Equatorial Energia SA
BOVESPA:EQTL3
Equatorial Energia SA
BOVESPA:EQTL3
Price:
36.06
BRL
0.31%
Market Cap:
44.9B
BRL
Income Statement
Earnings Waterfall
Equatorial Energia SA
Equatorial Energia SA
|
Revenue
|
45.4B
BRL
|
|
Cost of Revenue
|
-32.3B
BRL
|
|
Gross Profit
|
13.1B
BRL
|
|
Operating Expenses
|
-4.3B
BRL
|
|
Operating Income
|
8.8B
BRL
|
|
Other Expenses
|
-5.9B
BRL
|
|
Net Income
|
2.8B
BRL
|
Income Statement
Equatorial Energia SA
Equatorial Energia SA
Currency: BRL
Millions
TTM
| 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 |
6 804
N/A
|
7 158
+5%
|
7 523
+5%
|
7 715
+3%
|
7 253
-6%
|
7 308
+1%
|
7 446
+2%
|
7 588
+2%
|
7 952
+5%
|
8 072
+2%
|
8 393
+4%
|
8 811
+5%
|
9 071
+3%
|
9 766
+8%
|
9 946
+2%
|
10 260
+3%
|
11 253
+10%
|
12 235
+9%
|
14 254
+16%
|
16 394
+15%
|
18 796
+15%
|
19 643
+5%
|
18 749
-5%
|
18 082
-4%
|
17 890
-1%
|
17 824
0%
|
18 896
+6%
|
22 177
+17%
|
24 241
+9%
|
25 944
+7%
|
27 881
+7%
|
27 273
-2%
|
27 133
-1%
|
31 466
+16%
|
34 175
+9%
|
37 657
+10%
|
40 985
+9%
|
40 707
-1%
|
41 992
+3%
|
43 994
+5%
|
45 367
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 062)
|
(5 239)
|
(5 284)
|
(5 537)
|
(5 424)
|
(5 555)
|
(5 444)
|
(5 514)
|
(5 781)
|
(5 711)
|
(6 006)
|
(6 154)
|
(6 429)
|
(7 036)
|
(7 223)
|
(7 644)
|
(8 318)
|
(8 941)
|
(10 319)
|
(11 907)
|
(13 067)
|
(13 400)
|
(12 608)
|
(11 831)
|
(11 903)
|
(11 928)
|
(12 620)
|
(15 543)
|
(17 345)
|
(18 277)
|
(19 627)
|
(18 751)
|
(18 566)
|
(22 102)
|
(24 160)
|
(26 332)
|
(28 843)
|
(28 229)
|
(29 123)
|
(30 974)
|
(32 310)
|
|
| Gross Profit |
1 742
N/A
|
1 918
+10%
|
2 239
+17%
|
2 178
-3%
|
1 829
-16%
|
1 754
-4%
|
2 002
+14%
|
2 074
+4%
|
2 171
+5%
|
2 361
+9%
|
2 387
+1%
|
2 657
+11%
|
2 642
-1%
|
2 730
+3%
|
2 724
0%
|
2 616
-4%
|
2 935
+12%
|
3 294
+12%
|
3 935
+19%
|
4 487
+14%
|
5 729
+28%
|
6 243
+9%
|
6 141
-2%
|
6 251
+2%
|
5 987
-4%
|
5 895
-2%
|
6 276
+6%
|
6 634
+6%
|
6 895
+4%
|
7 667
+11%
|
8 254
+8%
|
8 522
+3%
|
8 567
+1%
|
9 363
+9%
|
10 015
+7%
|
11 324
+13%
|
12 143
+7%
|
12 478
+3%
|
12 869
+3%
|
13 020
+1%
|
13 057
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(812)
|
(843)
|
(928)
|
(972)
|
(1 036)
|
(983)
|
(992)
|
(1 011)
|
(1 049)
|
(1 120)
|
(1 218)
|
(1 301)
|
(1 252)
|
(1 152)
|
(1 044)
|
(934)
|
(847)
|
(811)
|
(1 033)
|
(1 126)
|
(1 213)
|
(1 188)
|
(1 231)
|
(1 172)
|
(1 208)
|
(1 266)
|
(1 230)
|
(1 498)
|
(1 759)
|
(2 009)
|
(2 340)
|
(2 471)
|
(2 658)
|
(2 901)
|
(2 864)
|
(3 011)
|
(3 634)
|
(3 793)
|
(4 135)
|
(4 115)
|
(4 300)
|
|
| Selling, General & Administrative |
(642)
|
(666)
|
(679)
|
(694)
|
(768)
|
(729)
|
(804)
|
(855)
|
(898)
|
(1 045)
|
(1 099)
|
(1 126)
|
(1 037)
|
(972)
|
(852)
|
(784)
|
(585)
|
(470)
|
(584)
|
(596)
|
(887)
|
(950)
|
(1 042)
|
(1 038)
|
(1 063)
|
(1 094)
|
(1 078)
|
(1 286)
|
(1 352)
|
(1 543)
|
(1 696)
|
(1 750)
|
(1 880)
|
(2 053)
|
(2 045)
|
(2 139)
|
(2 869)
|
(3 010)
|
(3 335)
|
(3 352)
|
(3 453)
|
|
| Depreciation & Amortization |
(37)
|
(40)
|
(45)
|
(49)
|
(53)
|
(96)
|
(64)
|
(52)
|
(50)
|
21
|
0
|
(50)
|
(103)
|
(83)
|
(101)
|
(72)
|
(95)
|
(105)
|
(145)
|
(163)
|
(175)
|
(242)
|
(265)
|
(272)
|
(210)
|
(239)
|
(221)
|
(266)
|
(315)
|
(355)
|
(499)
|
(578)
|
(670)
|
(757)
|
(750)
|
(753)
|
(769)
|
(760)
|
(744)
|
(768)
|
(839)
|
|
| Other Operating Expenses |
(134)
|
(137)
|
(204)
|
(228)
|
(215)
|
(158)
|
(125)
|
(104)
|
(101)
|
(96)
|
(119)
|
(124)
|
(112)
|
(97)
|
(91)
|
(78)
|
(167)
|
(236)
|
(304)
|
(367)
|
(151)
|
3
|
75
|
138
|
65
|
68
|
69
|
54
|
(92)
|
(111)
|
(145)
|
(143)
|
(108)
|
(91)
|
(69)
|
(118)
|
4
|
(24)
|
(56)
|
5
|
(8)
|
|
| Operating Income |
930
N/A
|
1 075
+16%
|
1 311
+22%
|
1 206
-8%
|
793
-34%
|
771
-3%
|
1 009
+31%
|
1 062
+5%
|
1 122
+6%
|
1 241
+11%
|
1 169
-6%
|
1 356
+16%
|
1 391
+3%
|
1 579
+14%
|
1 680
+6%
|
1 682
+0%
|
2 088
+24%
|
2 483
+19%
|
2 902
+17%
|
3 361
+16%
|
4 516
+34%
|
5 055
+12%
|
4 910
-3%
|
5 079
+3%
|
4 778
-6%
|
4 630
-3%
|
5 046
+9%
|
5 136
+2%
|
5 137
+0%
|
5 659
+10%
|
5 914
+5%
|
6 051
+2%
|
5 909
-2%
|
6 462
+9%
|
7 151
+11%
|
8 313
+16%
|
8 509
+2%
|
8 685
+2%
|
8 734
+1%
|
8 905
+2%
|
8 757
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(249)
|
(318)
|
(328)
|
76
|
(492)
|
(480)
|
(291)
|
(705)
|
(438)
|
(202)
|
(455)
|
(548)
|
(517)
|
(524)
|
(751)
|
(587)
|
(883)
|
(591)
|
(456)
|
(760)
|
(1 138)
|
(1 149)
|
(1 004)
|
(1 036)
|
(946)
|
(978)
|
(1 368)
|
(1 655)
|
(1 187)
|
(2 132)
|
(2 780)
|
(2 634)
|
(2 279)
|
(3 651)
|
(3 671)
|
(4 237)
|
(4 343)
|
(3 996)
|
(3 673)
|
(3 727)
|
(4 058)
|
|
| Non-Reccuring Items |
0
|
(29)
|
0
|
0
|
(13)
|
(21)
|
0
|
0
|
30
|
(24)
|
(31)
|
(40)
|
(37)
|
(117)
|
(199)
|
(227)
|
(47)
|
(147)
|
(117)
|
(92)
|
(125)
|
(127)
|
(80)
|
(100)
|
(30)
|
(56)
|
(55)
|
(98)
|
(279)
|
(283)
|
(551)
|
(646)
|
(931)
|
(758)
|
(706)
|
(778)
|
(935)
|
(951)
|
(873)
|
(806)
|
(478)
|
|
| Total Other Income |
31
|
67
|
740
|
310
|
832
|
938
|
51
|
521
|
335
|
(114)
|
168
|
257
|
404
|
388
|
602
|
396
|
137
|
(173)
|
(370)
|
(115)
|
427
|
347
|
307
|
338
|
556
|
542
|
666
|
638
|
498
|
1 240
|
1 197
|
1 091
|
(6)
|
104
|
11
|
(84)
|
(195)
|
(365)
|
(525)
|
(570)
|
(325)
|
|
| Pre-Tax Income |
712
N/A
|
795
+12%
|
1 723
+117%
|
1 593
-8%
|
1 121
-30%
|
1 209
+8%
|
769
-36%
|
878
+14%
|
1 050
+20%
|
901
-14%
|
851
-6%
|
1 026
+20%
|
1 241
+21%
|
1 326
+7%
|
1 332
+0%
|
1 264
-5%
|
1 296
+2%
|
1 572
+21%
|
1 960
+25%
|
2 394
+22%
|
3 680
+54%
|
4 125
+12%
|
4 133
+0%
|
4 281
+4%
|
4 358
+2%
|
4 138
-5%
|
4 289
+4%
|
4 020
-6%
|
4 169
+4%
|
4 484
+8%
|
3 781
-16%
|
3 862
+2%
|
2 693
-30%
|
2 157
-20%
|
2 786
+29%
|
3 214
+15%
|
3 035
-6%
|
3 373
+11%
|
3 663
+9%
|
3 802
+4%
|
3 896
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
69
|
64
|
(116)
|
(198)
|
(161)
|
(189)
|
(78)
|
(63)
|
(177)
|
(135)
|
(134)
|
(161)
|
(36)
|
(70)
|
(66)
|
(68)
|
(134)
|
(227)
|
(386)
|
(521)
|
(964)
|
(1 152)
|
(1 096)
|
(1 012)
|
(911)
|
(752)
|
(746)
|
267
|
133
|
45
|
3
|
(1 085)
|
(771)
|
(626)
|
(472)
|
(557)
|
(159)
|
(205)
|
(471)
|
(547)
|
(128)
|
|
| Income from Continuing Operations |
781
|
859
|
1 607
|
1 395
|
960
|
1 020
|
691
|
815
|
873
|
766
|
718
|
865
|
1 205
|
1 257
|
1 266
|
1 196
|
1 161
|
1 346
|
1 573
|
1 873
|
2 716
|
2 973
|
3 037
|
3 269
|
3 448
|
3 386
|
3 543
|
4 288
|
4 303
|
4 528
|
3 784
|
2 777
|
1 922
|
1 531
|
2 314
|
2 658
|
2 876
|
3 168
|
3 192
|
3 255
|
3 768
|
|
| Income to Minority Interest |
(143)
|
(151)
|
(214)
|
(203)
|
(151)
|
(158)
|
(151)
|
(166)
|
(161)
|
(144)
|
(147)
|
(170)
|
(208)
|
(226)
|
(223)
|
(211)
|
(243)
|
(255)
|
(281)
|
(286)
|
(300)
|
(330)
|
(331)
|
(383)
|
(473)
|
(497)
|
(551)
|
(613)
|
(608)
|
(607)
|
(543)
|
(442)
|
(548)
|
(574)
|
(669)
|
(796)
|
(801)
|
(976)
|
(1 010)
|
(1 033)
|
(956)
|
|
| Net Income (Common) |
638
N/A
|
709
+11%
|
1 394
+97%
|
1 192
-14%
|
808
-32%
|
862
+7%
|
541
-37%
|
649
+20%
|
712
+10%
|
623
-13%
|
571
-8%
|
694
+22%
|
997
+44%
|
1 030
+3%
|
1 043
+1%
|
985
-6%
|
918
-7%
|
1 090
+19%
|
1 293
+19%
|
1 588
+23%
|
2 416
+52%
|
2 643
+9%
|
2 706
+2%
|
2 886
+7%
|
2 975
+3%
|
2 888
-3%
|
2 992
+4%
|
3 675
+23%
|
3 695
+1%
|
3 921
+6%
|
3 241
-17%
|
2 335
-28%
|
1 374
-41%
|
958
-30%
|
1 646
+72%
|
1 861
+13%
|
2 076
+12%
|
2 191
+6%
|
2 182
0%
|
2 222
+2%
|
2 812
+27%
|
|
| EPS (Diluted) |
0.59
N/A
|
0.71
+20%
|
1.4
+97%
|
1.2
-14%
|
0.81
-33%
|
0.86
+6%
|
0.54
-37%
|
0.65
+20%
|
0.72
+11%
|
0.63
-13%
|
0.58
-8%
|
0.85
+47%
|
1
+18%
|
1.03
+3%
|
1.04
+1%
|
0.99
-5%
|
0.92
-7%
|
1.09
+18%
|
1.29
+18%
|
1.57
+22%
|
2.39
+52%
|
2.62
+10%
|
2.68
+2%
|
2.86
+7%
|
2.94
+3%
|
2.94
N/A
|
3.04
+3%
|
3.74
+23%
|
3.73
0%
|
3.56
-5%
|
2.94
-17%
|
2.12
-28%
|
1.23
-42%
|
0.86
-30%
|
1.48
+72%
|
1.66
+12%
|
1.78
+7%
|
1.89
+6%
|
1.88
-1%
|
1.9
+1%
|
2.25
+18%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
