Hydro One Ltd
TSX:H
Hydro One Ltd
TSX:H
Price:
48.03
CAD
-0.74%
Market Closed
Market Cap:
28.8B
CAD
Income Statement
Earnings Waterfall
Hydro One Ltd
Hydro One Ltd
|
Revenue
|
8.5B
CAD
|
|
Cost of Revenue
|
-4.1B
CAD
|
|
Gross Profit
|
4.3B
CAD
|
|
Operating Expenses
|
-2.4B
CAD
|
|
Operating Income
|
2B
CAD
|
|
Other Expenses
|
-811m
CAD
|
|
Net Income
|
1.2B
CAD
|
Income Statement
Hydro One Ltd
Hydro One Ltd
Currency: CAD
Millions
TTM
| 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 |
3 371
N/A
|
5 016
+49%
|
6 538
+30%
|
6 416
-2%
|
6 399
0%
|
6 460
+1%
|
6 552
+1%
|
6 524
0%
|
6 349
-3%
|
6 165
-3%
|
5 990
-3%
|
5 908
-1%
|
6 014
+2%
|
6 098
+1%
|
6 150
+1%
|
6 333
+3%
|
6 269
-1%
|
6 256
0%
|
6 480
+4%
|
6 571
+1%
|
6 828
+4%
|
7 138
+5%
|
7 290
+2%
|
7 251
-1%
|
7 303
+1%
|
7 313
+0%
|
7 225
-1%
|
7 461
+3%
|
7 579
+2%
|
7 697
+2%
|
7 780
+1%
|
7 807
+0%
|
7 824
+0%
|
7 727
-1%
|
7 844
+2%
|
7 936
+1%
|
8 110
+2%
|
8 368
+3%
|
8 484
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 808)
|
(2 664)
|
(3 450)
|
(3 376)
|
(3 341)
|
(3 355)
|
(3 427)
|
(3 420)
|
(3 266)
|
(3 071)
|
(2 875)
|
(2 737)
|
(2 762)
|
(2 820)
|
(2 899)
|
(2 955)
|
(2 934)
|
(2 938)
|
(3 111)
|
(3 311)
|
(3 466)
|
(3 722)
|
(3 854)
|
(3 741)
|
(3 771)
|
(3 711)
|
(3 579)
|
(3 699)
|
(3 713)
|
(3 743)
|
(3 724)
|
(3 720)
|
(3 666)
|
(3 557)
|
(3 652)
|
(3 738)
|
(3 880)
|
(4 073)
|
(4 143)
|
|
| Gross Profit |
1 563
N/A
|
2 352
+50%
|
3 088
+31%
|
3 040
-2%
|
3 058
+1%
|
3 105
+2%
|
3 125
+1%
|
3 104
-1%
|
3 083
-1%
|
3 094
+0%
|
3 115
+1%
|
3 171
+2%
|
3 252
+3%
|
3 278
+1%
|
3 251
-1%
|
3 378
+4%
|
3 335
-1%
|
3 318
-1%
|
3 369
+2%
|
3 260
-3%
|
3 362
+3%
|
3 416
+2%
|
3 436
+1%
|
3 510
+2%
|
3 532
+1%
|
3 602
+2%
|
3 646
+1%
|
3 762
+3%
|
3 866
+3%
|
3 954
+2%
|
4 056
+3%
|
4 087
+1%
|
4 158
+2%
|
4 170
+0%
|
4 192
+1%
|
4 198
+0%
|
4 230
+1%
|
4 295
+2%
|
4 341
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(937)
|
(1 400)
|
(1 894)
|
(1 875)
|
(1 858)
|
(1 850)
|
(1 847)
|
(1 867)
|
(1 885)
|
(1 916)
|
(1 883)
|
(1 884)
|
(1 877)
|
(1 875)
|
(1 942)
|
(2 103)
|
(2 125)
|
(2 119)
|
(2 059)
|
(1 908)
|
(1 903)
|
(1 907)
|
(1 954)
|
(1 982)
|
(2 013)
|
(2 020)
|
(2 034)
|
(2 054)
|
(2 084)
|
(2 131)
|
(2 185)
|
(2 279)
|
(2 318)
|
(2 323)
|
(2 349)
|
(2 346)
|
(2 345)
|
(2 361)
|
(2 374)
|
|
| Depreciation & Amortization |
(377)
|
(566)
|
(649)
|
(762)
|
(765)
|
(767)
|
(668)
|
(783)
|
(789)
|
(807)
|
(703)
|
(797)
|
(774)
|
(746)
|
(725)
|
(733)
|
(742)
|
(748)
|
(752)
|
(754)
|
(752)
|
(755)
|
(760)
|
(765)
|
(769)
|
(775)
|
(785)
|
(798)
|
(814)
|
(825)
|
(759)
|
(802)
|
(804)
|
(809)
|
(851)
|
(864)
|
(878)
|
(893)
|
(909)
|
|
| Operations Maintenance |
(560)
|
(834)
|
(1 135)
|
(1 113)
|
(1 093)
|
(1 083)
|
(1 069)
|
(1 084)
|
(1 096)
|
(1 109)
|
(1 066)
|
(1 065)
|
(1 047)
|
(1 041)
|
(1 105)
|
(1 251)
|
(1 262)
|
(1 250)
|
(1 181)
|
(1 030)
|
(1 033)
|
(1 036)
|
(1 070)
|
(1 087)
|
(1 106)
|
(1 106)
|
(1 112)
|
(1 118)
|
(1 115)
|
(1 149)
|
(1 258)
|
(1 298)
|
(1 348)
|
(1 345)
|
(1 354)
|
(1 348)
|
(1 331)
|
(1 332)
|
(1 308)
|
|
| Other Operating Expenses |
0
|
0
|
(110)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(114)
|
(22)
|
(56)
|
(88)
|
(112)
|
(119)
|
(121)
|
(121)
|
(126)
|
(124)
|
(118)
|
(116)
|
(124)
|
(130)
|
(138)
|
(139)
|
(137)
|
(138)
|
(155)
|
(157)
|
(168)
|
(179)
|
(166)
|
(169)
|
(144)
|
(134)
|
(136)
|
(136)
|
(157)
|
|
| Operating Income |
626
N/A
|
952
+52%
|
1 194
+25%
|
1 165
-2%
|
1 200
+3%
|
1 255
+5%
|
1 278
+2%
|
1 237
-3%
|
1 198
-3%
|
1 178
-2%
|
1 232
+5%
|
1 287
+4%
|
1 375
+7%
|
1 403
+2%
|
1 309
-7%
|
1 275
-3%
|
1 210
-5%
|
1 199
-1%
|
1 310
+9%
|
1 352
+3%
|
1 459
+8%
|
1 509
+3%
|
1 482
-2%
|
1 528
+3%
|
1 519
-1%
|
1 582
+4%
|
1 612
+2%
|
1 708
+6%
|
1 782
+4%
|
1 823
+2%
|
1 871
+3%
|
1 808
-3%
|
1 840
+2%
|
1 847
+0%
|
1 843
0%
|
1 852
+0%
|
1 885
+2%
|
1 934
+3%
|
1 967
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(187)
|
(282)
|
(360)
|
(378)
|
(383)
|
(386)
|
(377)
|
(400)
|
(405)
|
(421)
|
(425)
|
(424)
|
(414)
|
(445)
|
(438)
|
(490)
|
(508)
|
(476)
|
(472)
|
(451)
|
(454)
|
(454)
|
(458)
|
(456)
|
(456)
|
(455)
|
(455)
|
(454)
|
(453)
|
(456)
|
(464)
|
(480)
|
(501)
|
(522)
|
(541)
|
(553)
|
(561)
|
(571)
|
(578)
|
|
| 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
|
(39)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
(16)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
0
|
(6)
|
(10)
|
(21)
|
(44)
|
(44)
|
(45)
|
(42)
|
(19)
|
(18)
|
(14)
|
(13)
|
(12)
|
3
|
(2)
|
(6)
|
(8)
|
(24)
|
(25)
|
(22)
|
(25)
|
(29)
|
(29)
|
(29)
|
(29)
|
(34)
|
(39)
|
(43)
|
|
| Pre-Tax Income |
439
N/A
|
670
+53%
|
818
+22%
|
787
-4%
|
817
+4%
|
869
+6%
|
885
+2%
|
837
-5%
|
793
-5%
|
757
-5%
|
793
+5%
|
863
+9%
|
955
+11%
|
948
-1%
|
850
-10%
|
741
-13%
|
658
-11%
|
678
+3%
|
796
+17%
|
882
+11%
|
987
+12%
|
1 041
+5%
|
1 011
-3%
|
1 060
+5%
|
1 066
+1%
|
1 125
+6%
|
1 151
+2%
|
1 246
+8%
|
1 305
+5%
|
1 342
+3%
|
1 346
+0%
|
1 303
-3%
|
1 310
+1%
|
1 296
-1%
|
1 272
-2%
|
1 270
0%
|
1 290
+2%
|
1 324
+3%
|
1 346
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(68)
|
(104)
|
(105)
|
(93)
|
(103)
|
(111)
|
(139)
|
(133)
|
(123)
|
(102)
|
(111)
|
(126)
|
(135)
|
(153)
|
(915)
|
(857)
|
(819)
|
(792)
|
6
|
(25)
|
818
|
810
|
785
|
774
|
(101)
|
(150)
|
(178)
|
(231)
|
(273)
|
(302)
|
(288)
|
(273)
|
(270)
|
(206)
|
(178)
|
(165)
|
(157)
|
(177)
|
(181)
|
|
| Income from Continuing Operations |
371
|
566
|
713
|
694
|
714
|
758
|
746
|
704
|
670
|
655
|
682
|
737
|
820
|
795
|
(65)
|
(116)
|
(161)
|
(114)
|
802
|
857
|
1 805
|
1 851
|
1 796
|
1 834
|
965
|
975
|
973
|
1 015
|
1 032
|
1 040
|
1 058
|
1 030
|
1 040
|
1 090
|
1 094
|
1 105
|
1 133
|
1 147
|
1 165
|
|
| Income to Minority Interest |
(3)
|
(6)
|
(10)
|
(9)
|
(9)
|
(8)
|
(6)
|
(6)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(10)
|
(10)
|
(9)
|
|
| Net Income (Common) |
359
N/A
|
547
+52%
|
690
+26%
|
670
-3%
|
691
+3%
|
736
+7%
|
721
-2%
|
680
-6%
|
645
-5%
|
631
-2%
|
658
+4%
|
713
+8%
|
796
+12%
|
771
-3%
|
(89)
N/A
|
(140)
-57%
|
(185)
-32%
|
(138)
+25%
|
778
N/A
|
832
+7%
|
1 780
+114%
|
1 820
+2%
|
1 770
-3%
|
1 813
+2%
|
948
-48%
|
967
+2%
|
965
0%
|
1 007
+4%
|
1 024
+2%
|
1 031
+1%
|
1 050
+2%
|
1 022
-3%
|
1 032
+1%
|
1 082
+5%
|
1 085
+0%
|
1 096
+1%
|
1 123
+2%
|
1 137
+1%
|
1 156
+2%
|
|
| EPS (Diluted) |
0.75
N/A
|
1.14
+52%
|
1.16
+2%
|
1.12
-3%
|
1.14
+2%
|
1.23
+8%
|
1.21
-2%
|
1.13
-7%
|
1.08
-4%
|
1.06
-2%
|
1.1
+4%
|
1.2
+9%
|
1.33
+11%
|
1.28
-4%
|
-0.15
N/A
|
-0.24
-60%
|
-0.31
-29%
|
-0.23
+26%
|
1.3
N/A
|
1.39
+7%
|
2.97
+114%
|
3.04
+2%
|
2.95
-3%
|
3.03
+3%
|
1.59
-48%
|
1.62
+2%
|
1.61
-1%
|
1.68
+4%
|
1.71
+2%
|
1.72
+1%
|
1.75
+2%
|
1.7
-3%
|
1.72
+1%
|
1.8
+5%
|
1.81
+1%
|
1.82
+1%
|
1.87
+3%
|
1.89
+1%
|
1.92
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
