earnings Waterfall
AltaGas Ltd
Revenue
|
13B
CAD
|
Cost of Revenue
|
-10.1B
CAD
|
Gross Profit
|
2.9B
CAD
|
Operating Expenses
|
-2B
CAD
|
Operating Income
|
854m
CAD
|
Other Expenses
|
-213m
CAD
|
Net Income
|
641m
CAD
|
Income Statement
AltaGas Ltd
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 |
2 043
N/A
|
2 253
+10%
|
2 266
+1%
|
2 320
+2%
|
2 406
+4%
|
2 326
-3%
|
2 272
-2%
|
2 280
+0%
|
2 193
-4%
|
2 059
-6%
|
2 068
+0%
|
2 108
+2%
|
2 190
+4%
|
2 350
+7%
|
2 464
+5%
|
2 473
+0%
|
2 556
+3%
|
2 664
+4%
|
2 735
+3%
|
3 274
+20%
|
4 257
+30%
|
5 276
+24%
|
5 841
+11%
|
5 688
-3%
|
5 495
-3%
|
5 466
-1%
|
5 351
-2%
|
5 432
+2%
|
5 587
+3%
|
6 803
+22%
|
7 753
+14%
|
9 123
+18%
|
10 573
+16%
|
11 380
+8%
|
12 612
+11%
|
13 329
+6%
|
14 087
+6%
|
14 242
+1%
|
13 632
-4%
|
13 606
0%
|
12 997
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 236)
|
(1 398)
|
(1 361)
|
(1 391)
|
(1 451)
|
(1 330)
|
(1 289)
|
(1 227)
|
(1 105)
|
(961)
|
(905)
|
(921)
|
(1 017)
|
(1 162)
|
(1 269)
|
(1 303)
|
(1 357)
|
(1 461)
|
(1 514)
|
(1 855)
|
(2 455)
|
(3 057)
|
(3 450)
|
(3 360)
|
(3 227)
|
(3 052)
|
(2 910)
|
(3 040)
|
(3 178)
|
(4 230)
|
(5 141)
|
(6 264)
|
(7 708)
|
(8 523)
|
(9 683)
|
(10 408)
|
(11 138)
|
(11 472)
|
(10 714)
|
(10 798)
|
(10 112)
|
|
Gross Profit |
807
N/A
|
855
+6%
|
905
+6%
|
929
+3%
|
955
+3%
|
997
+4%
|
983
-1%
|
1 052
+7%
|
1 088
+3%
|
1 099
+1%
|
1 163
+6%
|
1 187
+2%
|
1 173
-1%
|
1 188
+1%
|
1 194
+1%
|
1 169
-2%
|
1 199
+3%
|
1 203
+0%
|
1 220
+1%
|
1 419
+16%
|
1 801
+27%
|
2 219
+23%
|
2 391
+8%
|
2 328
-3%
|
2 268
-3%
|
2 414
+6%
|
2 441
+1%
|
2 392
-2%
|
2 409
+1%
|
2 573
+7%
|
2 612
+2%
|
2 859
+9%
|
2 865
+0%
|
2 857
0%
|
2 929
+3%
|
2 921
0%
|
2 949
+1%
|
2 770
-6%
|
2 918
+5%
|
2 808
-4%
|
2 885
+3%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(609)
|
(678)
|
(684)
|
(678)
|
(750)
|
(714)
|
(735)
|
(777)
|
(768)
|
(801)
|
(830)
|
(813)
|
(792)
|
(824)
|
(832)
|
(846)
|
(1 007)
|
(989)
|
(999)
|
(2 120)
|
(2 263)
|
(2 516)
|
(2 712)
|
(1 798)
|
(2 158)
|
(2 134)
|
(2 124)
|
(2 104)
|
(1 795)
|
(1 873)
|
(1 919)
|
(2 006)
|
(1 967)
|
(1 941)
|
(1 999)
|
(2 022)
|
(2 020)
|
(2 003)
|
(2 011)
|
(2 007)
|
(2 031)
|
|
Selling, General & Administrative |
(431)
|
(445)
|
(447)
|
(454)
|
(451)
|
(454)
|
(465)
|
(487)
|
(492)
|
(506)
|
(519)
|
(498)
|
(509)
|
(538)
|
(541)
|
(553)
|
(574)
|
(555)
|
(564)
|
(935)
|
(1 129)
|
(1 338)
|
(1 501)
|
(1 304)
|
(1 299)
|
(1 287)
|
(1 289)
|
(1 266)
|
(1 267)
|
(1 295)
|
(1 331)
|
(1 415)
|
(1 475)
|
(1 510)
|
(1 548)
|
(1 575)
|
(1 568)
|
(1 551)
|
(1 555)
|
(1 547)
|
(1 579)
|
|
Depreciation & Amortization |
(152)
|
(158)
|
(163)
|
(167)
|
(173)
|
(182)
|
(190)
|
(199)
|
(212)
|
(230)
|
(247)
|
(261)
|
(272)
|
(275)
|
(279)
|
(281)
|
(282)
|
(284)
|
(286)
|
(339)
|
(394)
|
(440)
|
(474)
|
(455)
|
(438)
|
(424)
|
(410)
|
(415)
|
(414)
|
(408)
|
(423)
|
(426)
|
(422)
|
(435)
|
(435)
|
(430)
|
(439)
|
(437)
|
(441)
|
(444)
|
(441)
|
|
Other Operating Expenses |
(26)
|
(76)
|
(75)
|
(57)
|
(126)
|
(78)
|
(80)
|
(91)
|
(65)
|
(65)
|
(65)
|
(54)
|
(11)
|
(11)
|
(12)
|
(12)
|
(151)
|
(150)
|
(149)
|
(846)
|
(740)
|
(738)
|
(738)
|
(39)
|
(421)
|
(422)
|
(424)
|
(424)
|
(114)
|
(170)
|
(165)
|
(165)
|
(70)
|
4
|
(16)
|
(17)
|
(13)
|
(15)
|
(15)
|
(16)
|
(11)
|
|
Operating Income |
197
N/A
|
177
-10%
|
220
+25%
|
251
+14%
|
205
-18%
|
282
+38%
|
248
-12%
|
275
+11%
|
320
+16%
|
297
-7%
|
333
+12%
|
374
+12%
|
381
+2%
|
365
-4%
|
362
-1%
|
323
-11%
|
192
-40%
|
214
+11%
|
221
+3%
|
(701)
N/A
|
(461)
+34%
|
(297)
+36%
|
(321)
-8%
|
529
N/A
|
110
-79%
|
281
+154%
|
317
+13%
|
287
-9%
|
614
+114%
|
700
+14%
|
693
-1%
|
853
+23%
|
898
+5%
|
916
+2%
|
930
+2%
|
899
-3%
|
929
+3%
|
767
-17%
|
907
+18%
|
801
-12%
|
854
+7%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
10
|
10
|
(30)
|
(51)
|
(73)
|
(100)
|
(110)
|
(131)
|
(183)
|
(196)
|
(197)
|
(197)
|
(143)
|
(128)
|
(138)
|
(133)
|
(123)
|
(138)
|
(141)
|
(206)
|
(264)
|
(261)
|
(271)
|
(272)
|
(201)
|
(227)
|
(221)
|
(173)
|
(212)
|
(231)
|
(246)
|
(263)
|
(521)
|
(529)
|
(540)
|
(547)
|
(290)
|
(342)
|
(356)
|
(351)
|
(332)
|
|
Non-Reccuring Items |
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
|
206
|
206
|
206
|
245
|
0
|
29
|
31
|
5
|
13
|
1
|
(4)
|
3
|
304
|
315
|
318
|
319
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
876
|
6
|
9
|
9
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
41
|
52
|
52
|
15
|
25
|
17
|
18
|
18
|
(29)
|
(26)
|
(27)
|
(26)
|
9
|
2
|
(2)
|
3
|
0
|
8
|
9
|
14
|
19
|
704
|
743
|
835
|
27
|
217
|
191
|
123
|
43
|
86
|
80
|
64
|
64
|
78
|
125
|
127
|
74
|
101
|
61
|
60
|
71
|
|
Pre-Tax Income |
249
N/A
|
238
-4%
|
243
+2%
|
216
-11%
|
157
-27%
|
200
+27%
|
156
-22%
|
163
+4%
|
108
-34%
|
75
-30%
|
109
+45%
|
151
+38%
|
246
+63%
|
239
-3%
|
222
-7%
|
193
-13%
|
66
-66%
|
84
+26%
|
89
+6%
|
(893)
N/A
|
(717)
+20%
|
146
N/A
|
150
+3%
|
1 092
+627%
|
813
-26%
|
483
-41%
|
502
+4%
|
452
-10%
|
699
+55%
|
555
-21%
|
556
+0%
|
685
+23%
|
446
-35%
|
478
+7%
|
516
+8%
|
475
-8%
|
716
+51%
|
830
+16%
|
927
+12%
|
828
-11%
|
912
+10%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(40)
|
(36)
|
(45)
|
(39)
|
(19)
|
(33)
|
(37)
|
(40)
|
(48)
|
(24)
|
(18)
|
(31)
|
(33)
|
(48)
|
(52)
|
(48)
|
(1)
|
2
|
8
|
242
|
263
|
155
|
190
|
4
|
28
|
22
|
(14)
|
(35)
|
(127)
|
(98)
|
(98)
|
(141)
|
(106)
|
(112)
|
(126)
|
(103)
|
(143)
|
(199)
|
(220)
|
(201)
|
(223)
|
|
Income from Continuing Operations |
208
|
202
|
198
|
177
|
138
|
167
|
119
|
123
|
60
|
51
|
91
|
120
|
213
|
191
|
171
|
145
|
66
|
86
|
96
|
(651)
|
(454)
|
301
|
341
|
1 096
|
840
|
505
|
488
|
417
|
572
|
457
|
458
|
544
|
340
|
366
|
390
|
372
|
573
|
631
|
707
|
627
|
689
|
|
Income to Minority Interest |
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(10)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(9)
|
(4)
|
19
|
25
|
26
|
19
|
(7)
|
(16)
|
(19)
|
(19)
|
(20)
|
(35)
|
(37)
|
(54)
|
(57)
|
(54)
|
(70)
|
(54)
|
(50)
|
(38)
|
(19)
|
(18)
|
(16)
|
|
Net Income (Common) |
181
N/A
|
172
-5%
|
165
-4%
|
139
-16%
|
96
-31%
|
122
+28%
|
71
-42%
|
74
+4%
|
10
-87%
|
(1)
N/A
|
37
N/A
|
63
+72%
|
155
+145%
|
132
-15%
|
108
-18%
|
79
-27%
|
30
-62%
|
47
+56%
|
57
+20%
|
(687)
N/A
|
(502)
+27%
|
258
N/A
|
298
+16%
|
1 047
+251%
|
769
-27%
|
424
-45%
|
404
-5%
|
334
-17%
|
486
+45%
|
360
-26%
|
363
+1%
|
435
+20%
|
230
-47%
|
250
+9%
|
261
+4%
|
188
-28%
|
399
+112%
|
486
+22%
|
584
+20%
|
582
0%
|
641
+10%
|
|
EPS (Diluted) |
1.44
N/A
|
1.39
-3%
|
1.32
-5%
|
1.07
-19%
|
0.74
-31%
|
0.89
+20%
|
0.53
-40%
|
0.54
+2%
|
0.07
-87%
|
-0.01
N/A
|
0.25
N/A
|
0.39
+56%
|
0.99
+154%
|
0.8
-19%
|
0.65
-19%
|
0.47
-28%
|
0.17
-64%
|
0.26
+53%
|
0.31
+19%
|
-2.62
N/A
|
-2.25
+14%
|
0.93
N/A
|
1.07
+15%
|
3.76
+251%
|
2.77
-26%
|
1.52
-45%
|
1.45
-5%
|
1.2
-17%
|
1.74
+45%
|
1.29
-26%
|
1.3
+1%
|
1.55
+19%
|
0.82
-47%
|
0.88
+7%
|
0.92
+5%
|
0.66
-28%
|
1.41
+114%
|
1.72
+22%
|
2.06
+20%
|
2.05
0%
|
2.26
+10%
|