Cheniere Energy Inc
NYSE:LNG
Income Statement
Earnings Waterfall
Cheniere Energy Inc
Revenue
|
16.1B
USD
|
Cost of Revenue
|
-7.1B
USD
|
Gross Profit
|
9B
USD
|
Operating Expenses
|
-2.1B
USD
|
Operating Income
|
6.8B
USD
|
Other Expenses
|
-3.2B
USD
|
Net Income
|
3.7B
USD
|
Income Statement
Cheniere Energy Inc
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 | Mar-2024 | Jun-2024 | Sep-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
268
N/A
|
268
0%
|
269
+0%
|
269
+0%
|
269
0%
|
271
+1%
|
272
+0%
|
380
+40%
|
780
+105%
|
1 283
+65%
|
2 425
+89%
|
3 489
+44%
|
4 427
+27%
|
5 601
+27%
|
6 632
+18%
|
6 934
+5%
|
7 350
+6%
|
7 987
+9%
|
8 006
+0%
|
8 755
+9%
|
9 106
+4%
|
9 730
+7%
|
10 178
+5%
|
10 288
+1%
|
9 578
-7%
|
9 358
-2%
|
9 739
+4%
|
10 354
+6%
|
12 094
+17%
|
15 864
+31%
|
20 258
+28%
|
25 248
+25%
|
30 900
+22%
|
33 428
+8%
|
33 254
-1%
|
29 349
-12%
|
24 656
-16%
|
20 394
-17%
|
17 337
-15%
|
16 486
-5%
|
16 090
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(82)
|
(84)
|
(106)
|
(96)
|
(64)
|
(80)
|
(98)
|
(218)
|
(549)
|
(840)
|
(1 527)
|
(2 197)
|
(2 822)
|
(3 542)
|
(4 069)
|
(4 276)
|
(4 503)
|
(5 110)
|
(5 116)
|
(5 537)
|
(5 617)
|
(5 726)
|
(5 748)
|
(5 370)
|
(5 122)
|
(5 049)
|
(5 707)
|
(7 041)
|
(11 106)
|
(14 596)
|
(20 562)
|
(24 150)
|
(30 356)
|
(26 485)
|
(19 193)
|
(14 425)
|
(3 962)
|
(2 408)
|
(6 202)
|
(6 235)
|
(7 124)
|
|
Gross Profit |
187
N/A
|
184
-2%
|
163
-11%
|
173
+6%
|
204
+18%
|
191
-6%
|
174
-9%
|
162
-7%
|
231
+43%
|
443
+92%
|
898
+103%
|
1 292
+44%
|
1 605
+24%
|
2 059
+28%
|
2 563
+24%
|
2 658
+4%
|
2 847
+7%
|
2 877
+1%
|
2 890
+0%
|
3 218
+11%
|
3 489
+8%
|
4 004
+15%
|
4 430
+11%
|
4 918
+11%
|
4 456
-9%
|
4 309
-3%
|
4 032
-6%
|
3 313
-18%
|
988
-70%
|
1 268
+28%
|
(304)
N/A
|
1 098
N/A
|
544
-50%
|
6 943
+1 176%
|
14 061
+103%
|
14 924
+6%
|
20 694
+39%
|
17 986
-13%
|
11 135
-38%
|
10 251
-8%
|
8 966
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(437)
|
(456)
|
(446)
|
(491)
|
(514)
|
(549)
|
(556)
|
(533)
|
(519)
|
(442)
|
(494)
|
(530)
|
(578)
|
(622)
|
(678)
|
(707)
|
(737)
|
(745)
|
(923)
|
(1 160)
|
(1 421)
|
(1 725)
|
(1 829)
|
(1 290)
|
(1 064)
|
(1 672)
|
(1 682)
|
(1 755)
|
(1 851)
|
(1 964)
|
(2 069)
|
(2 136)
|
(2 249)
|
(2 379)
|
(893)
|
(917)
|
(916)
|
(2 497)
|
(2 472)
|
(2 319)
|
(2 142)
|
|
Selling, General & Administrative |
(322)
|
(324)
|
(308)
|
(348)
|
(371)
|
(424)
|
(439)
|
(419)
|
(381)
|
(260)
|
(264)
|
(237)
|
(242)
|
(256)
|
(269)
|
(281)
|
(291)
|
(289)
|
(432)
|
(576)
|
(737)
|
(922)
|
(934)
|
(888)
|
(800)
|
(734)
|
(744)
|
(791)
|
(859)
|
(946)
|
(1 012)
|
(1 060)
|
(1 150)
|
(1 244)
|
(1 266)
|
(1 272)
|
(1 254)
|
(1 257)
|
(1 239)
|
(1 066)
|
(878)
|
|
Depreciation & Amortization |
(65)
|
(64)
|
(67)
|
(70)
|
(75)
|
(83)
|
(89)
|
(102)
|
(129)
|
(174)
|
(220)
|
(277)
|
(320)
|
(356)
|
(395)
|
(416)
|
(437)
|
(449)
|
(484)
|
(577)
|
(677)
|
(794)
|
(883)
|
(912)
|
(932)
|
(932)
|
(935)
|
(960)
|
(986)
|
(1 011)
|
(1 046)
|
(1 064)
|
(1 085)
|
(1 119)
|
(1 145)
|
(1 166)
|
(1 184)
|
(1 196)
|
(1 201)
|
(1 208)
|
(1 216)
|
|
Other Operating Expenses |
(50)
|
(68)
|
(72)
|
(73)
|
(67)
|
(43)
|
(28)
|
(13)
|
(9)
|
(9)
|
(10)
|
(15)
|
(17)
|
(10)
|
(14)
|
(10)
|
(9)
|
(7)
|
(7)
|
(7)
|
(7)
|
(9)
|
(12)
|
510
|
668
|
(6)
|
(3)
|
(4)
|
(6)
|
(7)
|
(11)
|
(12)
|
(14)
|
(16)
|
1 518
|
1 521
|
1 522
|
(44)
|
(32)
|
(45)
|
(48)
|
|
Operating Income |
(250)
N/A
|
(272)
-9%
|
(284)
-4%
|
(318)
-12%
|
(309)
+3%
|
(358)
-16%
|
(382)
-7%
|
(371)
+3%
|
(288)
+22%
|
1
N/A
|
404
+65 549%
|
763
+89%
|
1 027
+35%
|
1 437
+40%
|
1 885
+31%
|
1 951
+4%
|
2 110
+8%
|
2 132
+1%
|
1 967
-8%
|
2 058
+5%
|
2 068
+0%
|
2 279
+10%
|
2 601
+14%
|
3 628
+39%
|
3 392
-7%
|
2 637
-22%
|
2 350
-11%
|
1 558
-34%
|
(863)
N/A
|
(696)
+19%
|
(2 373)
-241%
|
(1 038)
+56%
|
(1 705)
-64%
|
4 564
N/A
|
13 168
+189%
|
14 007
+6%
|
19 778
+41%
|
15 489
-22%
|
8 663
-44%
|
7 932
-8%
|
6 824
-14%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(236)
|
(301)
|
(413)
|
(348)
|
(561)
|
(526)
|
(593)
|
(742)
|
(595)
|
(457)
|
(319)
|
(354)
|
(422)
|
(764)
|
(818)
|
(772)
|
(802)
|
(874)
|
(1 001)
|
(1 264)
|
(1 686)
|
(1 461)
|
(1 378)
|
(1 890)
|
(1 772)
|
(1 758)
|
(1 493)
|
(1 431)
|
(1 442)
|
(1 439)
|
(1 430)
|
(1 418)
|
(1 406)
|
(1 404)
|
(1 355)
|
(1 233)
|
(1 104)
|
(930)
|
(872)
|
(846)
|
(827)
|
|
Non-Reccuring Items |
(165)
|
(114)
|
(204)
|
(97)
|
(97)
|
(215)
|
(138)
|
(186)
|
(238)
|
(207)
|
(221)
|
(198)
|
(180)
|
(125)
|
(71)
|
(53)
|
(39)
|
(35)
|
(37)
|
(26)
|
(34)
|
(78)
|
(82)
|
(121)
|
(264)
|
(223)
|
(272)
|
(232)
|
(98)
|
(121)
|
(84)
|
(112)
|
(72)
|
(71)
|
(33)
|
(15)
|
(21)
|
15
|
(16)
|
(12)
|
(9)
|
|
Total Other Income |
0
|
(1)
|
(1)
|
0
|
0
|
2
|
2
|
(5)
|
(4)
|
0
|
(8)
|
4
|
8
|
18
|
13
|
8
|
7
|
4
|
23
|
39
|
(34)
|
(25)
|
(32)
|
(43)
|
(102)
|
(112)
|
(115)
|
(116)
|
(11)
|
(22)
|
(23)
|
(24)
|
(29)
|
5
|
37
|
34
|
67
|
4
|
0
|
3
|
(4)
|
|
Pre-Tax Income |
(652)
N/A
|
(688)
-5%
|
(901)
-31%
|
(762)
+15%
|
(967)
-27%
|
(1 097)
-14%
|
(1 111)
-1%
|
(1 304)
-17%
|
(1 125)
+14%
|
(663)
+41%
|
(143)
+78%
|
215
N/A
|
432
+101%
|
566
+31%
|
1 009
+78%
|
1 134
+12%
|
1 276
+13%
|
1 227
-4%
|
952
-22%
|
807
-15%
|
314
-61%
|
715
+128%
|
1 109
+55%
|
1 574
+42%
|
1 254
-20%
|
544
-57%
|
470
-14%
|
(221)
N/A
|
(2 414)
-992%
|
(2 278)
+6%
|
(3 910)
-72%
|
(2 592)
+34%
|
(3 212)
-24%
|
3 094
N/A
|
11 817
+282%
|
12 793
+8%
|
18 720
+46%
|
14 578
-22%
|
7 775
-47%
|
7 077
-9%
|
5 984
-15%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(4)
|
(4)
|
(5)
|
(4)
|
(2)
|
0
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(3)
|
1
|
401
|
386
|
390
|
385
|
(27)
|
(15)
|
(18)
|
(12)
|
517
|
389
|
326
|
398
|
(43)
|
(1)
|
155
|
1 940
|
713
|
993
|
719
|
(389)
|
(459)
|
(1 966)
|
(2 148)
|
(3 340)
|
(2 519)
|
(1 312)
|
(1 159)
|
(950)
|
|
Income from Continuing Operations |
(656)
|
(692)
|
(905)
|
(766)
|
(969)
|
(1 097)
|
(1 111)
|
(1 304)
|
(1 127)
|
(665)
|
(144)
|
212
|
433
|
967
|
1 395
|
1 524
|
1 661
|
1 200
|
937
|
789
|
302
|
1 232
|
1 498
|
1 900
|
1 652
|
501
|
469
|
(66)
|
(474)
|
(1 565)
|
(2 917)
|
(1 873)
|
(3 601)
|
2 635
|
9 851
|
10 645
|
15 380
|
12 059
|
6 463
|
5 918
|
5 034
|
|
Income to Minority Interest |
131
|
144
|
188
|
132
|
126
|
122
|
82
|
95
|
116
|
55
|
(91)
|
(434)
|
(843)
|
(956)
|
(1 081)
|
(943)
|
(726)
|
(729)
|
(682)
|
(630)
|
(526)
|
(584)
|
(616)
|
(707)
|
(604)
|
(586)
|
(536)
|
(527)
|
(740)
|
(778)
|
(684)
|
(658)
|
(231)
|
(1 207)
|
(2 124)
|
(2 290)
|
(2 939)
|
(2 178)
|
(1 514)
|
(1 458)
|
(1 382)
|
|
Net Income (Common) |
(525)
N/A
|
(548)
-4%
|
(718)
-31%
|
(634)
+12%
|
(843)
-33%
|
(975)
-16%
|
(1 028)
-5%
|
(1 208)
-17%
|
(1 011)
+16%
|
(610)
+40%
|
(235)
+61%
|
(222)
+6%
|
(410)
-85%
|
(393)
+4%
|
(90)
+77%
|
177
N/A
|
531
+200%
|
471
-11%
|
255
-46%
|
159
-38%
|
(224)
N/A
|
648
N/A
|
882
+36%
|
1 193
+35%
|
1 048
-12%
|
(85)
N/A
|
(67)
+21%
|
(593)
-785%
|
(1 214)
-105%
|
(2 343)
-93%
|
(3 601)
-54%
|
(2 531)
+30%
|
(3 832)
-51%
|
1 428
N/A
|
7 727
+441%
|
8 355
+8%
|
12 441
+49%
|
9 881
-21%
|
4 949
-50%
|
4 460
-10%
|
3 652
-18%
|
|
EPS (Diluted) |
-2.35
N/A
|
-2.44
-4%
|
-3.18
-30%
|
-2.8
+12%
|
-3.71
-33%
|
-4.3
-16%
|
-4.52
-5%
|
-5.31
-17%
|
-4.41
+17%
|
-2.67
+39%
|
-1.01
+62%
|
-0.96
+5%
|
-1.76
-83%
|
-1.68
+5%
|
-0.37
+78%
|
0.72
N/A
|
2.12
+194%
|
1.9
-10%
|
0.99
-48%
|
0.62
-37%
|
-0.88
N/A
|
2.51
N/A
|
2.94
+17%
|
4.72
+61%
|
4.15
-12%
|
-0.34
N/A
|
-0.25
+26%
|
-2.33
-832%
|
-4.78
-105%
|
-9.25
-94%
|
-14.19
-53%
|
-9.89
+30%
|
-15.33
-55%
|
5.64
N/A
|
31.43
+457%
|
34.26
+9%
|
51.4
+50%
|
40.73
-21%
|
21.05
-48%
|
19.48
-7%
|
16.08
-17%
|