| 3,371 | 2,884 | 2,377 | 2,167 | 1,536 | |
| 16.89% | 21.33% | 9.71% | 41.02% | 29.02% | |
| 2,512 | 2,188 | 1,933 | 1,848 | 1,248 | |
| 859.5 | 696.59 | 444.54 | 318.93 | 288 | |
| 474.98 | 396.68 | 298.63 | 260.41 | 202.25 | |
| 474.98 | 396.68 | 298.63 | 260.41 | 202.25 | |
| 384.52 | 299.91 | 145.91 | 58.52 | 85.75 | |
| -1.81 | -1.34 | -3.02 | -2.97 | -0.96 | |
Interest & Investment Income | 2.9 | 4 | - | - | - | |
Earnings From Equity Investments | 14.76 | - | - | - | - | |
Other Non Operating Income (Expenses) | 1.79 | -0.66 | 1.79 | -0.04 | 0.29 | |
EBT Excluding Unusual Items | 402.15 | 301.91 | 144.69 | 55.51 | 85.07 | |
Gain (Loss) on Sale of Investments | 7.49 | 1.79 | - | - | - | |
Gain (Loss) on Sale of Assets | 0.16 | 1.68 | 14.14 | 0.07 | 0.05 | |
| - | - | - | -2.3 | - | |
| -1.15 | -0.71 | -0.28 | -0.28 | -0.21 | |
| 408.65 | 304.67 | 158.55 | 53 | 84.91 | |
| 96.81 | 72.17 | 38.76 | 12.82 | 16.23 | |
Earnings From Continuing Operations | 311.84 | 232.5 | 119.79 | 40.19 | 68.68 | |
| 311.84 | 232.5 | 119.79 | 40.19 | 68.68 | |
Minority Interest in Earnings | -5.87 | -13.39 | -11.5 | -5.42 | -2.02 | |
| 305.98 | 219.12 | 108.29 | 34.76 | 66.66 | |
Preferred Dividends & Other Adjustments | 2.92 | 17.14 | 15.71 | 4.72 | 0.37 | |
| 303.06 | 201.98 | 92.58 | 30.05 | 66.29 | |
| 39.64% | 102.35% | 211.51% | -47.85% | 60.24% | |
Shares Outstanding (Basic) | 20 | 20 | 20 | 21 | 21 | |
Shares Outstanding (Diluted) | 20 | 20 | 20 | 21 | 21 | |
| -1.14% | 0.01% | -2.31% | -0.91% | -0.03% | |
| 15.22 | 10.02 | 4.58 | 1.45 | 3.19 | |
| 15.02 | 9.89 | 4.54 | 1.44 | 3.15 | |
| 51.87% | 117.84% | 215.28% | -54.29% | 62.37% | |
| 218.84 | 189.25 | 136.24 | -12.99 | 30.52 | |
| 10.84 | 9.27 | 6.67 | -0.62 | 1.45 | |
| 25.49% | 24.15% | 18.70% | 14.72% | 18.74% | |
| 11.40% | 10.40% | 6.14% | 2.70% | 5.58% | |
| 8.99% | 7.00% | 3.89% | 1.39% | 4.31% | |
| 6.49% | 6.56% | 5.73% | -0.60% | 1.99% | |
| 431.46 | 337.01 | 175.32 | 83.98 | 107.66 | |
| 12.80% | 11.68% | 7.38% | 3.88% | 7.01% | |
| 46.94 | 37.1 | 29.41 | 25.47 | 21.91 | |
| 384.52 | 299.91 | 145.91 | 58.52 | 85.75 | |
| 11.40% | 10.40% | 6.14% | 2.70% | 5.58% | |
| 23.69% | 23.69% | 24.45% | 24.18% | 19.12% | |