| 21,350 | 19,238 | 18,524 | 19,231 | 16,425 |
| 526 | 483 | 458.1 | 408.2 | 367.4 |
| 21,876 | 19,721 | 18,982 | 19,640 | 16,792 |
| 10.93% | 3.89% | -3.35% | 16.96% | 12.56% |
| 4,449 | 4,453 | 4,087 | 4,128 | 3,670 |
Depreciation & Amortization | 3,380 | 3,290 | 3,090 | 3,203 | 2,826 |
| 8,524 | 7,407 | 7,850 | 8,342 | 6,755 |
| 16,353 | 15,149 | 15,027 | 15,673 | 13,251 |
| 5,523 | 4,572 | 3,956 | 3,967 | 3,542 |
| -2,026 | -1,863 | -1,807 | -1,396 | -1,199 |
| -2,026 | -1,863 | -1,807 | -1,396 | -1,199 |
Income (Loss) on Equity Investments | 101 | 93.7 | 58.5 | -109.4 | 91.7 |
Allowance for Equity Funds for Construction | 245 | 211 | 174.9 | 133.7 | 139.7 |
Other Non-Operating Income (Expenses) | 48 | 65.1 | 63.4 | 11.6 | 41.4 |
EBT Excluding Unusual Items | 3,891 | 3,079 | 2,446 | 2,607 | 2,615 |
Gain (Loss) on Sale of Assets | - | - | -92.7 | -247 | - |
| -66 | -142.5 | -85.6 | -48.8 | -11.6 |
| 3,825 | 2,937 | 2,267 | 2,311 | 2,604 |
| 129 | -39.2 | 54.6 | 5.4 | 115.5 |
Earnings From Continuing Ops. | 3,696 | 2,976 | 2,213 | 2,306 | 2,488 |
| 3,696 | 2,976 | 2,213 | 2,306 | 2,488 |
Minority Interest in Earnings | -116 | -8.7 | -4.5 | 1.6 | - |
| 3,580 | 2,967 | 2,208 | 2,307 | 2,488 |
| 3,580 | 2,967 | 2,208 | 2,307 | 2,488 |
| 20.66% | 34.37% | -4.29% | -7.27% | 13.09% |
Shares Outstanding (Basic) | 535 | 530 | 519 | 512 | 501 |
Shares Outstanding (Diluted) | 537 | 531 | 520 | 513 | 502 |
| 1.15% | 2.14% | 1.31% | 2.33% | 0.92% |
| 6.70 | 5.60 | 4.26 | 4.51 | 4.97 |
| 6.66 | 5.58 | 4.24 | 4.49 | 4.96 |
| 19.36% | 31.60% | -5.57% | -9.48% | 12.22% |
| -5,092 | -1,366 | -2,650 | -2,692 | -2,691 |
| -9.47 | -2.57 | -5.09 | -5.24 | -5.36 |
| - | 3.570 | 3.370 | 3.170 | 3.000 |
| - | 5.93% | 6.31% | 5.67% | 5.63% |
| 16.36% | 15.04% | 11.63% | 11.75% | 14.82% |
| -23.28% | -6.93% | -13.96% | -13.71% | -16.03% |
| 9,012 | 7,824 | 6,980 | 7,123 | 6,344 |
| 41.20% | 39.67% | 36.77% | 36.27% | 37.78% |
| 3,489 | 3,252 | 3,024 | 3,156 | 2,802 |
| 5,523 | 4,572 | 3,956 | 3,967 | 3,542 |
| 25.25% | 23.18% | 20.84% | 20.20% | 21.09% |
| 3.37% | - | 2.41% | 0.23% | 4.44% |
| 21,876 | 19,721 | 18,982 | 19,640 | 16,792 |