TransAlta Renewables Inc
TSX:RNW
Income Statement
Earnings Waterfall
TransAlta Renewables Inc
Revenue
|
496m
CAD
|
Cost of Revenue
|
-154m
CAD
|
Gross Profit
|
342m
CAD
|
Operating Expenses
|
-253m
CAD
|
Operating Income
|
89m
CAD
|
Other Expenses
|
-11m
CAD
|
Net Income
|
78m
CAD
|
Income Statement
TransAlta Renewables Inc
Jun-2013 | Sep-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
241
N/A
|
243
+1%
|
245
+1%
|
252
+3%
|
231
-8%
|
231
0%
|
233
+1%
|
234
+0%
|
235
+1%
|
234
-1%
|
236
+1%
|
236
0%
|
236
+0%
|
240
+2%
|
259
+8%
|
315
+22%
|
373
+18%
|
419
+12%
|
459
+10%
|
450
-2%
|
447
-1%
|
446
0%
|
462
+4%
|
464
+0%
|
468
+1%
|
467
0%
|
446
-4%
|
429
-4%
|
421
-2%
|
427
+1%
|
436
+2%
|
452
+4%
|
441
-2%
|
460
+4%
|
470
+2%
|
487
+4%
|
534
+10%
|
544
+2%
|
560
+3%
|
536
-4%
|
496
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(12)
|
(13)
|
(13)
|
(12)
|
(13)
|
(12)
|
(23)
|
(47)
|
(68)
|
(87)
|
(97)
|
(88)
|
(86)
|
(87)
|
(98)
|
(99)
|
(95)
|
(90)
|
(83)
|
(71)
|
(70)
|
(72)
|
(77)
|
(88)
|
(96)
|
(115)
|
(132)
|
(149)
|
(174)
|
(195)
|
(199)
|
(181)
|
(154)
|
|
Gross Profit |
228
N/A
|
230
+1%
|
232
+1%
|
238
+3%
|
218
-9%
|
218
+0%
|
221
+1%
|
221
+0%
|
223
+1%
|
220
-1%
|
223
+1%
|
223
+0%
|
224
+0%
|
228
+2%
|
236
+3%
|
268
+14%
|
305
+14%
|
332
+9%
|
362
+9%
|
362
N/A
|
361
0%
|
359
-1%
|
364
+1%
|
365
+0%
|
373
+2%
|
377
+1%
|
363
-4%
|
358
-1%
|
351
-2%
|
355
+1%
|
359
+1%
|
364
+1%
|
345
-5%
|
345
N/A
|
338
-2%
|
338
N/A
|
360
+7%
|
349
-3%
|
361
+3%
|
355
-2%
|
342
-4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(122)
|
(125)
|
(128)
|
(129)
|
(128)
|
(128)
|
(127)
|
(129)
|
(129)
|
(130)
|
(127)
|
(128)
|
(128)
|
(130)
|
(139)
|
(157)
|
(174)
|
(190)
|
(206)
|
(351)
|
(353)
|
(214)
|
(216)
|
(217)
|
(219)
|
(226)
|
(227)
|
(234)
|
(237)
|
(233)
|
(232)
|
(235)
|
(237)
|
(234)
|
(252)
|
(266)
|
(244)
|
(248)
|
(239)
|
(243)
|
(253)
|
|
Selling, General & Administrative |
(46)
|
(51)
|
(51)
|
(53)
|
(54)
|
(52)
|
(54)
|
(55)
|
(55)
|
(55)
|
(52)
|
(53)
|
(54)
|
(56)
|
(60)
|
(68)
|
(75)
|
(81)
|
(91)
|
(91)
|
(91)
|
(95)
|
(94)
|
(94)
|
(94)
|
(92)
|
(91)
|
(93)
|
(95)
|
(97)
|
(97)
|
(98)
|
(100)
|
(99)
|
(102)
|
(103)
|
(105)
|
(110)
|
(112)
|
(115)
|
(117)
|
|
Depreciation & Amortization |
(77)
|
(74)
|
(77)
|
(76)
|
(74)
|
(76)
|
(74)
|
(74)
|
(74)
|
(75)
|
(75)
|
(75)
|
(74)
|
(74)
|
(79)
|
(89)
|
(99)
|
(109)
|
(115)
|
(117)
|
(119)
|
(119)
|
(122)
|
(123)
|
(125)
|
(134)
|
(136)
|
(139)
|
(140)
|
(136)
|
(135)
|
(135)
|
(135)
|
(135)
|
(150)
|
(153)
|
(156)
|
(156)
|
(141)
|
(138)
|
(135)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(143)
|
(143)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10)
|
17
|
18
|
14
|
10
|
(1)
|
|
Operating Income |
106
N/A
|
105
-1%
|
104
-1%
|
110
+6%
|
90
-18%
|
90
+0%
|
93
+3%
|
92
-1%
|
94
+2%
|
90
-4%
|
96
+7%
|
96
-1%
|
95
0%
|
99
+3%
|
97
-2%
|
111
+14%
|
131
+18%
|
142
+8%
|
156
+10%
|
11
-93%
|
8
-27%
|
145
+1 713%
|
148
+2%
|
148
N/A
|
154
+4%
|
151
-2%
|
136
-10%
|
124
-9%
|
114
-8%
|
122
+7%
|
127
+4%
|
129
+2%
|
108
-16%
|
111
+3%
|
86
-23%
|
72
-16%
|
116
+61%
|
101
-13%
|
122
+21%
|
112
-8%
|
89
-21%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(29)
|
(30)
|
(31)
|
(27)
|
(27)
|
(29)
|
(27)
|
(27)
|
(19)
|
43
|
134
|
65
|
34
|
(3)
|
(96)
|
(34)
|
(16)
|
(6)
|
21
|
62
|
115
|
91
|
128
|
138
|
76
|
91
|
52
|
(15)
|
11
|
(13)
|
(9)
|
36
|
48
|
66
|
75
|
56
|
29
|
8
|
(4)
|
(8)
|
(7)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(120)
|
(143)
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(10)
|
(17)
|
0
|
(28)
|
(38)
|
(31)
|
(21)
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
2
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
4
|
(1)
|
10
|
16
|
17
|
22
|
20
|
19
|
18
|
17
|
13
|
5
|
2
|
0
|
(1)
|
3
|
3
|
5
|
6
|
6
|
7
|
6
|
7
|
8
|
9
|
6
|
10
|
11
|
10
|
2
|
10
|
10
|
|
Pre-Tax Income |
76
N/A
|
74
-2%
|
73
-2%
|
82
+12%
|
62
-24%
|
61
-2%
|
66
+8%
|
64
-2%
|
74
+15%
|
137
+84%
|
229
+68%
|
170
-26%
|
146
-14%
|
112
-23%
|
22
-80%
|
97
+341%
|
134
+38%
|
34
-75%
|
51
+50%
|
86
+69%
|
128
+49%
|
215
+68%
|
276
+28%
|
285
+3%
|
233
-18%
|
243
+4%
|
191
-21%
|
115
-40%
|
131
+14%
|
114
-13%
|
122
+7%
|
172
+41%
|
164
-5%
|
176
+7%
|
150
-15%
|
138
-8%
|
128
-7%
|
81
-37%
|
91
+12%
|
95
+4%
|
94
-1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(18)
|
(18)
|
(20)
|
(21)
|
(15)
|
(15)
|
(14)
|
(14)
|
(22)
|
(24)
|
(31)
|
(28)
|
(25)
|
(28)
|
(21)
|
(33)
|
(33)
|
(29)
|
(38)
|
(34)
|
(33)
|
(35)
|
(35)
|
(34)
|
(16)
|
(14)
|
(8)
|
(5)
|
(22)
|
(23)
|
(25)
|
(26)
|
(23)
|
(21)
|
(11)
|
(11)
|
(13)
|
(7)
|
(17)
|
(17)
|
(17)
|
|
Income from Continuing Operations |
58
|
56
|
53
|
61
|
47
|
46
|
52
|
50
|
52
|
112
|
198
|
143
|
121
|
84
|
1
|
64
|
101
|
5
|
13
|
52
|
95
|
180
|
241
|
251
|
217
|
229
|
183
|
110
|
109
|
91
|
97
|
146
|
141
|
155
|
139
|
127
|
115
|
74
|
74
|
78
|
77
|
|
Income to Minority Interest |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
1
|
2
|
2
|
3
|
0
|
0
|
0
|
|
Net Income (Common) |
55
N/A
|
53
-3%
|
50
-5%
|
57
+14%
|
44
-24%
|
43
-3%
|
49
+15%
|
47
-3%
|
49
+3%
|
109
+125%
|
195
+78%
|
139
-29%
|
117
-16%
|
79
-32%
|
(2)
N/A
|
61
N/A
|
98
+61%
|
2
-98%
|
9
+350%
|
48
+433%
|
91
+90%
|
176
+93%
|
236
+34%
|
246
+4%
|
212
-14%
|
224
+6%
|
179
-20%
|
106
-41%
|
105
-1%
|
87
-17%
|
92
+6%
|
141
+53%
|
136
-4%
|
150
+10%
|
140
-7%
|
129
-8%
|
117
-9%
|
77
-34%
|
74
-4%
|
78
+5%
|
78
N/A
|
|
EPS (Diluted) |
0.47
N/A
|
0.46
-2%
|
0.44
-4%
|
0.5
+14%
|
0.38
-24%
|
0.37
-3%
|
0.42
+14%
|
0.41
-2%
|
0.3
-27%
|
0.57
+90%
|
1.18
+107%
|
0.63
-47%
|
0.52
-17%
|
0.35
-33%
|
-0.01
N/A
|
0.27
N/A
|
0.44
+63%
|
0
N/A
|
0.04
N/A
|
0.19
+375%
|
0.35
+84%
|
0.66
+89%
|
0.92
+39%
|
0.95
+3%
|
0.81
-15%
|
0.85
+5%
|
0.68
-20%
|
0.4
-41%
|
0.39
-3%
|
0.32
-18%
|
0.35
+9%
|
0.52
+49%
|
0.5
-4%
|
0.56
+12%
|
0.52
-7%
|
0.48
-8%
|
0.44
-8%
|
0.29
-34%
|
0.28
-3%
|
0.29
+4%
|
0.29
N/A
|