|
Income Statement
<br /> rxr 0 1 2 0 4 6 6 1 6 0 10 11 12
<br /> beumvtlem
<br /> Escmmon In Energy Com OD% 0.0% OD% 2A1L 2D% SD% 20% 204 'D% 2A% 2D% 3D%
<br /> Cumrafn EFYhalna IW.Oi 10601 IO1.Ot 1020% 101M 1.1% 1091\ IIOM Iq6\ mYf It1]\ Ilaf\ 12l at
<br /> '.4A~Rite 26616
<br /> Interest lmm�e 200%
<br /> Interest Ree an Bond 800%
<br /> 2WI K
<br /> Rme EI 13.31/26111 133 fim11 13 31.92.91 13401w 134 Onh 136/71604 t3.52829104 135 P" 1357261 135 OL 138126+41 13fAw.n 139fiMfe
<br /> SM,.MMM 1,305 8069 11.959 20200 29,290 MAN 48,"8 51,087 68,2N 10127 59,048
<br /> Tem Re .to Resdmne Vnts T f - 2 173.610 t 813,904 It 1,001,753 f 2.002,704 S 3.885.512 t 5,241,3t5 S 6.528159 T 7,805.278 S 8,285,891 t IO.B35,905 t 4.390603
<br /> Rme E5 1507426/11 1507 fAmn 1474~ 14N01 14 33 0k 1423~ 14181A1Wr t4181Am41 14 02 4.9 1389~ 14151.92261 1433 om 14 53 41
<br /> Seem MM 120 SID 851 1.652 1,026 1,159 1.089 1001 3.973 3854 3,999
<br /> Tam Re2mrm lar Small Cdmmemal6 Temp Pw S S - t MAN f 75,311 $ 93.308 S 149.884 S 145,482 S 181,366 t 157131 S 139,958 S 582.099 S 596,109 t 580,740
<br /> Rev Ela 1480 U6 14 90 14ASfAwA 14.17 fAmn 13931Ao261 13710.9 13 88 1.91926 1383 Mnm 1340 J.9 1331{Awn 13454Am0 1350126204 1318 Vr
<br /> SMes n Mr.S 398 11,813 27.151 38,120 49N0 sum 64398 72.677 MAN M.M4 97.722
<br /> TmmP mm b Medum CPmmmcul(ndu ng emas) $ f - f 51,388 1 1.913.404 S 3159,221 f 5,171,243 f 0.571,300 f 7,840173 S 8879,225 f 9.882.083 S 10,877,231 t 12,008671 f 13387818
<br /> Rate E19V 1345/26261 1345 f4m41 1305426261 117401e.26 1251 OA 17.36{.91261 12N 0- 11 to 4A 11 go onn 1198 f4rwn 1197 inv41 12.11/Amn 1228 Kv41
<br /> SNe1.26926 - -
<br /> Tm0R,..fmLargeC6mmercMl(EIBV) f S f - f S f - S t t
<br /> Per LS 10.17 fAtwn 1017~ 920$Aem 9030.9 945 llv 0.3206mt 9.24 IAr+nl 9281Amn 9 02 0.9 8041.9126 am~ 9.130.92.9 9241.9•41
<br /> Sees n M•.0 3173 14183 291.12 53948 78738 1.06330 1,37700 1,580" 121438 ?IMM 2382.47
<br /> TOM 9126 LgIltRnenoe f f S 3.130 S 14.211 f 27.504 f 50.289 f 774147 f 81.791 S 119,884 f 146,268 It 188496 f 193.526 f 220.159
<br /> Tail Rmnuea S t t 252,568 S 2618,080 f 5,511,292 S 8,173.489 t 10755050 f 13,149394 S 15430389 t 17 747 587 S 20,801717 S 23826t11 S 28575,557
<br /> Operating Cam
<br /> Femeul El"Wo Pumhaue
<br /> Fear Lmd(MW wm Ovms4yl - 66 41 06 134 114 216 750 300 351 39.8 44
<br /> Enryy Smes lMVM1) - 1,050 18,518 40.081 62.112 19,149 97,200 115,264 132,832 154,910 173,730 1@,452
<br /> 1Oaesm Symem JA% BS 049 1102 2174 2110 7402 4034 4049 5422 8 1 6138
<br /> 15 TE
<br /> E$aMOyPuaSasee(MR) I I 1 1 i 4 1
<br /> EIa4014 Pem%r 09110k [s[lu]t
<br /> Tranvmss6n&ISD Cnarpes(tmN r as& S t - S 13,801 S 140.575 f 309.679 f 480140 S 038,556 S 797,388 f 9&480 S 1.133892 $ 1.048.558 S 1542.266 S 1143059
<br /> Puc6au EnoM(SMN Y 61.90 t S f 110503 t 1125,909 f 2AB0,44B % 3,922,804 S 5098,041 f 8.386.897 f 7,725,073 S 9,080,576 S 10861599 S 12,358198 f 1388115M
<br /> Smle CmN Wwn Semcee 2.000 S f - $ N270 f 25,409 S 25.978 S 25,498 f 27,028 S 27.568 S 28,120 f 20,892 S 29.258 S 29841 S MAM
<br /> PG&E v4 M.Olp "l (P.,b.r 376 9A{ S f f 37"0 S 198 TM S S T S in 1 S f f f f
<br /> Tam PurmlasedeectM&TMern96n I f 9782J30 f 8.717.92 17 1
<br /> EIee1N401e~..Operaeene .0 x1166
<br /> 0...W's Labs f f - t 100,528 S 183,428 S 187,096 f 19OA39 It 280.498 f 288,105 f 291,828 t 388,758 S 388504 t 404.485 S 509.?&
<br /> Emenensy Cn--Servo 1Aro S - f $ 18,727 f 19.102 t 19404 It 19A73 S 20271 f 20.878 t 21,080 f 71,512 S 21,942 $ 22381 S 22,928
<br /> E.Wm P d,y9mrrwea mm Fr ul 2800 S S $ f S 10,236 S 18.581 S 16,992 S 17.230 S 17,575 t 11,828 S 38510 S 31361 f 39,041
<br /> P .&C6mmu .fton am S f S 8.242 f 6,387 t 8,485 f 8.824 f 6,757 t 8.882 S 7030 1 7,171 S 7,314 S 7ABO S 7,BW
<br /> sno0 aM Mmenms app S - S S 7,491 S 7,261 $ 7.104 f 7,019 t 8,108 f 61/1 S 8.436 f 9005 S 0.111 f 8852 f 9131
<br /> Ve541e1 pv4w r4muvm.ennO 36D t f 42 f S 1,183,153 f 1,810,8 99 1 07 f ?359,6 86 S 2313.49 t ?0N044BO8S2 S1 t,i 3100,
<br /> 013168 !S 1,880118 31 33 f N.M.
<br /> .'7 i 33.50 1 f
<br /> Tam EMOPnms ENW`os S8
<br /> Tam Fees and Franase Pamms f 81587 S 6051118
<br /> 2.041 458 S 1491.488
<br /> TOW Opvndng CONS S 11 .715 1 1,077AN 9 3055,658 5001281 73 082 S 9349873 10800,515 9 12,113407 S 13513304 t 15,805.900 2 4,059104 S 201 Bt
<br /> Incomeimm Opentlon6t (11 2151 S (0251301 S (478519)) 50099 111 07 1406.1 B 2.240850 3 3tGR8l 1 4,234.222 S 5.085,121 i 5,835571 8,451,078
<br /> Ol7ur1n0ome
<br /> lmeree on C3P"Fund Acmum S 1,111 S 20.791 S 293 S 125,998 f 1.311 f 22,587 f 09.583 S ],045 t 143,491 t 74.411 $ 4,539 f 261.658 f 178,321
<br /> EBITDA t 1.111 { (6{A941 { (824.956) t (461.561) f NB6371 T 1,INA94 t 1A76.771 t 2.942.864 { 3,400,476 { 4,30GAM { 4100268 { 6.0322!6 t 6A90217
<br /> DeOmoaaon and 4nM1za06n t S 17,988 S 401,629 t 615,232 S 703,927 f 874720 S 935,121 $ 767,772 t 907,637 t 1016571 $ 1,161,574 S 1,782,175 f 14N,1M
<br /> EBIT 11 I I 4 (105, 4 4 1 4
<br /> wo'tEePen9M
<br /> On$php Cams Lem S ! 9.072 S 13881 t 105,386 f 315,925 1 427517 t 530.289 f 269.298 f 713.125 S 711438 f S
<br /> On Capal FuM T 1.538 S 161)13 f t82.BA f 808.097 S 1038,292 S 1,174,170 t 1453,541 S 2.121875 S 3089188 f 1582968 f 3420,704 S 3.3N,521 f 3.304881
<br /> Dea lauame Clmrges S 40800 S 148,300 f 112,MO S 180,000 $ 344,000 t 1131660 f 52.000 T 805,000 t t 591524 S 1050000 S(47A27) 0
<br /> - f
<br /> 8, 6
<br /> Net lnmme
<br /> Advanced Energy$eate9les.ft
<br /> 20115
<br />
|