Neoenergia SA
BOVESPA:NEOE3
Neoenergia SA
BOVESPA:NEOE3
Price:
20.89
BRL
-0.29%
Market Closed
Market Cap:
25.4B
BRL
Income Statement
Earnings Waterfall
Neoenergia SA
Neoenergia SA
|
Revenue
|
49B
BRL
|
|
Cost of Revenue
|
-35.9B
BRL
|
|
Gross Profit
|
13.1B
BRL
|
|
Operating Expenses
|
-3.1B
BRL
|
|
Operating Income
|
10B
BRL
|
|
Other Expenses
|
-6.4B
BRL
|
|
Net Income
|
3.6B
BRL
|
Income Statement
Neoenergia SA
Neoenergia SA
Currency: BRL
Millions
TTM
| 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 |
14 618
N/A
|
14 956
+2%
|
14 457
-3%
|
14 788
+2%
|
14 840
+0%
|
15 191
+2%
|
15 734
+4%
|
17 903
+14%
|
20 508
+15%
|
22 319
+9%
|
24 429
+9%
|
25 786
+6%
|
25 954
+1%
|
27 532
+6%
|
27 831
+1%
|
27 807
0%
|
28 461
+2%
|
28 277
-1%
|
28 153
0%
|
28 955
+3%
|
31 989
+10%
|
34 066
+6%
|
37 439
+10%
|
41 708
+11%
|
43 165
+3%
|
44 716
+4%
|
45 203
+1%
|
43 195
-4%
|
42 787
-1%
|
44 165
+3%
|
44 605
+1%
|
44 332
-1%
|
44 343
+0%
|
44 041
-1%
|
44 621
+1%
|
46 910
+5%
|
48 993
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 579)
|
(11 797)
|
(11 197)
|
(11 364)
|
(11 585)
|
(11 969)
|
(12 511)
|
(14 629)
|
(16 890)
|
(18 464)
|
(20 204)
|
(20 968)
|
(20 878)
|
(22 059)
|
(22 067)
|
(21 763)
|
(22 087)
|
(21 697)
|
(21 726)
|
(22 187)
|
(24 615)
|
(25 902)
|
(28 253)
|
(31 546)
|
(32 261)
|
(32 930)
|
(32 354)
|
(30 717)
|
(30 321)
|
(31 210)
|
(32 101)
|
(32 500)
|
(32 621)
|
(32 584)
|
(33 203)
|
(34 379)
|
(35 896)
|
|
| Gross Profit |
3 039
N/A
|
3 159
+4%
|
3 260
+3%
|
3 424
+5%
|
3 255
-5%
|
3 222
-1%
|
3 223
+0%
|
3 274
+2%
|
3 618
+11%
|
3 855
+7%
|
4 226
+10%
|
4 818
+14%
|
5 076
+5%
|
5 473
+8%
|
5 763
+5%
|
6 044
+5%
|
6 374
+5%
|
6 580
+3%
|
6 427
-2%
|
6 768
+5%
|
7 374
+9%
|
8 164
+11%
|
9 186
+13%
|
10 162
+11%
|
10 904
+7%
|
11 786
+8%
|
12 849
+9%
|
12 478
-3%
|
12 466
0%
|
12 955
+4%
|
12 504
-3%
|
11 832
-5%
|
11 722
-1%
|
11 457
-2%
|
11 418
0%
|
12 531
+10%
|
13 097
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 438)
|
(1 458)
|
(1 504)
|
(1 527)
|
(1 378)
|
(1 347)
|
(1 304)
|
(1 278)
|
(1 402)
|
(1 464)
|
(1 570)
|
(1 609)
|
(1 862)
|
(2 031)
|
(2 122)
|
(2 276)
|
(2 169)
|
(2 193)
|
(2 312)
|
(2 385)
|
(2 440)
|
(2 580)
|
(2 522)
|
(2 499)
|
(3 100)
|
(3 123)
|
(3 283)
|
(3 542)
|
(3 146)
|
(3 275)
|
(3 496)
|
(2 060)
|
(1 922)
|
(1 868)
|
(1 596)
|
(2 985)
|
(3 087)
|
|
| Selling, General & Administrative |
(1 281)
|
(1 371)
|
(1 418)
|
(1 444)
|
(1 268)
|
(1 238)
|
(1 197)
|
(1 157)
|
(1 289)
|
(1 377)
|
(1 456)
|
(1 486)
|
(1 685)
|
(1 720)
|
(1 733)
|
(1 802)
|
(1 701)
|
(1 718)
|
(1 850)
|
(1 948)
|
(1 999)
|
(2 086)
|
(1 981)
|
(1 986)
|
(2 039)
|
(2 101)
|
(2 283)
|
(2 397)
|
(2 527)
|
(2 650)
|
(2 746)
|
(2 780)
|
(2 675)
|
(2 650)
|
(2 552)
|
(2 503)
|
(2 579)
|
|
| Depreciation & Amortization |
(157)
|
(87)
|
(85)
|
(83)
|
(110)
|
(109)
|
(108)
|
(122)
|
(112)
|
(139)
|
(166)
|
(175)
|
(177)
|
(199)
|
(240)
|
(278)
|
(273)
|
(275)
|
(263)
|
(253)
|
(301)
|
(270)
|
(261)
|
(244)
|
(437)
|
(219)
|
(209)
|
(275)
|
(268)
|
(357)
|
(388)
|
(365)
|
(376)
|
(359)
|
(352)
|
(345)
|
(338)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
53
|
53
|
53
|
0
|
(112)
|
(150)
|
(196)
|
(195)
|
(200)
|
(199)
|
(184)
|
(140)
|
(224)
|
(280)
|
(269)
|
(624)
|
(803)
|
(791)
|
(870)
|
(351)
|
(268)
|
(362)
|
1 085
|
1 129
|
1 141
|
1 308
|
(137)
|
(170)
|
|
| Operating Income |
1 601
N/A
|
1 701
+6%
|
1 757
+3%
|
1 897
+8%
|
1 878
-1%
|
1 875
0%
|
1 918
+2%
|
1 996
+4%
|
2 216
+11%
|
2 391
+8%
|
2 656
+11%
|
3 209
+21%
|
3 214
+0%
|
3 442
+7%
|
3 641
+6%
|
3 768
+3%
|
4 205
+12%
|
4 387
+4%
|
4 115
-6%
|
4 383
+7%
|
4 934
+13%
|
5 584
+13%
|
6 664
+19%
|
7 663
+15%
|
7 804
+2%
|
8 663
+11%
|
9 566
+10%
|
8 936
-7%
|
9 320
+4%
|
9 680
+4%
|
9 008
-7%
|
9 772
+8%
|
9 800
+0%
|
9 589
-2%
|
9 822
+2%
|
9 546
-3%
|
10 010
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3 944
|
3 406
|
4 892
|
3 413
|
3 393
|
2 528
|
1 503
|
1 684
|
1 821
|
2 142
|
3 462
|
4 482
|
5 080
|
3 872
|
2 044
|
562
|
(896)
|
(876)
|
(682)
|
(611)
|
(593)
|
(566)
|
(784)
|
(1 136)
|
(1 686)
|
(2 316)
|
(1 530)
|
(1 716)
|
(3 423)
|
(2 994)
|
(4 174)
|
(4 372)
|
(4 097)
|
(3 625)
|
(2 591)
|
(2 417)
|
(4 185)
|
|
| Non-Reccuring Items |
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
|
37
|
64
|
41
|
(277)
|
|
| Total Other Income |
(4 963)
|
(4 450)
|
(6 040)
|
(4 636)
|
(4 710)
|
(3 898)
|
(2 883)
|
(3 127)
|
(3 308)
|
(3 617)
|
(4 859)
|
(5 718)
|
(6 192)
|
(4 927)
|
(3 217)
|
(1 753)
|
(377)
|
(448)
|
(451)
|
(459)
|
(493)
|
(532)
|
(571)
|
(588)
|
(529)
|
(502)
|
(2 018)
|
(1 987)
|
(358)
|
(1 286)
|
(252)
|
(362)
|
(747)
|
(1 254)
|
(2 149)
|
(2 357)
|
(839)
|
|
| Pre-Tax Income |
582
N/A
|
657
+13%
|
608
-7%
|
674
+11%
|
561
-17%
|
505
-10%
|
538
+7%
|
553
+3%
|
730
+32%
|
917
+26%
|
1 259
+37%
|
1 973
+57%
|
2 101
+6%
|
2 387
+14%
|
2 468
+3%
|
2 577
+4%
|
2 932
+14%
|
3 063
+4%
|
2 982
-3%
|
3 313
+11%
|
3 848
+16%
|
4 486
+17%
|
5 309
+18%
|
5 939
+12%
|
5 589
-6%
|
5 845
+5%
|
6 018
+3%
|
5 233
-13%
|
5 539
+6%
|
5 400
-3%
|
4 582
-15%
|
5 038
+10%
|
4 956
-2%
|
4 747
-4%
|
5 146
+8%
|
4 813
-6%
|
4 709
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(210)
|
(229)
|
(248)
|
(259)
|
(207)
|
(194)
|
(196)
|
(211)
|
(278)
|
(325)
|
(399)
|
(580)
|
(507)
|
(570)
|
(522)
|
(531)
|
(623)
|
(666)
|
(690)
|
(795)
|
(943)
|
(1 140)
|
(1 353)
|
(1 505)
|
(1 523)
|
(1 580)
|
(1 705)
|
(739)
|
(752)
|
(770)
|
(299)
|
(699)
|
(429)
|
(308)
|
(597)
|
(975)
|
(1 027)
|
|
| Income from Continuing Operations |
372
|
428
|
360
|
414
|
354
|
311
|
342
|
341
|
452
|
592
|
860
|
1 393
|
1 594
|
1 817
|
1 946
|
2 046
|
2 309
|
2 397
|
2 292
|
2 518
|
2 905
|
3 346
|
3 956
|
4 434
|
4 066
|
4 265
|
4 313
|
4 494
|
4 787
|
4 630
|
4 283
|
4 339
|
4 527
|
4 439
|
4 549
|
3 838
|
3 682
|
|
| Income to Minority Interest |
(63)
|
(100)
|
(131)
|
(140)
|
(51)
|
(54)
|
(55)
|
(52)
|
(45)
|
(40)
|
(46)
|
(60)
|
(58)
|
(67)
|
(68)
|
(68)
|
(80)
|
(83)
|
(74)
|
(86)
|
(96)
|
(106)
|
(137)
|
(148)
|
(141)
|
(135)
|
(110)
|
(77)
|
(69)
|
(62)
|
(62)
|
(68)
|
(66)
|
(66)
|
(62)
|
(55)
|
(47)
|
|
| Net Income (Common) |
309
N/A
|
354
+14%
|
272
-23%
|
320
+18%
|
303
-5%
|
257
-15%
|
287
+12%
|
290
+1%
|
406
+40%
|
552
+36%
|
814
+47%
|
1 333
+64%
|
1 536
+15%
|
1 750
+14%
|
1 878
+7%
|
1 977
+5%
|
2 229
+13%
|
2 314
+4%
|
2 218
-4%
|
2 432
+10%
|
2 809
+16%
|
3 240
+15%
|
3 819
+18%
|
4 286
+12%
|
3 925
-8%
|
4 130
+5%
|
4 203
+2%
|
4 417
+5%
|
4 718
+7%
|
4 568
-3%
|
4 221
-8%
|
4 271
+1%
|
4 461
+4%
|
4 373
-2%
|
4 460
+2%
|
3 756
-16%
|
3 635
-3%
|
|
| EPS (Diluted) |
0.4
N/A
|
0.45
+13%
|
0.34
-24%
|
0.41
+21%
|
0.39
-5%
|
0.33
-15%
|
0.37
+12%
|
0.33
-11%
|
0.48
+45%
|
0.47
-2%
|
0.68
+45%
|
1.11
+63%
|
1.27
+14%
|
1.45
+14%
|
1.55
+7%
|
1.62
+5%
|
1.84
+14%
|
1.91
+4%
|
1.83
-4%
|
2.01
+10%
|
2.31
+15%
|
2.67
+16%
|
3.15
+18%
|
3.54
+12%
|
3.23
-9%
|
3.41
+6%
|
3.47
+2%
|
3.64
+5%
|
3.89
+7%
|
3.76
-3%
|
3.47
-8%
|
3.51
+1%
|
3.67
+5%
|
3.6
-2%
|
3.67
+2%
|
3.09
-16%
|
2.99
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
