RWE AG
XETRA:RWE
Income Statement
Earnings Waterfall
RWE AG
Revenue
|
28.6B
EUR
|
Cost of Revenue
|
-20B
EUR
|
Gross Profit
|
8.6B
EUR
|
Operating Expenses
|
-7B
EUR
|
Operating Income
|
1.6B
EUR
|
Other Expenses
|
-136m
EUR
|
Net Income
|
1.5B
EUR
|
Income Statement
RWE AG
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 |
49 749
N/A
|
48 503
-3%
|
47 339
-2%
|
46 609
-2%
|
46 149
-1%
|
46 470
+1%
|
45 926
-1%
|
45 946
+0%
|
45 848
0%
|
44 905
-2%
|
44 902
0%
|
44 071
-2%
|
43 590
-1%
|
35 046
-20%
|
28 319
-19%
|
22 267
-21%
|
13 822
-38%
|
13 223
-4%
|
13 102
-1%
|
13 192
+1%
|
13 406
+2%
|
13 437
+0%
|
13 160
-2%
|
12 277
-7%
|
13 125
+7%
|
12 688
-3%
|
12 635
0%
|
13 410
+6%
|
13 688
+2%
|
14 592
+7%
|
15 661
+7%
|
17 549
+12%
|
24 571
+40%
|
27 807
+13%
|
32 311
+16%
|
38 250
+18%
|
38 366
+0%
|
39 832
+4%
|
37 063
-7%
|
32 391
-13%
|
28 566
-12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(35 523)
|
(34 786)
|
(35 108)
|
(34 334)
|
(33 407)
|
(34 192)
|
(33 816)
|
(33 656)
|
(33 499)
|
(32 654)
|
(33 242)
|
(33 204)
|
(33 134)
|
(27 493)
|
(21 644)
|
(16 736)
|
(9 978)
|
(9 557)
|
(9 830)
|
(10 022)
|
(9 953)
|
(10 156)
|
(10 096)
|
(9 271)
|
(8 981)
|
(8 122)
|
(7 206)
|
(7 273)
|
(9 720)
|
(11 312)
|
(12 497)
|
(14 791)
|
(17 691)
|
(21 711)
|
(27 167)
|
(34 997)
|
(31 252)
|
(33 084)
|
(28 017)
|
(20 957)
|
(19 985)
|
|
Gross Profit |
14 226
N/A
|
13 717
-4%
|
12 231
-11%
|
12 275
+0%
|
12 742
+4%
|
12 278
-4%
|
12 110
-1%
|
12 290
+1%
|
12 349
+0%
|
12 251
-1%
|
11 660
-5%
|
10 867
-7%
|
10 456
-4%
|
7 553
-28%
|
6 675
-12%
|
5 531
-17%
|
3 844
-31%
|
3 666
-5%
|
3 272
-11%
|
3 170
-3%
|
3 453
+9%
|
3 281
-5%
|
3 064
-7%
|
3 006
-2%
|
4 144
+38%
|
4 566
+10%
|
5 429
+19%
|
6 137
+13%
|
3 968
-35%
|
3 280
-17%
|
3 164
-4%
|
2 758
-13%
|
6 880
+149%
|
6 096
-11%
|
5 144
-16%
|
3 253
-37%
|
7 114
+119%
|
6 748
-5%
|
9 046
+34%
|
11 434
+26%
|
8 581
-25%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(14 543)
|
(14 391)
|
(13 176)
|
(12 638)
|
(8 646)
|
(9 385)
|
(9 391)
|
(9 153)
|
(9 101)
|
(11 267)
|
(11 005)
|
(11 079)
|
(10 402)
|
(12 694)
|
(10 170)
|
(8 948)
|
(2 117)
|
(1 907)
|
(3 222)
|
(3 184)
|
(4 232)
|
(2 945)
|
(2 967)
|
(3 026)
|
(3 646)
|
(3 889)
|
(3 986)
|
(3 994)
|
(4 237)
|
(2 721)
|
(2 303)
|
(394)
|
(4 161)
|
(2 563)
|
(2 926)
|
(3 499)
|
(7 398)
|
(7 921)
|
(9 357)
|
(9 569)
|
(6 995)
|
|
Selling, General & Administrative |
(5 124)
|
(5 091)
|
(5 020)
|
(5 018)
|
(7 565)
|
(4 829)
|
(4 778)
|
(4 752)
|
(7 543)
|
(4 852)
|
(4 802)
|
(4 923)
|
(6 839)
|
(3 987)
|
(3 344)
|
(2 509)
|
(2 936)
|
(1 847)
|
(1 886)
|
(1 908)
|
(2 796)
|
(1 947)
|
(1 961)
|
(1 970)
|
(3 692)
|
(2 574)
|
(2 616)
|
(2 641)
|
(3 445)
|
(2 374)
|
(2 451)
|
(2 590)
|
(3 682)
|
(2 613)
|
(2 611)
|
(2 916)
|
(4 206)
|
(3 089)
|
(3 222)
|
(2 961)
|
(4 232)
|
|
Depreciation & Amortization |
(7 276)
|
(7 206)
|
(6 280)
|
(5 830)
|
(2 267)
|
(3 126)
|
(3 116)
|
(3 078)
|
(2 407)
|
(5 717)
|
(5 696)
|
(5 676)
|
(2 263)
|
(6 137)
|
(6 113)
|
(5 759)
|
(948)
|
(1 281)
|
(973)
|
(982)
|
(901)
|
(944)
|
(974)
|
(1 317)
|
(1 198)
|
(3 270)
|
(3 388)
|
(3 199)
|
(1 424)
|
(3 135)
|
(3 912)
|
(3 886)
|
(1 421)
|
(2 399)
|
(1 648)
|
(1 742)
|
(1 630)
|
(1 935)
|
(3 123)
|
(3 146)
|
(1 902)
|
|
Other Operating Expenses |
(2 143)
|
(2 094)
|
(1 876)
|
(1 790)
|
1 186
|
(1 430)
|
(1 497)
|
(1 323)
|
849
|
(698)
|
(507)
|
(480)
|
(1 300)
|
(2 570)
|
(713)
|
(680)
|
1 767
|
1 221
|
(363)
|
(294)
|
(535)
|
(54)
|
(32)
|
261
|
1 244
|
1 955
|
2 018
|
1 846
|
632
|
2 788
|
4 060
|
6 082
|
942
|
2 449
|
1 333
|
1 159
|
(1 562)
|
(2 897)
|
(3 012)
|
(3 462)
|
(861)
|
|
Operating Income |
(317)
N/A
|
(674)
-113%
|
(945)
-40%
|
(363)
+62%
|
4 096
N/A
|
2 893
-29%
|
2 719
-6%
|
3 137
+15%
|
3 248
+4%
|
984
-70%
|
655
-33%
|
(212)
N/A
|
54
N/A
|
(5 141)
N/A
|
(3 495)
+32%
|
(3 417)
+2%
|
1 727
N/A
|
1 759
+2%
|
50
-97%
|
(14)
N/A
|
(779)
-5 464%
|
336
N/A
|
97
-71%
|
(20)
N/A
|
498
N/A
|
677
+36%
|
1 443
+113%
|
2 143
+49%
|
(269)
N/A
|
559
N/A
|
861
+54%
|
2 364
+175%
|
2 719
+15%
|
3 533
+30%
|
2 218
-37%
|
(246)
N/A
|
(284)
-15%
|
(1 173)
-313%
|
(311)
+73%
|
1 865
N/A
|
1 586
-15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1 699)
|
(1 473)
|
(925)
|
(694)
|
(320)
|
(262)
|
(291)
|
(249)
|
(218)
|
(370)
|
(384)
|
(285)
|
(133)
|
(78)
|
50
|
60
|
215
|
79
|
51
|
57
|
1 223
|
190
|
233
|
261
|
1 082
|
241
|
388
|
355
|
3 405
|
264
|
420
|
347
|
(513)
|
456
|
240
|
328
|
(2 229)
|
(187)
|
222
|
512
|
4 506
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(544)
|
0
|
0
|
0
|
(2 882)
|
0
|
0
|
0
|
(4 143)
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 467)
|
0
|
0
|
0
|
(1 616)
|
0
|
0
|
0
|
(547)
|
0
|
0
|
0
|
1 859
|
0
|
0
|
0
|
(1 476)
|
|
Total Other Income |
0
|
(238)
|
(485)
|
(740)
|
(986)
|
(761)
|
(736)
|
(758)
|
(785)
|
(1 168)
|
(1 137)
|
(1 108)
|
(1 585)
|
(1 177)
|
(727)
|
(509)
|
38
|
12
|
(331)
|
(356)
|
(395)
|
(380)
|
(416)
|
(404)
|
(865)
|
(1 097)
|
(1 045)
|
(1 048)
|
(255)
|
43
|
35
|
65
|
(137)
|
(365)
|
119
|
574
|
1 369
|
1 261
|
742
|
183
|
(610)
|
|
Pre-Tax Income |
(2 016)
N/A
|
(2 385)
-18%
|
(2 355)
+1%
|
(1 797)
+24%
|
2 246
N/A
|
1 870
-17%
|
1 692
-10%
|
2 130
+26%
|
(637)
N/A
|
(554)
+13%
|
(866)
-56%
|
(1 605)
-85%
|
(5 807)
-262%
|
(6 396)
-10%
|
(4 172)
+35%
|
(3 866)
+7%
|
2 056
N/A
|
1 850
-10%
|
(230)
N/A
|
(313)
-36%
|
49
N/A
|
146
+198%
|
(86)
N/A
|
(163)
-90%
|
(752)
-361%
|
(179)
+76%
|
786
N/A
|
1 450
+84%
|
1 265
-13%
|
866
-32%
|
1 316
+52%
|
2 776
+111%
|
1 522
-45%
|
3 624
+138%
|
2 577
-29%
|
656
-75%
|
715
+9%
|
(99)
N/A
|
653
N/A
|
2 560
+292%
|
4 006
+56%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(739)
|
(694)
|
(347)
|
(623)
|
(553)
|
(436)
|
(595)
|
(665)
|
(603)
|
(518)
|
(205)
|
(161)
|
323
|
422
|
48
|
168
|
(333)
|
(332)
|
(88)
|
(45)
|
(103)
|
(120)
|
134
|
87
|
92
|
(143)
|
(530)
|
(627)
|
(376)
|
220
|
(8)
|
(484)
|
(690)
|
(1 448)
|
(972)
|
(387)
|
2 277
|
2 486
|
2 216
|
2 064
|
(2 409)
|
|
Income from Continuing Operations |
(2 755)
|
(3 079)
|
(2 702)
|
(2 420)
|
1 693
|
1 434
|
1 097
|
1 465
|
(1 240)
|
(1 072)
|
(1 071)
|
(1 766)
|
(5 484)
|
(5 974)
|
(4 124)
|
(3 698)
|
1 723
|
1 518
|
(318)
|
(358)
|
(54)
|
26
|
48
|
(76)
|
(660)
|
(322)
|
256
|
823
|
889
|
1 086
|
1 308
|
2 292
|
832
|
2 176
|
1 605
|
269
|
2 992
|
2 387
|
2 869
|
4 624
|
1 597
|
|
Income to Minority Interest |
(314)
|
(308)
|
(285)
|
(286)
|
(353)
|
(405)
|
(439)
|
(473)
|
(454)
|
(404)
|
(384)
|
(328)
|
(226)
|
(434)
|
(311)
|
(215)
|
(415)
|
(403)
|
(483)
|
(598)
|
(738)
|
(839)
|
(944)
|
(960)
|
(658)
|
(257)
|
(130)
|
(65)
|
(59)
|
(48)
|
(9)
|
(30)
|
(111)
|
(184)
|
(233)
|
(254)
|
(275)
|
(238)
|
(242)
|
(202)
|
(147)
|
|
Net Income (Common) |
(2 757)
N/A
|
(3 129)
-13%
|
(2 712)
+13%
|
(2 372)
+13%
|
1 704
N/A
|
2 875
+69%
|
2 422
-16%
|
2 645
+9%
|
(170)
N/A
|
(1 476)
-768%
|
(1 455)
+1%
|
(2 094)
-44%
|
(5 710)
-173%
|
(5 624)
+2%
|
(3 498)
+38%
|
(3 502)
0%
|
1 900
N/A
|
1 574
-17%
|
(607)
N/A
|
(384)
+37%
|
335
N/A
|
676
+102%
|
1 003
+48%
|
9 491
+846%
|
8 498
-10%
|
8 254
-3%
|
8 681
+5%
|
1 004
-88%
|
1 051
+5%
|
1 229
+17%
|
1 470
+20%
|
2 262
+54%
|
721
-68%
|
1 992
+176%
|
1 372
-31%
|
15
-99%
|
2 717
+18 013%
|
2 149
-21%
|
2 627
+22%
|
4 422
+68%
|
1 450
-67%
|
|
EPS (Diluted) |
-4.48
N/A
|
-5.08
-13%
|
-4.4
+13%
|
-3.85
+13%
|
2.77
N/A
|
4.67
+69%
|
3.93
-16%
|
4.3
+9%
|
-0.27
N/A
|
-2.4
-789%
|
-2.37
+1%
|
-3.41
-44%
|
-9.29
-172%
|
-9.14
+2%
|
-5.68
+38%
|
-5.68
N/A
|
3.09
N/A
|
2.55
-17%
|
-0.99
N/A
|
-0.62
+37%
|
0.54
N/A
|
1.09
+102%
|
1.6
+47%
|
15.44
+865%
|
13.82
-10%
|
13.42
-3%
|
14.07
+5%
|
1.56
-89%
|
1.64
+5%
|
1.81
+10%
|
2.18
+20%
|
3.35
+54%
|
1.07
-68%
|
2.95
+176%
|
1.98
-33%
|
0.03
-98%
|
3.93
+13 000%
|
2.89
-26%
|
3.54
+22%
|
5.95
+68%
|
1.95
-67%
|