Income StatementJun '25Dec '24Jun '24Dec '23Jun '23

Total Revenues

12,889

23,568

11,637

24,918

13,011

Total Revenues %Chg

10.8%

-5.4%

-10.6%

86.2%

17.7%

Fuel and Purchased Power Expense

7,516

5,710

5,709

7,385

8,616

Operations and Maintenance Expenses

3,162

3,028

3,131

2,777

2,908

Gross Profit

2,211

14,830

2,797

14,756

1,487

Gross Profit Margin

17.2%

62.9%

24%

59.2%

11.4%

Depreciation & Amortization Expenses

502

521

602

554

542

Taxes Other than Income Tax

307

304

282

282

271

Net Gains on Disposal of Operating Assets

—

71

—

1

26

Operating Profit

1,402

2,439

1,913

910

700

Operating Margin

10.9%

10.3%

16.4%

3.7%

5.4%

Interest Expense

-264

-237

-269

-221

-210

Non-Operating Income

286

302

368

349

919

Total Non-Operating Income

22

65

99

128

709

Income Before Provision for Income Taxes

1,424

2,504

2,012

1,038

1,409

Provision for Income Taxes

462

456

318

387

472

Consolidated Net Income

962

2,046

1,692

651

926

Net Income Attributable to Minority Interests and Other

7

-4

-3

-43

8

Net Income Attributable to Common Shareholders

957

2,052

1,697

694

929

Basic EPS

3.1

6.5

5.4

2.2

2.9

Diluted EPS

3.1

6.5

5.4

2.2

2.8

Basic Weighted Average Shares Outstanding

314

314

316

320

326

Total Shares Outstanding

312.4

312.8

313.2

317.5

321.6

Diluted Weighted Average Shares Outstanding

314

315

317

321

327

EBITDA

2,702

3,751

3,301

2,205

1,919

Effective Tax Rate

32.4%

18.2%

15.8%

37.3%

33.5%