First Time Loading...

E.ON SE
XETRA:EOAN

Watchlist Manager
E.ON SE Logo
E.ON SE
XETRA:EOAN
Watchlist
Price: 12.52 EUR 0.97%
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

93.7B
-9%
Revenue
Growth Rates:
1 Year
-19%
3 Years
+54%
5 Years
+219%
7 Years
+145%
10 Years
-22%
17.6B
Operating Income
Growth Rates:
1 Year
-
3 Years
+1 003%
5 Years
+734%
7 Years
-
10 Years
+4 015%
517m
Net Income
Growth Rates:
1 Year
-72%
3 Years
-49%
5 Years
-84%
7 Years
-
10 Years
-75%

Earnings Waterfall
E.ON SE

Revenue
93.7B EUR
Cost of Revenue
-62.8B EUR
Gross Profit
30.9B EUR
Operating Expenses
-13.3B EUR
Operating Income
17.6B EUR
Other Expenses
-17.1B EUR
Net Income
517m EUR

Income Statement
E.ON SE

Rotate your device to view
Income Statement
Currency: EUR
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
119 688
N/A
114 847
-4%
109 830
-4%
110 898
+1%
113 095
+2%
94 567
-16%
81 100
-14%
64 599
-20%
42 656
-34%
41 418
-3%
40 127
-3%
38 812
-3%
38 173
-2%
37 157
-3%
37 156
0%
37 478
+1%
37 297
0%
35 643
-4%
33 125
-7%
31 029
-6%
29 396
-5%
29 724
+1%
29 982
+1%
31 078
+4%
40 803
+31%
49 539
+21%
55 655
+12%
61 200
+10%
60 944
0%
61 681
+1%
63 481
+3%
65 717
+4%
77 358
+18%
88 463
+14%
97 163
+10%
110 864
+14%
115 660
+4%
119 696
+3%
115 175
-4%
103 310
-10%
93 686
-9%
Gross Profit
Cost of Revenue
(105 377)
(101 206)
(96 925)
(97 880)
(99 632)
(82 301)
(69 683)
(54 350)
(32 668)
(31 754)
(30 728)
(29 529)
(31 788)
(31 553)
(31 831)
(32 390)
(29 444)
(27 672)
(24 993)
(22 726)
(22 225)
(22 594)
(22 850)
(23 660)
(31 072)
(37 959)
(42 392)
(46 626)
(46 425)
(47 479)
(50 598)
(62 540)
(77 313)
(99 214)
(112 691)
(129 668)
(107 504)
(93 771)
(79 144)
(51 991)
(62 815)
Gross Profit
14 311
N/A
13 641
-5%
12 905
-5%
13 018
+1%
13 463
+3%
12 266
-9%
11 417
-7%
10 249
-10%
9 988
-3%
9 664
-3%
9 399
-3%
9 283
-1%
6 385
-31%
5 604
-12%
5 325
-5%
5 088
-4%
7 853
+54%
7 971
+2%
8 132
+2%
8 303
+2%
7 171
-14%
7 130
-1%
7 132
+0%
7 418
+4%
9 731
+31%
11 580
+19%
13 263
+15%
14 574
+10%
14 519
0%
14 202
-2%
12 883
-9%
3 177
-75%
45
-99%
(10 751)
N/A
(15 528)
-44%
(18 804)
-21%
8 156
N/A
25 925
+218%
36 031
+39%
51 319
+42%
30 871
-40%
Operating Income
Operating Expenses
(13 883)
(15 108)
(13 518)
(13 412)
(15 160)
(20 417)
(18 415)
(19 104)
(10 613)
(8 348)
(8 237)
(6 438)
(8 315)
(7 413)
(5 410)
(5 216)
(3 182)
(3 880)
(5 217)
(5 153)
(5 059)
(4 135)
(5 806)
(6 063)
(8 242)
(10 885)
(11 865)
(12 624)
(12 922)
(10 762)
(8 122)
1 787
(10 670)
16 508
20 018
23 955
(10 154)
(25 553)
(34 647)
(51 595)
(13 257)
Selling, General & Administrative
(4 604)
(4 375)
(4 244)
(4 198)
(4 147)
(3 888)
(3 628)
(3 308)
(2 995)
(2 955)
(2 936)
(2 910)
(2 839)
(2 840)
(2 796)
(2 763)
(2 957)
(2 956)
(2 895)
(2 903)
(2 407)
(2 501)
(2 511)
(2 612)
(4 568)
(4 802)
(5 618)
(6 275)
(6 401)
(6 047)
(6 078)
(6 113)
(6 405)
(6 094)
(6 034)
(6 088)
(6 328)
(6 271)
(6 622)
(6 708)
(7 333)
Research & Development
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
0
0
Depreciation & Amortization
(5 205)
(5 070)
(5 181)
(4 910)
(8 723)
(8 423)
(8 044)
(10 706)
(5 669)
(5 463)
(5 350)
(2 086)
(3 823)
(3 755)
(3 630)
(3 588)
(1 700)
(1 679)
(1 644)
(1 630)
(1 575)
(1 617)
(1 676)
(1 780)
(2 489)
(2 975)
(3 490)
(3 926)
(4 166)
(4 238)
(4 287)
(4 249)
(3 922)
(3 792)
(3 647)
(3 586)
(3 378)
(3 343)
(3 343)
(3 369)
(3 514)
Other Operating Expenses
(4 074)
(5 663)
(4 093)
(4 304)
(2 290)
(8 106)
(6 743)
(5 090)
(1 949)
70
49
(1 442)
(1 653)
(818)
1 016
1 133
1 475
755
(678)
(620)
(1 077)
(19)
(1 619)
(1 671)
(1 185)
(3 108)
(2 757)
(2 423)
(2 355)
(477)
2 243
12 149
(343)
26 394
29 699
33 629
(448)
(15 939)
(24 682)
(41 518)
(2 410)
Operating Income
428
N/A
(1 467)
N/A
(613)
+58%
(394)
+36%
(1 697)
-331%
(8 151)
-380%
(6 998)
+14%
(8 855)
-27%
(625)
+93%
1 316
N/A
1 162
-12%
2 845
+145%
(1 930)
N/A
(1 809)
+6%
(85)
+95%
(128)
-51%
4 671
N/A
4 091
-12%
2 915
-29%
3 150
+8%
2 112
-33%
2 995
+42%
1 326
-56%
1 355
+2%
1 489
+10%
695
-53%
1 398
+101%
1 950
+39%
1 597
-18%
3 440
+115%
4 761
+38%
4 964
+4%
(10 625)
N/A
5 757
N/A
4 490
-22%
5 151
+15%
(1 998)
N/A
372
N/A
1 384
+272%
(276)
N/A
17 614
N/A
Pre-Tax Income
Interest Income Expense
2 612
4 053
3 251
3 230
931
5 434
4 252
3 416
238
(2 891)
(2 395)
(788)
1 441
(320)
1 249
1 078
490
1 323
46
88
918
(427)
(479)
(354)
(1 037)
(330)
(48)
(111)
298
(27)
(298)
(104)
16 554
265
669
880
1 498
940
671
523
(16 280)
Non-Reccuring Items
39
(1 051)
(2 141)
(2 252)
(10)
22
17
27
(35)
19
(4)
15
(127)
(40)
(9)
0
418
0
612
612
897
0
0
0
429
(102)
(117)
(179)
229
0
0
0
(114)
0
0
0
723
(298)
(521)
(664)
(880)
Total Other Income
0
0
0
0
(1 622)
0
0
0
(1 070)
0
0
0
(1 109)
0
0
0
(619)
0
0
0
(643)
0
0
0
(109)
0
0
0
57
0
0
0
308
0
0
0
1 774
0
0
0
(353)
Pre-Tax Income
3 079
N/A
1 535
-50%
497
-68%
584
+18%
(2 398)
N/A
(2 695)
-12%
(2 729)
-1%
(5 412)
-98%
(1 492)
+72%
(1 556)
-4%
(1 237)
+21%
2 072
N/A
(1 725)
N/A
(2 169)
-26%
1 155
N/A
950
-18%
4 960
+422%
5 414
+9%
3 573
-34%
3 850
+8%
3 284
-15%
2 568
-22%
847
-67%
1 001
+18%
772
-23%
263
-66%
1 233
+369%
1 660
+35%
2 181
+31%
3 413
+56%
4 463
+31%
4 860
+9%
6 123
+26%
6 022
-2%
5 159
-14%
6 031
+17%
1 997
-67%
1 014
-49%
1 534
+51%
(417)
N/A
101
N/A
Net Income
Tax Provision
(718)
(638)
(523)
(970)
(570)
(213)
(231)
545
(728)
(852)
(1 014)
(1 569)
(440)
(137)
(367)
(356)
(803)
(915)
(512)
(461)
(46)
27
(88)
(202)
(43)
(72)
(447)
(380)
(871)
(1 012)
(922)
(895)
(818)
(767)
(86)
(343)
245
102
(687)
(317)
598
Income from Continuing Operations
2 361
897
(26)
(386)
(2 968)
(2 908)
(2 960)
(4 867)
(2 220)
(2 408)
(2 251)
503
(2 165)
(2 306)
788
594
4 157
4 499
3 061
3 389
3 238
2 595
759
799
729
191
786
1 280
1 310
2 401
3 541
3 965
5 305
5 255
5 073
5 688
2 242
1 116
847
(734)
699
Income to Minority Interest
(368)
(328)
(286)
(331)
(30)
0
12
(192)
(622)
(605)
(561)
5 160
7 557
7 545
7 500
2 009
(255)
(300)
(297)
(293)
(263)
(248)
(254)
(270)
(189)
(268)
(251)
(235)
(250)
(334)
(300)
(164)
(614)
(535)
(668)
(963)
(411)
(254)
(257)
(143)
(243)
Net Income (Common)
2 091
N/A
687
-67%
(163)
N/A
(534)
-228%
(3 160)
-492%
(2 863)
+9%
(2 832)
+1%
(9 247)
-227%
(6 999)
+24%
(6 888)
+2%
(11 182)
-62%
(4 846)
+57%
(8 450)
-74%
(8 993)
-6%
(1 544)
+83%
(796)
+48%
3 925
N/A
4 178
+6%
2 757
-34%
3 139
+14%
3 223
+3%
2 730
-15%
904
-67%
2 404
+166%
1 550
-36%
725
-53%
1 326
+83%
310
-77%
1 017
+228%
2 115
+108%
3 263
+54%
3 799
+16%
4 691
+23%
4 720
+1%
4 405
-7%
4 725
+7%
1 831
-61%
933
-49%
661
-29%
(814)
N/A
517
N/A
EPS (Diluted)
1.09
N/A
0.36
-67%
-0.08
N/A
-0.27
-238%
-1.64
-507%
-1.47
+10%
-1.46
+1%
-4.73
-224%
-3.6
+24%
-3.52
+2%
-5.72
-63%
-2.48
+57%
-4.32
-74%
-4.22
+2%
-0.74
+82%
-0.36
+51%
1.83
N/A
1.92
+5%
1.27
-34%
1.44
+13%
1.48
+3%
1.25
-16%
0.41
-67%
1.07
+161%
0.67
-37%
0.27
-60%
0.5
+85%
0.11
-78%
0.41
+273%
0.79
+93%
1.24
+57%
1.46
+18%
1.8
+23%
1.81
+1%
1.69
-7%
1.81
+7%
0.7
-61%
0.35
-50%
0.25
-29%
-0.31
N/A
0.19
N/A

See Also

Summary
EOAN intrinsic value, competitors valuation, and company profile.
DCF Valuation
EOAN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EOAN stock valuation using valuation multiples.
Wall Street Estimates
EOAN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EOAN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.