Income StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22

Total Revenues

6,010.4

5,086.9

5,463.4

4,696.3

5,420.1

4,579.2

Total Revenues %Chg

10.9%

11.1%

8.7%

2.6%

1.5%

4.7%

Fuel and Purchased Power Expense

1,980.2

1,541.4

1,852.9

1,332.8

1,659.2

1,368.5

Operations and Maintenance Expenses

1,202.9

928.3

1,070.9

1,054.6

1,149.5

1,168.8

Gross Profit

2,827.3

2,617.2

2,539.6

2,308.9

2,611.4

2,041.9

Gross Profit Margin

47%

51.4%

46.5%

49.2%

48.2%

44.6%

Depreciation & Amortization Expenses

879.6

853.1

833.4

828.2

852.7

821.9

Taxes Other than Income Tax

426.3

365

422

385.1

407.2

393.6

Net Gains on Disposal of Operating Assets

—

—

—

—

—

—

Other Operating Expenses

—

—

—

—

—

142.5

Operating Profit

1,521.4

1,399.1

1,284.2

1,095.6

1,351.5

683.9

Operating Margin

25.3%

27.5%

23.5%

23.3%

24.9%

14.9%

Interest and Investment Income

21.1

20.6

38.2

26.7

17.3

25.2

Interest Expense

-508.5

-489.5

-494.9

-462.8

-498.8

-465.6

Non-Operating Income

105

107.2

100.2

64.9

129.2

105.7

Total Non-Operating Income

-382.4

-361.7

-356.5

-371.2

-352.3

-334.7

Income Before Provision for Income Taxes

1,117.9

1,016.8

889.5

697.7

981.9

324

Provision for Income Taxes

138.7

-250.9

125.5

58.5

37.5

6.7

Consolidated Net Income

1,000.3

1,288.3

802.2

665.9

961.7

342.5

Net Income Attributable to Minority Interests and Other

28.3

62.5

2

1.8

2.1

2.2

Net Income Attributable to Discontinued Operations

—

—

—

—

—

—

Net Income Attributable to Common Shareholders

972

1,225.8

800.2

664.1

959.6

340.3

Basic EPS

1.8

2.3

1.5

1.3

1.8

0.6

Diluted EPS

1.8

2.3

1.5

1.3

1.8

0.6

Basic Weighted Average Shares Outstanding

534.9

534.3

533.4

533

532.2

528.9

Total Shares Outstanding

535.1

535.8

534

532.9

532.5

531.9

Diluted Weighted Average Shares Outstanding

538

536.4

534.7

533

533.6

530.1

EBITDA

2,401

2,252.2

2,117.6

2,026.7

2,255.7

1,505.8

Effective Tax Rate

12.4%

-24.7%

14.1%

8.4%

3.8%

2.1%