E.ON SE

XTRA-EOAN

Overview Financials Investor Relations Estimates Ownership Industry Dividends Modeling Filings

Income Statement	Dec '14	Dec '15	Dec '16	Dec '17	Dec '18	Dec '19	Dec '20	Dec '21	Dec '22	Dec '23	LTM
Other Revenues, Total	—	—	—	—	—	—	—	—	—	—	-17,955
Total Revenues						41,290	61,624	78,119	116,657	95,020	64,304
Total Revenues % Chg.						38.6%	49.2%	26.8%	49.3%	-18.5%	-54%
Cost of Goods Sold, Total						31,559	47,105	78,160	108,590	64,259	56,795
Gross Profit						9,731	14,519	-41	8,067	30,761	7,509
Selling General & Admin Expenses, Total						3,532	5,523	5,638	5,631	6,441	6,633
Depreciation & Amortization						2,159	3,762	3,725	3,324	3,335	3,445
Other Operating Expenses						2,397	2,601	-16,021	-409	19,950	-7,269
Other Operating Expenses, Total						8,088	11,886	-6,658	8,546	29,726	2,809
Operating Income						1,643	2,633	6,617	-479	1,035	4,700
Interest Expense, Total						-1,604	-1,295	-1,527	-1,574	-2,271	-2,449
Interest And Investment Income						1,032	670	770	2,348	1,104	1,316
Net Interest Expenses						-572	-625	-757	774	-1,167	-1,133
Income (Loss) On Equity Invest.						479	426	672	272	508	224
Currency Exchange Gains (Loss)						-97	473	-119	488	-278	-934
Other Non Operating Income (Expenses)	—	—				—	—	—	104	25	25
EBT, Excl. Unusual Items						1,453	2,907	6,413	1,159	123	2,882
Restructuring Charges						-819	-656	-511	-88	-22	-22
Merger & Related Restructuring Charges	—	—	—	—	—	—	-2	—	—	—	—
Impairment of Goodwill			—		—	—	—	—	-4	—	—
Gain (Loss) On Sale Of Investments						432	23	308	230	238	260
Gain (Loss) On Sale Of Assets						36	313	110	750	-59	-59
Asset Writedown			—			-330	-404	-197	-50	-179	-825
Legal Settlements	—	—	—		—	—	—	—	—	—	—
EBT, Incl. Unusual Items						772	2,181	6,123	1,997	101	2,236
Income Tax Expense						43	871	818	-245	-598	-207
Earnings From Continuing Operations						729	1,310	5,305	2,242	699	2,443
Earnings Of Discontinued Operations						1,063	-40	—	—	61	-9
Minority Interest						-242	-253	-614	-411	-243	-653
Net Income						1,550	1,017	4,691	1,831	517	1,781
Net Income to Common Incl Extra Items						1,550	1,017	4,691	1,831	517	1,781
Net Income to Common Excl. Extra Items						487	1,057	4,691	1,831	456	1,790
Total Shares Outstanding						2,607.4	2,607.4	2,609	2,610.4	2,611.7	2,611.7
Weighted Avg. Shares Outstanding						2,293	2,607	2,608	2,609	2,611	2,612
Weighted Avg. Shares Outstanding Dil						2,293	2,607	2,608	2,609	2,611	2,612
EPS						0.7	0.4	1.8	0.7	0.2	0.7
EPS Diluted						0.7	0.4	1.8	0.7	0.2	0.7
EBITDA						3,497	5,887	9,834	2,313	3,818	7,593
Effective Tax Rate						5.6%	39.9%	13.4%	-12.3%	-592.1%	-9.3%