Total Revenue | 3.26B +9.2% | 2.99B +11.6% | 2.67B -20.8% | 3.38B -7.6% | 3.65B +72.2% | 2.12B -4.9% | 2.23B -1.7% | 2.27B +0.4% | 2.26B +0.1% | 2.26B |
Operating Revenue | 3.19B +9.4% | 2.92B +11.9% | 2.61B -21.1% | 3.30B -7.9% | 3.59B +73.4% | 2.07B -4.9% | 2.18B -1.6% | 2.21B -2.2% | 2.26B +0.1% | 2.26B |
Tax Effect of Unusual Items | 4.16M +7.4% | 3.87M +68.1% | 2.31M -94.9% | 45.26M +14894.3% | -305.9K -123.6% | 1.30M +347.9% | 289.4K -91.6% | 3.45M -78.3% | 15.88M +266.7% | 4.33M |
Weighted Average Shares (basic) | 201.90M +0.5% | 200.80M +0.2% | 200.30M +0.0% | 200.20M +0.0% | 200.10M 0.0% | 200.10M 0.0% | 200.10M +0.2% | 199.70M 0.0% | 199.70M 0.0% | 199.70M |
Diluted EPS | 2.32 +5.9% | 2.19 +5.8% | 2.07 -37.7% | 3.32 -9.8% | 3.68 +523.0% | -0.87 -140.3% | 2.16 +1.9% | 2.12 -31.6% | 3.1 +83.4% | 1.69 |
Basic EPS | 2.33 +5.9% | 2.2 +5.8% | 2.08 -37.5% | 3.33 -9.5% | 3.68 +523.0% | -0.87 -140.1% | 2.17 +1.9% | 2.13 -31.3% | 3.1 +83.4% | 1.69 |
Cost of Revenue | 1.79B +12.6% | 1.59B +12.5% | 1.41B -34.6% | 2.16B -16.5% | 2.59B +133.9% | 1.11B -13.4% | 1.28B -6.5% | 1.37B +0.8% | 1.36B +2.9% | 1.32B |
Fuel and Purchase Power | - | 1.08B +18.1% | 911.70M -45.2% | 1.66B -21.9% | 2.13B +230.1% | 644.60M -18.1% | 786.90M | - | - | - |
Other Cost of Revenue | - | 514.40M +2.3% | 502.60M +0.2% | 501.40M +8.3% | 463.10M +0.1% | 462.80M -5.9% | 491.80M -64.0% | 1.37B +0.8% | 1.36B +2.9% | 1.32B |
Gross Profit | 1.47B +5.3% | 1.39B +10.7% | 1.26B +4.0% | 1.21B +14.0% | 1.06B +4.7% | 1.01B +6.5% | 952.90M +5.5% | 903.20M -0.2% | 904.80M -3.8% | 941.00M |
Operating Expense | 669.20M +3.1% | 649.20M +6.5% | 609.80M +8.4% | 562.40M +9.1% | 515.30M +5.0% | 490.80M +10.1% | 445.80M +10.9% | 401.90M +13.2% | 354.90M -11.9% | 402.70M |
Depreciation Amortization Depletion | 559.80M +3.8% | 539.50M +6.5% | 506.60M +9.9% | 460.90M +10.8% | 416.00M +6.3% | 391.30M +10.2% | 355.00M +10.4% | 321.60M +13.4% | 283.50M -12.1% | 322.60M |
Selling General and Administrative | - | - | - | - | - | - | 9.80M -9.3% | 10.80M -50.0% | 21.60M -21.5% | 27.50M |
Operation and Maintenance | - | - | - | - | - | - | - | - | 480.30M +3.2% | 465.60M |
Depreciation and amortization | 559.80M +3.8% | 539.50M +6.5% | 506.60M +9.9% | 460.90M +10.8% | 416.00M +6.3% | 391.30M +10.2% | 355.00M +10.4% | 321.60M +13.4% | 283.50M -12.1% | 322.60M |
General and Administrative Expense | - | - | - | - | - | - | 9.80M -9.3% | 10.80M -50.0% | 21.60M -21.5% | 27.50M |
Salaries and Wages | - | - | - | - | - | - | 9.80M -9.3% | 10.80M -50.0% | 21.60M -21.5% | 27.50M |
Other Taxes | 109.40M -0.3% | 109.70M +6.3% | 103.20M +1.7% | 101.50M -1.3% | 102.80M +1.4% | 101.40M +8.3% | 93.60M +1.7% | 92.00M +2.9% | 89.40M +2.1% | 87.60M |
Other Operating Expenses | - | - | -7.10M -77.5% | -4.00M -14.3% | -3.50M -84.2% | -1.90M +32.1% | -2.80M +76.1% | -11.70M +35.0% | -18.00M -140.0% | -7.50M |
Operating Income | 799.40M +7.3% | 745.30M +14.6% | 650.20M +0.1% | 649.50M +18.6% | 547.70M +4.5% | 524.10M +3.4% | 507.10M +1.2% | 501.30M -8.8% | 549.90M +2.2% | 538.30M |
Net Non Operating Interest Income Expense | -270.30M -6.2% | -254.50M -15.0% | -221.40M -33.1% | -166.30M -2.8% | -161.80M -0.9% | -160.40M -6.4% | -150.70M +10.1% | -167.70M -3.6% | -161.80M -8.2% | -149.60M |
Non-operating Interest Expense | 270.30M +6.2% | 254.50M +15.0% | 221.40M +33.1% | 166.30M +2.8% | 161.80M +0.9% | 160.40M +6.4% | 150.70M -10.1% | 167.70M +3.6% | 161.80M +8.2% | 149.60M |
Total Other Finance Cost | - | - | - | - | - | - | - | - | -18.00M -140.0% | -7.50M |
Other Income Expense | 31.40M +5.4% | 29.80M -32.6% | 44.20M -85.6% | 306.10M -37.9% | 492.60M +174.1% | -664.80M -721.3% | 107.00M -34.8% | 164.10M -9.6% | 181.60M +86.1% | 97.60M |
Special Income Charges | 26.00M +2.0% | 25.50M +31.4% | 19.40M +181.2% | 6.90M +3.0% | 6.70M +39.6% | 4.80M +6.7% | 4.50M -81.1% | 23.80M -40.1% | 39.70M +179.6% | 14.20M |
Equity in Earnings of Affiliates | - | - | 0 | 0 -100.0% | 514.20M +177.0% | -668.00M -686.5% | 113.90M -25.5% | 152.80M +16.5% | 131.20M +28.9% | 101.80M |
Gain on Sale of Securities | - | - | - | 282.10M +3380.2% | -8.60M | - | - | - | - | - |
Other Special Charges | -26.00M -2.0% | -25.50M -31.4% | -19.40M -181.2% | -6.90M -3.0% | -6.70M -39.6% | -4.80M -6.7% | -4.50M +81.1% | -23.80M +40.1% | -39.70M -179.6% | -14.20M |
Other Non-operating Income (expense) | 5.40M +25.6% | 4.30M -82.7% | 24.80M +45.0% | 17.10M +186.8% | -19.70M -1131.3% | -1.60M +86.0% | -11.40M +8.8% | -12.50M -216.8% | 10.70M +158.2% | -18.40M |
Pre-tax Income | 560.50M +7.7% | 520.60M +10.1% | 473.00M -40.1% | 789.30M -10.2% | 878.50M +391.8% | -301.10M -165.0% | 463.40M -6.9% | 497.70M -12.6% | 569.70M +17.1% | 486.30M |
Provision for Income Taxes | 89.80M +13.5% | 79.10M +40.7% | 56.20M -54.5% | 123.60M -12.5% | 141.20M +210.8% | -127.40M -527.5% | 29.80M -58.7% | 72.20M +246.5% | -49.30M -133.3% | 148.10M |
Net Income Common Stockholders | 470.70M +6.6% | 441.50M +5.9% | 416.80M -37.4% | 665.70M -9.7% | 737.30M +524.5% | -173.70M -140.1% | 433.60M +1.9% | 425.50M -31.3% | 619.00M +83.0% | 338.20M |
Net Income | 470.70M +6.6% | 441.50M +5.9% | 416.80M -37.4% | 665.70M -9.7% | 737.30M +524.5% | -173.70M -140.1% | 433.60M +1.9% | 425.50M -31.3% | 619.00M +83.0% | 338.20M |
Net Income Including Non-Controlling Interests | 470.70M +6.6% | 441.50M +5.9% | 416.80M -37.4% | 665.70M -9.7% | 737.30M +524.5% | -173.70M -140.1% | 433.60M +1.9% | 425.50M -31.3% | 619.00M +83.0% | 338.20M |
Net Income from Continuing Operations | 470.70M +6.6% | 441.50M +5.9% | 416.80M -37.4% | 665.70M -9.7% | 737.30M +524.5% | -173.70M -140.1% | 433.60M +1.9% | 425.50M -31.3% | 619.00M +83.0% | 338.20M |
Diluted NI Available to Com Stockholders | 470.70M +6.6% | 441.50M +5.9% | 416.80M -37.4% | 665.70M -9.7% | 737.30M +524.5% | -173.70M -140.1% | 433.60M +1.9% | 425.50M -31.3% | 619.00M +83.0% | 338.20M |
Total Operating Income as Reported | 799.40M +7.3% | 745.30M +14.6% | 650.20M +0.1% | 649.50M +19.3% | 544.20M +4.2% | 522.20M +3.5% | 504.30M +3.0% | 489.60M -8.0% | 531.90M +0.2% | 530.80M |
Total Expenses | 2.46B +9.9% | 2.24B +10.7% | 2.02B -25.8% | 2.73B -12.2% | 3.11B +94.3% | 1.60B -7.3% | 1.72B -2.5% | 1.77B +3.4% | 1.71B -0.6% | 1.72B |
Net Income from Continuing and Discontinued Operation | 470.70M +6.6% | 441.50M +5.9% | 416.80M -37.4% | 665.70M -9.7% | 737.30M +524.5% | -173.70M -140.1% | 433.60M +1.9% | 425.50M -31.3% | 619.00M +83.0% | 338.20M |
Normalized Income | 448.86M +6.9% | 419.87M +5.0% | 399.71M -5.3% | 421.96M -42.9% | 738.89M +517.0% | -177.20M -141.3% | 429.39M +6.0% | 405.15M -31.9% | 595.18M +81.3% | 328.33M |
Weighted Average Shares (diluted) | - | 201.30M +0.2% | 200.90M +0.0% | 200.80M +0.2% | 200.30M +0.1% | 200.10M -0.3% | 200.70M +0.1% | 200.50M +0.3% | 200.00M +0.1% | 199.90M |
Interest Expense | 270.30M +6.2% | 254.50M +15.0% | 221.40M +33.1% | 166.30M +2.8% | 161.80M +0.9% | 160.40M +6.4% | 150.70M -10.1% | 167.70M +3.6% | 161.80M +8.2% | 149.60M |
Net Interest Income | -270.30M -6.2% | -254.50M -15.0% | -221.40M -33.1% | -166.30M -2.8% | -161.80M -0.9% | -160.40M -6.4% | -150.70M +10.1% | -167.70M -3.6% | -161.80M -8.2% | -149.60M |
EBIT | 830.80M +7.2% | 775.10M +11.6% | 694.40M -27.3% | 955.60M -8.1% | 1.04B +839.4% | -140.70M -122.9% | 614.10M -7.7% | 665.40M -9.0% | 731.50M +15.0% | 635.90M |
EBITDA | 1.39B +5.8% | 1.31B +9.5% | 1.20B -15.2% | 1.42B -2.7% | 1.46B +481.1% | 250.60M -74.1% | 969.10M -1.8% | 987.00M -2.8% | 1.01B +5.9% | 958.50M |
Reconciled Cost of Revenue | 1.79B +12.6% | 1.59B +12.5% | 1.41B -34.6% | 2.16B -16.5% | 2.59B +133.9% | 1.11B -13.4% | 1.28B -6.5% | 1.37B +0.8% | 1.36B +2.9% | 1.32B |
Reconciled Depreciation | 559.80M +3.8% | 539.50M +6.5% | 506.60M +9.9% | 460.90M +10.8% | 416.00M +6.3% | 391.30M +10.2% | 355.00M +10.4% | 321.60M +13.4% | 283.50M -12.1% | 322.60M |
Net Income from Continuing Operation Net Minority Interest | 470.70M +6.6% | 441.50M +5.9% | 416.80M -37.4% | 665.70M -9.7% | 737.30M +524.5% | -173.70M -140.1% | 433.60M +1.9% | 425.50M -31.3% | 619.00M +83.0% | 338.20M |
Total Unusual Items Excluding Goodwill | 26.00M +2.0% | 25.50M +31.4% | 19.40M -93.3% | 289.00M +15310.5% | -1.90M -139.6% | 4.80M +6.7% | 4.50M -81.1% | 23.80M -40.1% | 39.70M +179.6% | 14.20M |
Total Unusual Items | 26.00M +2.0% | 25.50M +31.4% | 19.40M -93.3% | 289.00M +15310.5% | -1.90M -139.6% | 4.80M +6.7% | 4.50M -81.1% | 23.80M -40.1% | 39.70M +179.6% | 14.20M |
Normalized EBITDA | 1.36B +5.9% | 1.29B +9.1% | 1.18B +4.8% | 1.13B -22.7% | 1.46B +493.2% | 245.80M -74.5% | 964.60M +0.1% | 963.20M -1.2% | 975.30M +3.3% | 944.30M |
Tax Rate for Calcs | 0.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |