Total Revenue | 4.70B +12.9% | 4.17B -2.6% | 4.28B +1.8% | 4.20B +23.3% | 3.41B +20.8% | 2.82B -2.8% | 2.90B -6.9% | 3.12B +12.9% | 2.76B +12.4% | 2.45B |
Operating Revenue | 4.70B +12.9% | 4.17B -2.6% | 4.28B +1.8% | 4.20B +23.3% | 3.41B +20.8% | 2.82B -2.8% | 2.90B -6.9% | 3.12B +12.9% | 2.76B +12.4% | 2.45B |
Total Operating Income as Reported | 1.56B +15.1% | 1.36B +27.0% | 1.07B +15.9% | 920.98M +1.8% | 905.00M +9.8% | 824.10M +10.5% | 746.06M +2.5% | 727.93M -1.0% | 735.63M +11.9% | 657.23M |
Weighted Average Shares (diluted) | 160.57M +5.2% | 152.67M +5.2% | 145.17M +5.1% | 138.10M +6.4% | 129.83M +5.7% | 122.87M +4.6% | 117.46M +5.8% | 111.01M +4.6% | 106.10M +2.5% | 103.52M |
Weighted Average Shares (basic) | 158.94M +4.2% | 152.51M +5.1% | 145.12M +5.3% | 137.83M +6.2% | 129.78M +5.7% | 122.79M +4.8% | 117.20M +5.6% | 111.01M +4.6% | 106.10M +2.5% | 103.52M |
Diluted EPS | 7.46 +9.2% | 6.83 +12.0% | 6.1 +8.9% | 5.6 +9.4% | 5.12 +4.7% | 4.89 +12.4% | 4.35 -19.9% | 5.43 +45.6% | 3.73 +10.4% | 3.38 |
Basic EPS | 7.54 +10.4% | 6.83 +12.0% | 6.1 +8.7% | 5.61 +9.6% | 5.12 +4.7% | 4.89 +12.2% | 4.36 -19.7% | 5.43 +45.6% | 3.73 +10.4% | 3.38 |
Average Dilution Earnings | 0 | - | - | - | - | - | - | - | 13.70M +200.8% | 4.55M |
Other Income Expense | 59.80M +24.2% | 48.16M -23.0% | 62.57M +102.1% | 30.96M +821.8% | -4.29M -201.2% | 4.24M +30.7% | 3.24M +128.0% | -11.59M +9.0% | -12.74M -5345.3% | -234.0K |
Other Non-operating Income (expense) | -15.80M -135.4% | 44.60M -27.1% | 61.16M +58.1% | 38.69M +1228.4% | -3.43M -140.7% | 8.41M +159.4% | 3.24M +128.0% | -11.59M +9.0% | -12.74M -5345.3% | -234.0K |
Special Income Charges | 75.42M +29.5% | 58.23M -9.0% | 64.02M +40.7% | 45.51M +39.0% | 32.75M +39.4% | 23.49M +110.4% | 11.16M | - | - | - |
Other Special Charges | -75.42M -29.5% | -58.23M +9.0% | -64.02M -40.7% | -45.51M -39.0% | -32.75M -39.4% | -23.49M -110.4% | -11.16M -284.5% | 6.05M +37.2% | 4.41M | - |
Gain on Sale of Securities | 174.0K -95.1% | 3.56M +153.3% | 1.41M +118.2% | -7.74M -799.7% | -860.0K +79.4% | -4.18M -209.6% | -1.35M | - | - | - |
Non-operating Interest Income | 29.94M +30.8% | 22.89M +217.6% | 7.21M +159.2% | 2.78M +29.7% | 2.14M -26.9% | 2.93M -29.5% | 4.16M +186.9% | 1.45M +4.3% | 1.39M | - |
Other Taxes | 439.04M +13.4% | 387.02M +0.1% | 386.80M +9.8% | 352.21M +12.6% | 312.78M +12.2% | 278.75M +1.3% | 275.19M +4.3% | 263.89M +9.8% | 240.41M +8.4% | 221.84M |
Depreciation Amortization Depletion | 734.75M +9.7% | 669.97M +10.9% | 604.33M +12.8% | 535.65M +12.1% | 477.98M +11.2% | 429.83M +9.8% | 391.46M +8.4% | 361.08M +13.0% | 319.45M +9.9% | 290.79M |
Depreciation and amortization | 734.75M +9.7% | 669.97M +10.9% | 604.33M +12.8% | 535.65M +12.1% | 477.98M +11.2% | 429.83M +9.8% | 391.46M +8.4% | 361.08M +13.0% | 319.45M +9.9% | 290.79M |
Cost of Revenue | 1.97B +12.3% | 1.75B -20.9% | 2.22B -7.3% | 2.39B +39.8% | 1.71B +32.9% | 1.29B -13.5% | 1.49B -15.5% | 1.76B +20.4% | 1.46B +14.0% | 1.28B |
Other Cost of Revenue | - | 1.75B -20.9% | 2.22B -7.3% | 2.39B +39.8% | 1.71B +32.9% | 1.29B -13.5% | 1.49B -15.5% | 1.76B +20.4% | 1.46B +14.0% | 1.28B |
Fuel and Purchase Power | - | - | - | - | - | 658.85M -23.3% | 858.84M -26.5% | 1.17B +26.2% | 925.54M +24.0% | 746.19M |
Gross Profit | 2.73B +13.3% | 2.41B +17.2% | 2.06B +13.8% | 1.81B +6.7% | 1.70B +10.6% | 1.53B +8.5% | 1.41B +4.4% | 1.35B +4.4% | 1.30B +10.7% | 1.17B |
Operating Expense | 1.17B +11.0% | 1.06B +6.6% | 991.13M +11.6% | 887.86M +12.3% | 790.76M +11.6% | 708.58M +6.3% | 666.64M +6.7% | 624.97M +11.6% | 559.86M +9.2% | 512.63M |
Operation and Maintenance | - | - | - | 710.16M +4.6% | 679.02M +7.8% | 629.60M -0.1% | 630.31M +5.1% | 599.60M +11.3% | 538.72M +0.0% | 538.59M |
Operating Income | 1.56B +15.1% | 1.36B +27.0% | 1.07B +15.9% | 920.98M +1.8% | 905.00M +9.8% | 824.10M +10.5% | 746.06M +2.5% | 727.93M -1.0% | 735.63M +11.9% | 657.23M |
Net Non Operating Interest Income Expense | -141.73M +15.5% | -167.75M -29.0% | -130.07M -30.0% | -100.03M -22.9% | -81.41M +0.2% | -81.54M +17.6% | -98.99M +5.9% | -105.20M +11.4% | -118.79M -3.5% | -114.81M |
Non-operating Interest Expense | 171.68M -9.9% | 190.63M +38.9% | 137.28M +33.5% | 102.81M +23.0% | 83.55M -1.1% | 84.47M -18.1% | 103.15M -3.3% | 106.65M -11.3% | 120.18M +4.7% | 114.81M |
Pre-tax Income | 1.48B +19.6% | 1.24B +23.6% | 999.64M +17.3% | 851.91M +4.0% | 819.30M +9.7% | 746.80M +14.8% | 650.31M +6.4% | 611.14M +1.2% | 604.09M +11.4% | 542.18M |
Equity in Earnings of Affiliates | - | - | - | - | - | - | 11.16M | - | - | - |
Provision for Income Taxes | 279.28M +44.8% | 192.88M +69.5% | 113.78M +46.8% | 77.51M -49.6% | 153.74M +5.8% | 145.35M +4.6% | 138.90M +1619.1% | 8.08M -96.4% | 221.38M +12.6% | 196.64M |
Net Income Common Stockholders | 1.20B +15.0% | 1.04B +17.7% | 885.32M +14.4% | 773.89M +16.4% | 665.10M +14.6% | 580.48M +13.6% | 510.99M -15.2% | 602.48M +52.2% | 395.93M +11.8% | 354.12M |
Net Income | 1.20B +14.9% | 1.04B +17.7% | 885.86M +14.4% | 774.40M +16.4% | 665.56M +10.7% | 601.44M +17.6% | 511.41M -15.2% | 603.06M +52.1% | 396.42M +13.2% | 350.10M |
Net Income Including Non-Controlling Interests | 1.20B +14.9% | 1.04B +17.7% | 885.86M +14.4% | 774.40M +16.4% | 665.56M +10.7% | 601.44M +17.6% | 511.41M -15.2% | 603.06M +52.1% | 396.42M +13.2% | 350.10M |
Net Income from Continuing Operations | 1.20B +14.9% | 1.04B +17.7% | 885.86M +14.4% | 774.40M +16.4% | 665.56M +10.7% | 601.44M +17.6% | 511.41M -15.2% | 603.06M +57.6% | 382.71M +10.8% | 345.54M |
Otherunder Preferred Stock Dividend | 487.0K -11.9% | 553.0K +2.0% | 542.0K +6.7% | 508.0K +9.2% | 465.0K -97.8% | 20.96M +4938.9% | 416.0K -28.3% | 580.0K +19.1% | 487.0K +112.1% | -4.02M |
Diluted NI Available to Com Stockholders | 1.20B +15.0% | 1.04B +17.7% | 885.32M +14.4% | 773.89M +16.4% | 665.10M +14.6% | 580.48M +13.6% | 510.99M -15.2% | 602.48M +52.2% | 395.93M +10.4% | 358.67M |
Net Income from Discontinued Operations | - | - | - | - | - | - | - | - | 13.71M +200.5% | 4.56M |
Total Expenses | 3.14B +11.8% | 2.81B -12.4% | 3.21B -2.2% | 3.28B +31.1% | 2.50B +25.3% | 2.00B -7.4% | 2.16B -9.7% | 2.39B +18.0% | 2.02B +12.6% | 1.80B |
Net Income from Continuing and Discontinued Operation | 1.20B +14.9% | 1.04B +17.7% | 885.86M +14.4% | 774.40M +16.4% | 665.56M +10.7% | 601.44M +17.6% | 511.41M -15.2% | 603.06M +52.1% | 396.42M +13.2% | 350.10M |
Normalized Income | 1.14B +9.4% | 1.04B +17.6% | 884.62M +13.2% | 781.43M +17.3% | 666.26M +10.2% | 604.81M +18.3% | 511.41M -15.2% | 603.06M +57.6% | 382.71M +10.8% | 345.54M |
Interest Expense | 171.68M -9.9% | 190.63M +38.9% | 137.28M +33.5% | 102.81M +23.0% | 83.55M -1.1% | 84.47M -18.1% | 103.15M -3.3% | 106.65M -11.3% | 120.18M +4.7% | 114.81M |
Net Interest Income | -141.73M +15.5% | -167.75M -29.0% | -130.07M -30.0% | -100.03M -22.9% | -81.41M +0.2% | -81.54M +17.6% | -98.99M +5.9% | -105.20M +11.4% | -118.79M -3.5% | -114.81M |
EBIT | 1.65B +15.7% | 1.43B +25.5% | 1.14B +19.1% | 954.72M +5.7% | 902.85M +8.6% | 831.27M +10.3% | 753.46M +5.0% | 717.79M -0.9% | 724.28M +10.2% | 657.00M |
EBITDA | 2.38B +13.7% | 2.10B +20.4% | 1.74B +16.8% | 1.49B +7.9% | 1.38B +9.5% | 1.26B +10.1% | 1.14B +6.1% | 1.08B +3.3% | 1.04B +9.9% | 950.09M |
Reconciled Cost of Revenue | 1.97B +12.3% | 1.75B -20.9% | 2.22B -7.3% | 2.39B +39.8% | 1.71B +32.9% | 1.29B -13.5% | 1.49B -15.5% | 1.76B +20.4% | 1.46B +14.2% | 1.28B |
Reconciled Depreciation | 734.75M +9.7% | 669.97M +10.9% | 604.33M +12.8% | 535.65M +12.1% | 477.98M +11.2% | 429.83M +9.8% | 391.46M +8.4% | 361.08M +13.0% | 319.63M +9.1% | 293.10M |
Net Income from Continuing Operation Net Minority Interest | 1.20B +14.9% | 1.04B +17.7% | 885.86M +14.4% | 774.40M +16.4% | 665.56M +10.7% | 601.44M +17.6% | 511.41M -15.2% | 603.06M +57.6% | 382.71M +10.8% | 345.54M |
Total Unusual Items Excluding Goodwill | 75.60M +2022.4% | 3.56M +153.3% | 1.41M +118.2% | -7.74M -799.7% | -860.0K +79.4% | -4.18M -209.6% | -1.35M | - | - | - |
Total Unusual Items | 75.60M +2022.4% | 3.56M +153.3% | 1.41M +118.2% | -7.74M -799.7% | -860.0K +79.4% | -4.18M -209.6% | -1.35M | - | - | - |
Normalized EBITDA | 2.31B +10.3% | 2.09B +20.3% | 1.74B +16.1% | 1.50B +8.4% | 1.38B +9.2% | 1.27B +10.5% | 1.14B +6.1% | 1.08B +3.3% | 1.04B +9.9% | 950.09M |
Tax Rate for Calcs | 0.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Effect of Unusual Items | 14.29M +2470.0% | 556.0K +247.4% | 160.0K +122.7% | -703.9K -335.4% | -161.7K +80.1% | -812.8K | - | - | - | - |
Interest Income | 29.94M +30.8% | 22.89M +217.6% | 7.21M +159.2% | 2.78M +29.7% | 2.14M -26.9% | 2.93M -29.5% | 4.16M +186.9% | 1.45M +4.3% | 1.39M | - |