Vermilion Energy Inc
TSX:VET
Income Statement
Earnings Waterfall
Vermilion Energy Inc
Revenue
|
2B
CAD
|
Cost of Revenue
|
-690.4m
CAD
|
Gross Profit
|
1.3B
CAD
|
Operating Expenses
|
-1B
CAD
|
Operating Income
|
313.9m
CAD
|
Other Expenses
|
-551.5m
CAD
|
Net Income
|
-237.6m
CAD
|
Income Statement
Vermilion Energy Inc
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 |
1 206
N/A
|
1 269
+5%
|
1 332
+5%
|
1 339
+1%
|
1 312
-2%
|
1 134
-14%
|
1 024
-10%
|
936
-9%
|
874
-7%
|
858
-2%
|
810
-6%
|
802
-1%
|
829
+3%
|
911
+10%
|
964
+6%
|
976
+1%
|
1 024
+5%
|
1 074
+5%
|
1 184
+10%
|
1 407
+19%
|
1 526
+8%
|
1 698
+11%
|
1 800
+6%
|
1 738
-3%
|
1 748
+1%
|
1 634
-7%
|
1 361
-17%
|
1 244
-9%
|
1 141
-8%
|
1 163
+2%
|
1 366
+17%
|
1 616
+18%
|
2 041
+26%
|
2 452
+20%
|
2 895
+18%
|
3 336
+15%
|
3 415
+2%
|
3 163
-7%
|
2 787
-12%
|
2 316
-17%
|
2 008
-13%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(195)
|
(200)
|
(211)
|
(221)
|
(232)
|
(218)
|
(219)
|
(220)
|
(226)
|
(238)
|
(231)
|
(228)
|
(222)
|
(219)
|
(230)
|
(237)
|
(242)
|
(258)
|
(274)
|
(310)
|
(357)
|
(441)
|
(540)
|
(588)
|
(661)
|
(687)
|
(625)
|
(592)
|
(545)
|
(508)
|
(522)
|
(548)
|
(560)
|
(580)
|
(628)
|
(698)
|
(734)
|
(760)
|
(757)
|
(721)
|
(690)
|
|
Gross Profit |
1 011
N/A
|
1 069
+6%
|
1 121
+5%
|
1 119
0%
|
1 079
-4%
|
916
-15%
|
805
-12%
|
716
-11%
|
648
-9%
|
620
-4%
|
579
-7%
|
574
-1%
|
606
+6%
|
692
+14%
|
734
+6%
|
739
+1%
|
782
+6%
|
816
+4%
|
910
+11%
|
1 097
+21%
|
1 169
+7%
|
1 257
+8%
|
1 261
+0%
|
1 149
-9%
|
1 086
-5%
|
947
-13%
|
736
-22%
|
652
-11%
|
596
-9%
|
655
+10%
|
844
+29%
|
1 068
+27%
|
1 481
+39%
|
1 872
+26%
|
2 267
+21%
|
2 638
+16%
|
2 681
+2%
|
2 403
-10%
|
2 030
-16%
|
1 595
-21%
|
1 317
-17%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(487)
|
(463)
|
(509)
|
(545)
|
(622)
|
(583)
|
(585)
|
(628)
|
(622)
|
(691)
|
(708)
|
(699)
|
(710)
|
(697)
|
(692)
|
(668)
|
(678)
|
(688)
|
(705)
|
(756)
|
(805)
|
(734)
|
(790)
|
(807)
|
(897)
|
(880)
|
(794)
|
(775)
|
(784)
|
(726)
|
(771)
|
(773)
|
(765)
|
(808)
|
(802)
|
(767)
|
(805)
|
(837)
|
(858)
|
(909)
|
(1 004)
|
|
Selling, General & Administrative |
(140)
|
(145)
|
(164)
|
(175)
|
(172)
|
(173)
|
(169)
|
(168)
|
(171)
|
(173)
|
(169)
|
(165)
|
(162)
|
(158)
|
(158)
|
(156)
|
(159)
|
(159)
|
(158)
|
(162)
|
(165)
|
(176)
|
(190)
|
(199)
|
(196)
|
(187)
|
(178)
|
(168)
|
(172)
|
(173)
|
(175)
|
(175)
|
(172)
|
(183)
|
(183)
|
(183)
|
(181)
|
(191)
|
(194)
|
(203)
|
(212)
|
|
Depreciation & Amortization |
(322)
|
(340)
|
(367)
|
(392)
|
(426)
|
(417)
|
(424)
|
(468)
|
(459)
|
(494)
|
(514)
|
(509)
|
(528)
|
(518)
|
(512)
|
(489)
|
(492)
|
(501)
|
(518)
|
(564)
|
(609)
|
(661)
|
(702)
|
(710)
|
(675)
|
(656)
|
(579)
|
(572)
|
(581)
|
(529)
|
(572)
|
(572)
|
(572)
|
(600)
|
(591)
|
(553)
|
(577)
|
(591)
|
(605)
|
(626)
|
(713)
|
|
Other Operating Expenses |
(25)
|
22
|
23
|
23
|
(25)
|
7
|
7
|
7
|
8
|
(24)
|
(25)
|
(25)
|
(21)
|
(21)
|
(22)
|
(22)
|
(27)
|
(28)
|
(29)
|
(30)
|
(31)
|
103
|
103
|
102
|
(26)
|
(38)
|
(37)
|
(35)
|
(32)
|
(24)
|
(25)
|
(26)
|
(22)
|
(25)
|
(29)
|
(30)
|
(47)
|
(56)
|
(59)
|
(81)
|
(79)
|
|
Operating Income |
524
N/A
|
606
+16%
|
613
+1%
|
574
-6%
|
457
-20%
|
333
-27%
|
220
-34%
|
87
-60%
|
26
-70%
|
(71)
N/A
|
(129)
-81%
|
(126)
+2%
|
(104)
+17%
|
(6)
+95%
|
42
N/A
|
71
+69%
|
104
+46%
|
128
+23%
|
205
+60%
|
341
+66%
|
364
+7%
|
523
+44%
|
471
-10%
|
343
-27%
|
190
-45%
|
67
-65%
|
(57)
N/A
|
(124)
-116%
|
(188)
-52%
|
(71)
+62%
|
73
N/A
|
295
+307%
|
715
+143%
|
1 064
+49%
|
1 464
+38%
|
1 871
+28%
|
1 876
+0%
|
1 566
-17%
|
1 172
-25%
|
685
-42%
|
314
-54%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
10
|
41
|
(24)
|
(16)
|
(4)
|
(48)
|
(18)
|
32
|
35
|
87
|
26
|
(12)
|
(126)
|
(89)
|
30
|
(11)
|
20
|
(47)
|
(266)
|
(389)
|
(138)
|
(136)
|
33
|
173
|
(2)
|
39
|
66
|
45
|
(7)
|
(115)
|
(302)
|
(658)
|
(653)
|
(922)
|
(731)
|
(501)
|
(17)
|
387
|
451
|
595
|
337
|
|
Non-Reccuring Items |
47
|
0
|
0
|
0
|
0
|
0
|
0
|
(143)
|
(275)
|
(289)
|
(289)
|
(146)
|
7
|
22
|
22
|
22
|
0
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
(46)
|
(1 611)
|
(1 681)
|
(1 729)
|
(1 682)
|
545
|
1 226
|
1 296
|
1 320
|
849
|
238
|
216
|
192
|
433
|
445
|
445
|
(577)
|
|
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
|
(227)
|
(227)
|
(227)
|
(352)
|
|
Pre-Tax Income |
581
N/A
|
647
+11%
|
589
-9%
|
558
-5%
|
453
-19%
|
285
-37%
|
202
-29%
|
(24)
N/A
|
(214)
-803%
|
(274)
-28%
|
(392)
-43%
|
(284)
+28%
|
(223)
+21%
|
(72)
+68%
|
94
N/A
|
83
-12%
|
125
+51%
|
81
-35%
|
(61)
N/A
|
(48)
+22%
|
355
N/A
|
387
+9%
|
504
+30%
|
516
+2%
|
141
-73%
|
(1 506)
N/A
|
(1 672)
-11%
|
(1 807)
-8%
|
(1 877)
-4%
|
360
N/A
|
996
+177%
|
933
-6%
|
1 382
+48%
|
991
-28%
|
972
-2%
|
1 586
+63%
|
2 051
+29%
|
2 158
+5%
|
1 842
-15%
|
1 499
-19%
|
(278)
N/A
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(254)
|
(268)
|
(263)
|
(246)
|
(184)
|
(117)
|
(81)
|
7
|
(3)
|
(31)
|
26
|
(14)
|
63
|
42
|
(20)
|
(33)
|
(62)
|
(39)
|
(6)
|
5
|
(83)
|
(101)
|
(154)
|
(161)
|
(108)
|
180
|
273
|
348
|
360
|
(59)
|
(173)
|
(186)
|
(233)
|
(58)
|
(128)
|
(324)
|
(738)
|
(749)
|
(667)
|
(538)
|
41
|
|
Income from Continuing Operations |
328
|
378
|
326
|
312
|
269
|
168
|
121
|
(17)
|
(217)
|
(304)
|
(367)
|
(298)
|
(160)
|
(30)
|
74
|
50
|
62
|
42
|
(67)
|
(43)
|
272
|
286
|
350
|
355
|
33
|
(1 325)
|
(1 399)
|
(1 458)
|
(1 517)
|
301
|
824
|
747
|
1 149
|
933
|
844
|
1 262
|
1 313
|
1 409
|
1 175
|
961
|
(238)
|
|
Net Income (Common) |
328
N/A
|
378
+15%
|
326
-14%
|
312
-4%
|
269
-14%
|
168
-38%
|
121
-28%
|
(17)
N/A
|
(217)
-1 209%
|
(304)
-40%
|
(367)
-21%
|
(298)
+19%
|
(160)
+46%
|
(30)
+81%
|
74
N/A
|
50
-33%
|
62
+26%
|
42
-32%
|
(67)
N/A
|
(43)
+36%
|
272
N/A
|
286
+5%
|
350
+22%
|
355
+1%
|
33
-91%
|
(1 325)
N/A
|
(1 399)
-6%
|
(1 458)
-4%
|
(1 517)
-4%
|
301
N/A
|
824
+174%
|
747
-9%
|
1 149
+54%
|
933
-19%
|
844
-10%
|
1 262
+50%
|
1 313
+4%
|
1 409
+7%
|
1 175
-17%
|
961
-18%
|
(238)
N/A
|
|
EPS (Diluted) |
3.16
N/A
|
3.63
+15%
|
3.03
-17%
|
2.88
-5%
|
2.51
-13%
|
1.55
-38%
|
1.08
-30%
|
-0.15
N/A
|
-1.98
-1 220%
|
-2.7
-36%
|
-3.17
-17%
|
-2.55
+20%
|
-1.38
+46%
|
-0.26
+81%
|
0.61
N/A
|
0.41
-33%
|
0.51
+24%
|
0.34
-33%
|
-0.51
N/A
|
-0.29
+43%
|
1.91
N/A
|
1.85
-3%
|
2.23
+21%
|
2.28
+2%
|
0.21
-91%
|
-8.47
N/A
|
-8.84
-4%
|
-9.21
-4%
|
-9.61
-4%
|
1.85
N/A
|
4.99
+170%
|
4.6
-8%
|
6.97
+52%
|
5.56
-20%
|
4.97
-11%
|
7.49
+51%
|
7.8
+4%
|
8.38
+7%
|
7
-16%
|
5.77
-18%
|
-1.45
N/A
|