Total Revenue | 1.24B +26.7% | 981.00M +6.4% | 922.00M +0.2% | 920.00M +9.5% | 840.00M +11.4% | 754.00M +49.6% | 504.00M +3.9% | 485.00M |
Operating Revenue | 1.24B +26.7% | 981.00M +6.4% | 922.00M +0.2% | 920.00M +9.5% | 840.00M +11.4% | 754.00M +49.6% | 504.00M +3.9% | 485.00M |
Tax Effect of Unusual Items | 0 | - | 836.0K -82.4% | 4.76M +213.4% | -4.20M -892.3% | 530.0K +315.4% | -246.0K | - |
Interest Income | 2.00M -71.4% | 7.00M +600.0% | 1.00M -66.7% | 3.00M -25.0% | 4.00M -55.6% | 9.00M +12.5% | 8.00M -11.1% | 9.00M |
Non-operating Interest Income | 2.00M -71.4% | 7.00M +600.0% | 1.00M -66.7% | 3.00M -25.0% | 4.00M -55.6% | 9.00M +12.5% | 8.00M -11.1% | 9.00M |
Other Taxes | 42.00M +7.7% | 39.00M +39.3% | 28.00M 0.0% | 28.00M +16.7% | 24.00M +60.0% | 15.00M +87.5% | 8.00M -11.1% | 9.00M |
Cost of Revenue | 258.00M +23.4% | 209.00M +14.8% | 182.00M +7.1% | 170.00M +2.4% | 166.00M +9.2% | 152.00M +63.4% | 93.00M +14.8% | 81.00M |
Gross Profit | 985.00M +27.6% | 772.00M +4.3% | 740.00M -1.3% | 750.00M +11.3% | 674.00M +12.0% | 602.00M +46.5% | 411.00M +1.7% | 404.00M |
Operating Expense | 371.00M +31.1% | 283.00M +3.7% | 273.00M -7.5% | 295.00M +15.7% | 255.00M +34.2% | 190.00M +27.5% | 149.00M +13.7% | 131.00M |
Operation and Maintenance | - | 244.00M -0.4% | 245.00M -8.2% | 267.00M +15.6% | 231.00M +32.0% | 175.00M +24.1% | 141.00M +15.6% | 122.00M |
Depreciation Amortization Depletion | - | - | 182.00M +7.1% | 170.00M +2.4% | 166.00M +9.2% | 152.00M +63.4% | 93.00M +14.8% | 81.00M |
Depreciation and amortization | - | - | 182.00M +7.1% | 170.00M +2.4% | 166.00M +9.2% | 152.00M +63.4% | 93.00M +14.8% | 81.00M |
Operating Income | 614.00M +25.6% | 489.00M +4.7% | 467.00M +2.6% | 455.00M +8.6% | 419.00M +1.7% | 412.00M +57.3% | 262.00M -4.0% | 273.00M |
Net Non Operating Interest Income Expense | -159.00M -5.3% | -151.00M -1.3% | -149.00M -1.4% | -147.00M -36.1% | -108.00M -3.8% | -104.00M -55.2% | -67.00M -11.7% | -60.00M |
Non-operating Interest Expense | 161.00M +5.2% | 153.00M +2.0% | 150.00M +9.5% | 137.00M +22.3% | 112.00M -0.9% | 113.00M +50.7% | 75.00M +8.7% | 69.00M |
Total Other Finance Cost | - | 5.00M | - | 13.00M | - | - | - | - |
Other Income Expense | 143.00M -13.9% | 166.00M -8.8% | 182.00M +4.6% | 174.00M +56.8% | 111.00M -15.9% | 132.00M +36.1% | 97.00M -17.8% | 118.00M |
Equity in Earnings of Affiliates | 138.00M -14.8% | 162.00M -8.5% | 177.00M +18.0% | 150.00M +19.0% | 126.00M +16.7% | 108.00M +10.2% | 98.00M -21.6% | 125.00M |
Special Income Charges | 0 | - | 4.00M -82.6% | 23.00M +235.3% | -17.00M -950.0% | 2.00M +300.0% | -1.00M | - |
Gain on Sale of Property, Plant and Equipment | 0 | - | 4.00M -82.6% | 23.00M +235.3% | -17.00M -950.0% | 2.00M +300.0% | -1.00M | - |
Other Non-operating Income (expense) | 5.00M +25.0% | 4.00M +300.0% | 1.00M 0.0% | 1.00M -50.0% | 2.00M -90.9% | 22.00M | - | -7.00M |
Pre-tax Income | 598.00M +18.7% | 504.00M +0.8% | 500.00M +3.7% | 482.00M +14.2% | 422.00M -4.1% | 440.00M +50.7% | 292.00M -11.8% | 331.00M |
Provision for Income Taxes | 144.00M +5.1% | 137.00M +31.7% | 104.00M +4.0% | 100.00M -3.8% | 104.00M -10.3% | 116.00M +61.1% | 72.00M 0.0% | 72.00M |
Net Income Common Stockholders | 441.00M +24.6% | 354.00M -7.8% | 384.00M +3.8% | 370.00M +20.5% | 307.00M -1.6% | 312.00M +52.9% | 204.00M -11.7% | 231.00M |
Net Income | 441.00M +24.6% | 354.00M -7.8% | 384.00M +3.8% | 370.00M +20.5% | 307.00M -1.6% | 312.00M +52.9% | 204.00M -11.7% | 231.00M |
Net Income Including Non-Controlling Interests | 454.00M +23.7% | 367.00M -7.3% | 396.00M +3.7% | 382.00M +20.1% | 318.00M -1.9% | 324.00M +47.3% | 220.00M -15.1% | 259.00M |
Net Income from Continuing Operations | 454.00M +23.7% | 367.00M -7.3% | 396.00M +3.7% | 382.00M +20.1% | 318.00M -1.9% | 324.00M +47.3% | 220.00M -15.1% | 259.00M |
Noncontrolling Interests | -13.00M 0.0% | -13.00M -8.3% | -12.00M 0.0% | -12.00M -9.1% | -11.00M +8.3% | -12.00M +25.0% | -16.00M +42.9% | -28.00M |
Diluted NI Available to Com Stockholders | 441.00M +24.6% | 354.00M -7.8% | 384.00M +3.8% | 370.00M +20.5% | 307.00M -1.6% | 312.00M +52.9% | 204.00M -11.7% | 231.00M |
Total Operating Income as Reported | 614.00M +25.6% | 489.00M +3.8% | 471.00M -1.5% | 478.00M +18.9% | 402.00M -2.9% | 414.00M +58.6% | 261.00M -4.4% | 273.00M |
Basic EPS | - | - | 3.97 +3.7% | 3.83 +20.8% | 3.17 -1.6% | 3.22 +52.6% | 2.11 -11.3% | 2.38 |
Total Expenses | 629.00M +27.8% | 492.00M +8.1% | 455.00M -2.2% | 465.00M +10.5% | 421.00M +23.1% | 342.00M +41.3% | 242.00M +14.2% | 212.00M |
Diluted EPS | - | - | 3.94 +3.4% | 3.81 +20.6% | 3.16 -1.9% | 3.22 +52.6% | 2.11 -11.3% | 2.38 |
Interest Expense | 161.00M +5.2% | 153.00M +2.0% | 150.00M +9.5% | 137.00M +22.3% | 112.00M -0.9% | 113.00M +50.7% | 75.00M +8.7% | 69.00M |
Weighted Average Shares (basic) | - | - | 96.90M +0.2% | 96.70M 0.0% | 96.70M -0.2% | 96.86M 0.0% | 96.86M 0.0% | 96.86M |
Net Interest Income | -159.00M -5.3% | -151.00M -1.3% | -149.00M -1.4% | -147.00M -36.1% | -108.00M -3.8% | -104.00M -55.2% | -67.00M -11.7% | -60.00M |
Weighted Average Shares (diluted) | - | - | 97.50M +0.3% | 97.20M +0.3% | 96.90M +0.0% | 96.86M 0.0% | 96.86M 0.0% | 96.86M |
Net Income from Continuing and Discontinued Operation | 441.00M +24.6% | 354.00M -7.8% | 384.00M +3.8% | 370.00M +20.5% | 307.00M -1.6% | 312.00M +52.9% | 204.00M -11.7% | 231.00M |
Normalized Income | 441.00M +24.6% | 354.00M -7.0% | 380.84M +8.3% | 351.76M +10.0% | 319.80M +3.0% | 310.53M +51.7% | 204.75M -11.4% | 231.00M |
EBIT | 759.00M +15.5% | 657.00M +1.1% | 650.00M +5.0% | 619.00M +15.9% | 534.00M -3.4% | 553.00M +50.7% | 367.00M -8.3% | 400.00M |
EBITDA | 1.03B +17.0% | 884.00M +4.0% | 850.00M +5.2% | 808.00M +12.5% | 718.00M -0.6% | 722.00M +51.4% | 477.00M -0.8% | 481.00M |
Reconciled Cost of Revenue | 258.00M +23.4% | 209.00M +14.8% | 182.00M +7.1% | 170.00M +2.4% | 166.00M +9.2% | 152.00M +63.4% | 93.00M +14.8% | 81.00M |
Reconciled Depreciation | 275.00M +21.1% | 227.00M +13.5% | 200.00M +5.8% | 189.00M +2.7% | 184.00M +8.9% | 169.00M +53.6% | 110.00M +35.8% | 81.00M |
Net Income from Continuing Operation Net Minority Interest | 441.00M +24.6% | 354.00M -7.8% | 384.00M +3.8% | 370.00M +20.5% | 307.00M -1.6% | 312.00M +52.9% | 204.00M -11.7% | 231.00M |
Total Unusual Items Excluding Goodwill | 0 | - | 4.00M -82.6% | 23.00M +235.3% | -17.00M -950.0% | 2.00M +300.0% | -1.00M | - |
Total Unusual Items | 0 | - | 4.00M -82.6% | 23.00M +235.3% | -17.00M -950.0% | 2.00M +300.0% | -1.00M | - |
Normalized EBITDA | 1.03B +17.0% | 884.00M +4.5% | 846.00M +7.8% | 785.00M +6.8% | 735.00M +2.1% | 720.00M +50.6% | 478.00M -0.6% | 481.00M |
Tax Rate for Calcs | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |