Market Closed -
Borsa Italiana
Other stock markets
|
5-day change | 1st Jan Change | ||
7.082 EUR | 0.00% | +2.74% | +5.23% |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues - (Utility Template) | 77.37B | 62.62B | 84.1B | 136B | 92.88B | |||||
Other Revenues, Total | 1.48B | 1.38B | - | 2.3B | 1.34B | |||||
Total Revenues | 78.85B | 64.01B | 84.1B | 138B | 94.23B | |||||
Fuel & Purchased Power | 33.76B | 25.05B | 49.09B | 96.9B | 46.27B | |||||
Operations And Maintenance | 1.14B | 1.13B | 1.41B | 1.07B | 1.13B | |||||
Selling General & Admin Expenses, Total | 63M | 396M | 126M | 503M | 534M | |||||
Depreciation & Amortization - (IS) - (Collected) | 5.75B | 5.34B | 5.77B | 6.09B | 6.35B | |||||
Provision for Bad Debts | 1.04B | 1.31B | 1.2B | 1.11B | 1.17B | |||||
Other Operating Expenses | 26.57B | 19.82B | 18.35B | 21.86B | 25.98B | |||||
Total Operating Expenses | 68.32B | 53.05B | 75.95B | 128B | 81.45B | |||||
Operating Income (REIT / Utility Template) | 10.53B | 10.96B | 8.16B | 10.44B | 12.78B | |||||
Interest Expense, Total | -2.6B | -2.33B | -2.36B | -2.63B | -3.52B | |||||
Interest and Investment Income | 288M | 179M | 205M | 360M | 627M | |||||
Net Interest Expenses | -2.31B | -2.15B | -2.16B | -2.27B | -2.9B | |||||
Income (Loss) on Equity Invest. | -122M | -299M | 571M | 4M | -41M | |||||
Currency Exchange Gains (Loss) | -314M | 937M | -1.34B | 110M | 749M | |||||
Other Non Operating Income (Expenses) | 137M | -909M | 2.84B | -415M | -1.48B | |||||
EBT, Excl. Unusual Items | 7.92B | 8.54B | 8.07B | 7.87B | 9.11B | |||||
Restructuring Charges | -101M | -1.03B | -816M | 171M | -256M | |||||
Impairment of Goodwill | -27M | -274M | - | - | - | |||||
Gain (Loss) on Sale of Investments | 2M | -353M | 6M | - | -244M | |||||
Gain (Loss) on Sale of Assets | 147M | 53M | 1.77B | 1.77B | 468M | |||||
Asset Writedown | -3.9B | -1.55B | -2.92B | -1.36B | -1.74B | |||||
Insurance Settlements | - | - | - | - | - | |||||
Legal Settlements | - | - | - | - | - | |||||
Other Unusual Items | 276M | 77M | -614M | 290M | 76M | |||||
EBT, Incl. Unusual Items | 4.31B | 5.46B | 5.5B | 8.74B | 7.42B | |||||
Income Tax Expense | 836M | 1.84B | 1.64B | 3.52B | 2.78B | |||||
Earnings From Continuing Operations | 3.48B | 3.62B | 3.86B | 5.22B | 4.64B | |||||
Earnings Of Discontinued Operations | - | - | - | -1.96B | -375M | |||||
Net Income to Company | 3.48B | 3.62B | 3.86B | 3.26B | 4.26B | |||||
Minority Interest | -1.3B | -1.01B | -668M | -1.58B | -825M | |||||
Net Income - (IS) | 2.17B | 2.61B | 3.19B | 1.68B | 3.44B | |||||
Preferred Dividend and Other Adjustments | - | - | - | 123M | 182M | |||||
Net Income to Common Incl Extra Items | 2.17B | 2.61B | 3.19B | 1.56B | 3.26B | |||||
Net Income to Common Excl. Extra Items | 2.17B | 2.61B | 3.19B | 3.51B | 3.63B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 0.21 | 0.26 | 0.31 | 0.15 | 0.32 | |||||
Basic EPS - Continuing Operations | 0.21 | 0.26 | 0.31 | 0.35 | 0.36 | |||||
Basic Weighted Average Shares Outstanding | 10.17B | 10.16B | 10.16B | 10.16B | 10.16B | |||||
Net EPS - Diluted | 0.21 | 0.26 | 0.31 | 0.15 | 0.32 | |||||
Diluted EPS - Continuing Operations | 0.21 | 0.26 | 0.31 | 0.35 | 0.36 | |||||
Diluted Weighted Average Shares Outstanding | 10.17B | 10.16B | 10.16B | 10.16B | 10.16B | |||||
Normalized Basic EPS | 0.36 | 0.43 | 0.43 | 0.33 | 0.48 | |||||
Normalized Diluted EPS | 0.36 | 0.43 | 0.43 | 0.33 | 0.48 | |||||
Dividend Per Share | 0.33 | 0.36 | 0.38 | 0.4 | 0.43 | |||||
Payout Ratio | 182.01 | 181.69 | 158.07 | 298.69 | 154.65 | |||||
American Depositary Receipts Ratio (ADR) | 1 | 1 | 1 | 1 | 1 | |||||
Supplemental Items | ||||||||||
Utility Revenues | 56.12B | 50.14B | 65.7B | 95.92B | 75.97B | |||||
Non Utility Revenues | 24.2B | 14.84B | 22.31B | 44.6B | 19.59B | |||||
EBITDA | 15.83B | 15.82B | 13.38B | 15.89B | 17.4B | |||||
EBITA | 11.61B | 11.94B | 9.26B | 11.72B | 14.04B | |||||
EBIT | 10.53B | 10.96B | 8.16B | 10.44B | 12.78B | |||||
EBITDAR | 15.89B | 16.21B | 13.5B | 16.39B | 17.93B | |||||
Total Revenues (As Reported) | 80.33B | 64.98B | 88.01B | 141B | 95.56B | |||||
Effective Tax Rate - (Ratio) | 19.39 | 33.7 | 29.87 | 40.3 | 37.46 | |||||
Total Current Taxes | 2B | 1.73B | 2.17B | 2.79B | 2.8B | |||||
Total Deferred Taxes | -1.17B | 111M | -525M | 731M | -24M | |||||
Normalized Net Income | 3.65B | 4.33B | 4.38B | 3.34B | 4.87B | |||||
Interest Capitalized | 159M | 154M | 182M | 260M | 303M | |||||
Interest on Long-Term Debt | 2.09B | 2.11B | 2.14B | 1.98B | 2.21B | |||||
Non-Cash Pension Expense | 186M | -440M | 135M | 158M | 180M | |||||
Supplemental Operating Expense Items | ||||||||||
Research And Development Expense From Footnotes | 4M | 113M | 133M | 105M | 68M | |||||
Net Rental Expense, Total | 63M | 396M | 126M | 503M | 534M | |||||
Imputed Operating Lease Interest Expense | 23.36M | 128M | 38.71M | 143M | 199M | |||||
Imputed Operating Lease Depreciation | 39.64M | 268M | 87.29M | 360M | 335M | |||||
Maintenance & Repair Expenses, Total | 1.14B | 1.13B | 1.41B | 1.07B | 1.13B | |||||
Stock-Based Comp., Other (Total) | - | - | - | - | 2M | |||||
Total Stock-Based Compensation | - | - | - | - | 2M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 9.03B | 5.91B | 8.86B | 11.04B | 6.8B | |||||
Short Term Investments - (Utility / Insurance Templates) | 567M | 67M | 87M | 78M | 81M | |||||
Trading Asset Securities, Total | 3.09B | 2.76B | 19.66B | 12.08B | 4.44B | |||||
Accounts Receivable, Total | 13.25B | 12.22B | 16.2B | 16.71B | 17.98B | |||||
Other Receivables | 6.95B | 8.37B | 5.21B | 4.54B | 4.49B | |||||
Accounts Receivable (Summary Subtotal) | 20.2B | 20.59B | 21.4B | 21.25B | 22.48B | |||||
Inventory - (Utility Template) | 2.53B | 2.4B | 3.11B | 4.85B | 4.29B | |||||
Other Current Assets, Total | 1.39B | 2.83B | 13.25B | 16.76B | 12.44B | |||||
Total Current Assets | 36.8B | 34.55B | 66.37B | 66.06B | 50.54B | |||||
Gross Property Plant And Equipment | 184B | 185B | 193B | 198B | 201B | |||||
Accumulated Depreciation | -104B | -106B | -109B | -110B | -111B | |||||
Net Property Plant And Equipment | 79.81B | 78.72B | 84.57B | 88.52B | 89.8B | |||||
Goodwill | 14.24B | 13.78B | 13.82B | 13.74B | 13.04B | |||||
Other Intangibles, Total | 21.16B | 19.23B | 19.99B | 19.87B | 20.02B | |||||
Long-Term Investments - (Utility Template) | 2.23B | 1.43B | 1.49B | 2.92B | 3.12B | |||||
Accounts Receivable Long-Term | 487M | 304M | 530M | 508M | 444M | |||||
Deferred Tax Assets Long-Term (Collected) | 9.11B | 8.58B | 11.03B | 10.92B | 9.22B | |||||
Deferred Charges Long-Term | 632M | 735M | 966M | 1.38B | 1.43B | |||||
Other Long-Term Assets, Total | 6.95B | 6.12B | 8.16B | 15.68B | 7.62B | |||||
Total Assets | 171B | 163B | 207B | 220B | 195B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 12.96B | 12.86B | 16.96B | 17.64B | 15.82B | |||||
Accrued Expenses, Total | 2.6B | 2.9B | 3.39B | 3.62B | 3.74B | |||||
Short-Term Borrowings | 3.92B | 6.34B | 13.31B | 18.39B | 4.77B | |||||
Current Portion of Long-Term Debt | 3.21B | 3.01B | 3.85B | 2.6B | 8.86B | |||||
Current Portion of Leases | 275M | 247M | 259M | 261M | 268M | |||||
Current Income Taxes Payable | 209M | 471M | 712M | 1.62B | 1.57B | |||||
Unearned Revenue, Current | 1.33B | 1.28B | 1.43B | 1.78B | 2.13B | |||||
Other Current Liabilities - (Bank / Utility Template) | 15.99B | 14.68B | 36.81B | 29.75B | 21.95B | |||||
Total Current Liabilities | 40.49B | 41.79B | 76.72B | 75.66B | 59.12B | |||||
Long-Term Debt | 53.27B | 48.64B | 52.84B | 65.93B | 58.57B | |||||
Long-Term Leases | 1.69B | 1.82B | 2.29B | 2.41B | 2.64B | |||||
Unearned Revenue Non Current | 6.3B | 6.19B | 6.21B | 5.75B | 5.74B | |||||
Pension & Other Post Retirement Benefits | 4.6B | 3.59B | 3.16B | 2.43B | 2.47B | |||||
Deferred Tax Liability Non-Current | 8.31B | 7.8B | 9.26B | 9.54B | 8.22B | |||||
Other Non Current Liabilities, Total | 9.82B | 11.27B | 14.12B | 15.81B | 13.36B | |||||
Total Liabilities | 124B | 121B | 165B | 178B | 150B | |||||
Common Stock, Total | 10.17B | 10.17B | 10.17B | 10.17B | 10.17B | |||||
Additional Paid In Capital | 7.49B | 7.48B | 7.5B | 7.5B | 7.5B | |||||
Retained Earnings | 21.12B | 20.23B | 19.84B | 17.83B | 17.13B | |||||
Treasury Stock | -1M | -3M | -36M | -47M | -59M | |||||
Comprehensive Income and Other | -8.39B | -9.55B | -7.81B | -6.79B | -2.98B | |||||
Total Common Equity | 30.38B | 28.32B | 29.65B | 28.66B | 31.76B | |||||
Minority Interest | 16.56B | 14.03B | 12.69B | 13.42B | 13.35B | |||||
Total Equity | 46.94B | 42.36B | 42.34B | 42.08B | 45.11B | |||||
Total Liabilities And Equity | 171B | 163B | 207B | 220B | 195B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 10.17B | 10.16B | 10.16B | 10.16B | 10.16B | |||||
ECS Total Common Shares Outstanding | 10.17B | 10.16B | 10.16B | 10.16B | 10.16B | |||||
Book Value / Share | 2.99 | 2.55 | 2.37 | 2.27 | 2.48 | |||||
Tangible Book Value | -5.02B | -4.69B | -4.16B | -4.95B | -1.3B | |||||
Tangible Book Value Per Share | -0.49 | -0.7 | -0.96 | -1.04 | -0.77 | |||||
Total Debt | 62.36B | 60.06B | 72.54B | 89.59B | 75.11B | |||||
Net Debt | 49.68B | 51.33B | 43.93B | 66.4B | 63.79B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | 2.56B | 2.33B | 2.08B | 1.76B | 1.89B | |||||
Debt Equivalent Oper. Leases | 504M | 3.17B | 1.01B | 4.02B | 4.27B | |||||
Minority Interest, Total (Incl. Fin. Div) | 16.56B | 14.03B | 12.69B | 13.42B | 13.35B | |||||
Equity Method Investments, Total | 1.68B | 861M | 704M | 1.28B | 1.65B | |||||
Account Code - Inventory Valuation | 6 | 6 | 6 | 6 | 6 | |||||
Inventories - Raw Materials, Total | 2.35B | 2.14B | 2.82B | 4.55B | 3.6B | |||||
Inventories - Finished Goods, Total | 163M | 223M | 207M | 205M | 604M | |||||
Inventories - Others | 18M | 41M | 86M | 97M | 88M | |||||
Land - (BS) | 663M | 637M | 643M | 629M | 630M | |||||
Buildings, Total | 10.26B | 10.26B | 11.12B | 11.61B | 12.08B | |||||
Machinery, Total | 161B | 160B | 164B | 166B | 168B | |||||
Full Time Employees | 68.25K | 66.72K | 66.28K | 65.12K | 61.06K | |||||
Assets under Capital Lease - Gross | - | - | - | - | - | |||||
Assets under Capital Lease - Accumulated Depreciation | - | - | - | - | - | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 2.98B | 3.29B | 3.66B | 3.78B | 3.78B |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | 2.17B | 2.61B | 3.19B | 1.68B | 3.44B | |||||
Depreciation, Depletion & Amortization | 4.48B | 4.16B | 4.42B | 4.51B | 3.7B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 1.08B | 978M | 1.11B | 1.28B | 1.26B | |||||
Total Depreciation, Depletion & Amortization | 5.56B | 5.14B | 5.52B | 5.79B | 4.96B | |||||
Amortization of Deferred Charges, Total | 191M | 204M | 250M | 379M | 430M | |||||
(Gain) Loss On Sale of Asset - (CF) | -268M | -1M | -1.77B | -355M | 369M | |||||
(Gain) Loss on Sale of Investments - (CF) | - | -26M | - | 169M | 160M | |||||
Total Asset Writedown | 3.93B | 1.82B | 2.92B | 2.64B | 3.07B | |||||
(Income) Loss On Equity Investments - (CF) | 119M | 276M | -577M | -24M | -20M | |||||
Provision and Write-off of Bad Debts | 1.04B | 1.31B | 1.1B | 1.12B | 1.2B | |||||
Change in Accounts Receivable | -908M | -1.36B | -4.9B | -2.77B | -2.59B | |||||
Change In Inventories | 318M | -8M | -649M | -2.17B | 435M | |||||
Change in Accounts Payable | -51M | 698M | 4.36B | 1.33B | -1.16B | |||||
Change in Unearned Revenues | 154M | -142M | 75M | 254M | 172M | |||||
Change in Other Net Operating Assets (Collected) | 214M | -750M | 15M | -614M | 2.55B | |||||
Other Operating Activities | -1.22B | 1.74B | 531M | 1.23B | 1.62B | |||||
Cash from Operations | 11.25B | 11.51B | 10.07B | 8.67B | 14.62B | |||||
Capital Expenditure | -8.24B | -8.33B | -10.54B | -11.28B | -11.38B | |||||
Cash Acquisitions | -320M | -33M | -283M | -1.28B | -17M | |||||
Divestitures | 688M | 154M | 61M | 2.03B | 2.08B | |||||
Purchase / Sale of Intangible Assets | -1.72B | -1.87B | -2.56B | -3.22B | -2.18B | |||||
Other Investing Activities, Total | 468M | -41M | 2.46B | 120M | 887M | |||||
Cash from Investing | -9.12B | -10.12B | -10.88B | -13.63B | -10.61B | |||||
Long-Term Debt Issued, Total | 9.25B | 3.92B | 19.23B | 22.4B | 6.09B | |||||
Total Debt Issued | 9.25B | 3.92B | 19.23B | 22.4B | 6.09B | |||||
Long-Term Debt Repaid, Total | -5.51B | -2.66B | -11.32B | -9.98B | -10.08B | |||||
Total Debt Repaid | -5.51B | -2.66B | -11.32B | -9.98B | -10.08B | |||||
Issuance of Common Stock | - | 588M | 2.21B | - | 986M | |||||
Repurchase of Common Stock | -10M | -13M | -13M | -14M | -20M | |||||
Common Dividends Paid | -3.96B | -4.74B | -5.04B | -5.02B | -5.32B | |||||
Common & Preferred Stock Dividends Paid | -3.96B | -4.74B | -5.04B | -5.02B | -5.32B | |||||
Other Financing Activities, Total | 530M | -1.07B | -1.3B | -13M | -25M | |||||
Cash from Financing | 306M | -3.97B | 3.78B | 7.37B | -8.36B | |||||
Foreign Exchange Rate Adjustments | -76M | -497M | 17M | 136M | -49M | |||||
Net Change in Cash | 2.37B | -3.08B | 2.99B | 2.55B | -4.4B | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 4.24B | 3.69B | 4.41B | 5.02B | 5.66B | |||||
Cash Income Tax Paid (Refund) | 1.85B | 1.58B | 1.85B | 1.93B | 2.96B | |||||
Net Debt Issued / Repaid | 3.74B | 1.26B | 7.91B | 12.42B | -3.98B | |||||
Levered Free Cash Flow | 1.71B | -1.55B | 11.45B | -14.69B | -1.77B | |||||
Unlevered Free Cash Flow | 3.34B | -92.62M | 12.93B | -13.05B | 428M | |||||
Change In Net Working Capital | -959M | 2.09B | -15.17B | 11.24B | -615M |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||||
Return on Assets | 3.91 | 4.09 | 2.75 | 3.06 | 3.85 | |||||
Return on Total Capital | 6.16 | 6.47 | 4.69 | 5.29 | 6.34 | |||||
Return On Equity % | 7.33 | 8.11 | 9.11 | 12.36 | 10.64 | |||||