
Cenovus Energy Inc
TSX:CVE

Income Statement
Earnings Waterfall
Cenovus Energy Inc
Revenue
|
54.3B
CAD
|
Cost of Revenue
|
-36.6B
CAD
|
Gross Profit
|
17.6B
CAD
|
Operating Expenses
|
-12.6B
CAD
|
Operating Income
|
5.1B
CAD
|
Other Expenses
|
-2B
CAD
|
Net Income
|
3.1B
CAD
|
Income Statement
Cenovus Energy Inc
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 | Jun-2024 | Sep-2024 | Dec-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
19 642
N/A
|
17 771
-10%
|
16 075
-10%
|
14 378
-11%
|
11 529
-20%
|
10 379
-10%
|
9 399
-9%
|
9 071
-3%
|
11 006
+21%
|
12 556
+14%
|
13 847
+10%
|
15 288
+10%
|
17 043
+11%
|
18 112
+6%
|
19 907
+10%
|
21 378
+7%
|
20 844
-2%
|
21 238
+2%
|
21 009
-1%
|
19 888
-5%
|
20 181
+1%
|
19 145
-5%
|
15 716
-18%
|
14 639
-7%
|
13 227
-10%
|
18 552
+40%
|
27 015
+46%
|
36 054
+33%
|
46 357
+29%
|
53 465
+15%
|
61 993
+16%
|
66 766
+8%
|
66 897
+0%
|
62 961
-6%
|
56 027
-11%
|
53 133
-5%
|
52 204
-2%
|
53 339
+2%
|
55 993
+5%
|
55 665
-1%
|
54 277
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(11 001)
|
(10 152)
|
(9 169)
|
(8 367)
|
(7 375)
|
(7 000)
|
(6 710)
|
(6 696)
|
(6 978)
|
(7 850)
|
(8 306)
|
(8 056)
|
(8 034)
|
(7 629)
|
(7 574)
|
(8 243)
|
(8 745)
|
(9 025)
|
(9 381)
|
(8 924)
|
(8 428)
|
(8 124)
|
(6 504)
|
(6 033)
|
(5 119)
|
(7 551)
|
(12 045)
|
(17 368)
|
(23 481)
|
(26 927)
|
(31 068)
|
(34 349)
|
(33 801)
|
(32 111)
|
(28 424)
|
(25 032)
|
(24 715)
|
(27 595)
|
(31 935)
|
(35 360)
|
(36 641)
|
|
Gross Profit |
8 641
N/A
|
7 619
-12%
|
6 906
-9%
|
6 011
-13%
|
4 154
-31%
|
3 379
-19%
|
2 689
-20%
|
2 375
-12%
|
4 028
+70%
|
4 706
+17%
|
5 541
+18%
|
7 232
+31%
|
9 009
+25%
|
10 483
+16%
|
12 333
+18%
|
13 135
+7%
|
12 099
-8%
|
12 213
+1%
|
11 628
-5%
|
10 964
-6%
|
11 753
+7%
|
11 021
-6%
|
9 212
-16%
|
8 606
-7%
|
8 108
-6%
|
11 001
+36%
|
14 970
+36%
|
18 686
+25%
|
22 876
+22%
|
26 538
+16%
|
30 925
+17%
|
32 417
+5%
|
33 096
+2%
|
30 850
-7%
|
27 603
-11%
|
28 101
+2%
|
27 489
-2%
|
25 744
-6%
|
24 058
-7%
|
20 305
-16%
|
17 636
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(6 944)
|
(7 234)
|
(6 967)
|
(6 340)
|
(4 476)
|
(3 909)
|
(3 417)
|
(2 961)
|
(4 264)
|
(4 473)
|
(5 292)
|
(6 473)
|
(8 661)
|
(10 500)
|
(11 933)
|
(12 855)
|
(13 426)
|
(13 065)
|
(12 188)
|
(11 421)
|
(10 068)
|
(10 113)
|
(9 575)
|
(9 333)
|
(9 109)
|
(10 750)
|
(13 335)
|
(15 602)
|
(18 054)
|
(19 181)
|
(20 619)
|
(21 405)
|
(22 059)
|
(22 369)
|
(21 913)
|
(21 963)
|
(21 863)
|
(19 157)
|
(17 045)
|
(14 934)
|
(12 550)
|
|
Selling, General & Administrative |
(2 835)
|
(2 673)
|
(2 487)
|
(2 370)
|
(2 106)
|
(1 969)
|
(1 885)
|
(1 829)
|
(2 022)
|
(2 166)
|
(2 624)
|
(3 324)
|
(4 037)
|
(5 142)
|
(5 971)
|
(6 344)
|
(6 270)
|
(5 933)
|
(5 578)
|
(5 333)
|
(5 514)
|
(5 879)
|
(5 218)
|
(4 974)
|
(4 736)
|
(5 094)
|
(6 360)
|
(7 358)
|
(8 732)
|
(9 960)
|
(11 202)
|
(11 933)
|
(12 395)
|
(12 232)
|
(11 774)
|
(11 418)
|
(10 829)
|
(8 243)
|
(5 610)
|
(3 326)
|
(794)
|
|
Research & Development |
(101)
|
(106)
|
(129)
|
(132)
|
(94)
|
(106)
|
(85)
|
(85)
|
(38)
|
(23)
|
(21)
|
(22)
|
(924)
|
(934)
|
(940)
|
(939)
|
(2 148)
|
(2 143)
|
(2 142)
|
(2 143)
|
(102)
|
(99)
|
(95)
|
(116)
|
(91)
|
(99)
|
(97)
|
(74)
|
(18)
|
(28)
|
(34)
|
(102)
|
(101)
|
(89)
|
(83)
|
(12)
|
(42)
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(1 946)
|
(1 991)
|
(1 988)
|
(1 986)
|
(993)
|
(1 176)
|
(918)
|
(692)
|
(931)
|
(953)
|
(1 136)
|
(1 441)
|
(1 838)
|
(2 145)
|
(2 296)
|
(2 283)
|
(2 157)
|
(2 171)
|
(2 151)
|
(2 170)
|
(2 216)
|
(2 299)
|
(2 340)
|
(2 378)
|
(2 352)
|
(2 772)
|
(3 228)
|
(3 785)
|
(4 322)
|
(4 307)
|
(4 403)
|
(4 297)
|
(4 364)
|
(4 439)
|
(4 379)
|
(4 529)
|
(4 644)
|
(4 741)
|
(4 907)
|
(4 972)
|
(4 940)
|
|
Other Operating Expenses |
(2 062)
|
(2 464)
|
(2 363)
|
(1 852)
|
(1 283)
|
(658)
|
(529)
|
(355)
|
(1 273)
|
(1 331)
|
(1 511)
|
(1 686)
|
(1 862)
|
(2 279)
|
(2 726)
|
(3 289)
|
(2 851)
|
(2 818)
|
(2 317)
|
(1 775)
|
(2 236)
|
(1 836)
|
(1 922)
|
(1 865)
|
(1 930)
|
(2 785)
|
(3 650)
|
(4 385)
|
(4 982)
|
(4 886)
|
(4 980)
|
(5 073)
|
(5 199)
|
(5 609)
|
(5 677)
|
(6 004)
|
(6 348)
|
(6 173)
|
(6 528)
|
(6 636)
|
(6 816)
|
|
Operating Income |
1 697
N/A
|
385
-77%
|
(61)
N/A
|
(329)
-439%
|
(322)
+2%
|
(530)
-65%
|
(728)
-37%
|
(586)
+20%
|
(236)
+60%
|
233
N/A
|
249
+7%
|
759
+205%
|
348
-54%
|
(17)
N/A
|
400
N/A
|
280
-30%
|
(1 327)
N/A
|
(852)
+36%
|
(560)
+34%
|
(457)
+18%
|
1 685
N/A
|
908
-46%
|
(363)
N/A
|
(727)
-100%
|
(1 001)
-38%
|
251
N/A
|
1 635
+551%
|
3 084
+89%
|
4 822
+56%
|
7 357
+53%
|
10 306
+40%
|
11 012
+7%
|
11 037
+0%
|
8 481
-23%
|
5 690
-33%
|
6 138
+8%
|
5 626
-8%
|
6 587
+17%
|
7 013
+6%
|
5 371
-23%
|
5 086
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(23)
|
(359)
|
(516)
|
(499)
|
(1 084)
|
(203)
|
(520)
|
(447)
|
(492)
|
(587)
|
2 921
|
2 714
|
1 962
|
1 053
|
(2 975)
|
(2 744)
|
(1 673)
|
(1 058)
|
(40)
|
(191)
|
(166)
|
(823)
|
(908)
|
(673)
|
(572)
|
(43)
|
(648)
|
(1 321)
|
(1 590)
|
(2 688)
|
(2 705)
|
(1 929)
|
(1 941)
|
(712)
|
(100)
|
(443)
|
(263)
|
(352)
|
(475)
|
(217)
|
(708)
|
|
Non-Reccuring Items |
(497)
|
0
|
0
|
1 879
|
2 349
|
2 333
|
2 332
|
(49)
|
(25)
|
(26)
|
(25)
|
(19)
|
(20)
|
(107)
|
(106)
|
(902)
|
(832)
|
(691)
|
(696)
|
96
|
(37)
|
(909)
|
(835)
|
(1 318)
|
(1 575)
|
(879)
|
(923)
|
(457)
|
(1 684)
|
(1 255)
|
(1 247)
|
(1 314)
|
(152)
|
(389)
|
(430)
|
(355)
|
(71)
|
20
|
(13)
|
(25)
|
(47)
|
|
Gain/Loss on Disposition of Assets |
156
|
172
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
(138)
|
(142)
|
(11)
|
(151)
|
(53)
|
(39)
|
1
|
26
|
(49)
|
(52)
|
(55)
|
(65)
|
(74)
|
(82)
|
(88)
|
(88)
|
(94)
|
(96)
|
(93)
|
(91)
|
(85)
|
(81)
|
(84)
|
(83)
|
(82)
|
(120)
|
(152)
|
(188)
|
(233)
|
(225)
|
(228)
|
(224)
|
(213)
|
(224)
|
(229)
|
(237)
|
(252)
|
(254)
|
(263)
|
(268)
|
(260)
|
|
Pre-Tax Income |
1 195
N/A
|
56
-95%
|
(588)
N/A
|
899
N/A
|
890
-1%
|
1 561
+75%
|
1 085
-30%
|
(1 056)
N/A
|
(802)
+24%
|
(432)
+46%
|
3 090
N/A
|
3 389
+10%
|
2 216
-35%
|
847
-62%
|
(2 769)
N/A
|
(3 454)
-25%
|
(3 926)
-14%
|
(2 697)
+31%
|
(1 389)
+48%
|
(643)
+54%
|
1 397
N/A
|
(905)
N/A
|
(2 190)
-142%
|
(2 801)
-28%
|
(3 230)
-15%
|
(791)
+76%
|
(88)
+89%
|
1 118
N/A
|
1 315
+18%
|
3 189
+143%
|
6 126
+92%
|
7 545
+23%
|
8 731
+16%
|
7 156
-18%
|
4 931
-31%
|
5 103
+3%
|
5 040
-1%
|
6 001
+19%
|
6 262
+4%
|
4 861
-22%
|
4 071
-16%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(451)
|
(227)
|
(72)
|
(112)
|
24
|
57
|
176
|
461
|
343
|
148
|
(585)
|
(541)
|
52
|
273
|
921
|
1 076
|
1 010
|
805
|
1 691
|
1 374
|
797
|
1 192
|
458
|
688
|
851
|
429
|
185
|
(276)
|
(728)
|
(1 197)
|
(1 926)
|
(2 287)
|
(2 281)
|
(1 695)
|
(1 036)
|
(953)
|
(931)
|
(1 352)
|
(1 479)
|
(1 122)
|
(929)
|
|
Income from Continuing Operations |
744
|
(171)
|
(660)
|
787
|
914
|
1 618
|
1 261
|
(595)
|
(459)
|
(284)
|
2 505
|
2 848
|
2 268
|
1 120
|
(1 848)
|
(2 378)
|
(2 916)
|
(1 892)
|
302
|
731
|
2 194
|
287
|
(1 732)
|
(2 113)
|
(2 379)
|
(362)
|
97
|
842
|
587
|
1 992
|
4 200
|
5 258
|
6 450
|
5 461
|
3 895
|
4 150
|
4 109
|
4 649
|
4 783
|
3 739
|
3 142
|
|
Net Income (Common) |
744
N/A
|
(171)
N/A
|
(660)
-286%
|
787
N/A
|
618
-21%
|
1 168
+89%
|
775
-34%
|
(1 277)
N/A
|
(545)
+57%
|
(216)
+60%
|
2 668
N/A
|
2 850
+7%
|
3 366
+18%
|
2 478
-26%
|
(557)
N/A
|
(729)
-31%
|
(2 669)
-266%
|
(1 905)
+29%
|
297
N/A
|
725
+144%
|
2 194
+203%
|
287
-87%
|
(1 732)
N/A
|
(2 113)
-22%
|
(2 379)
-13%
|
(371)
+84%
|
80
N/A
|
816
+920%
|
553
-32%
|
1 958
+254%
|
4 166
+113%
|
5 224
+25%
|
6 415
+23%
|
5 426
-15%
|
3 859
-29%
|
4 114
+7%
|
4 073
-1%
|
4 613
+13%
|
4 747
+3%
|
3 703
-22%
|
3 106
-16%
|
|
EPS (Diluted) |
0.99
N/A
|
-0.2
N/A
|
-0.75
-275%
|
0.94
N/A
|
0.75
-20%
|
1.4
+87%
|
0.93
-34%
|
-1.53
N/A
|
-0.65
+58%
|
-0.2
+69%
|
2.39
N/A
|
2.31
-3%
|
3.05
+32%
|
2.01
-34%
|
-0.45
N/A
|
-0.59
-31%
|
-2.17
-268%
|
-1.54
+29%
|
0.24
N/A
|
0.59
+146%
|
1.78
+202%
|
0.23
-87%
|
-1.41
N/A
|
-1.72
-22%
|
-1.94
-13%
|
-0.18
+91%
|
0.03
N/A
|
0.39
+1 200%
|
0.27
-31%
|
0.96
+256%
|
2.04
+113%
|
2.64
+29%
|
3.2
+21%
|
2.77
-13%
|
1.98
-29%
|
2.15
+9%
|
2.12
-1%
|
2.45
+16%
|
2.53
+3%
|
1.98
-22%
|
1.67
-16%
|