Income Statement
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Operating Revenues

1,790.5

1,754.8

2,580.2

2,632

2,787.9

2,873.1

Gain (Loss) on Sale of Investment, Total

3,161.9

3,642.8

7,924.7

-2,984

2,790.1

3,107.6

Interest And Invest. Income

3,124.4

3,010.2

10,740.3

5,698

9,573

11,172.3

Other Revenues, Total

102.5

3,575.5

169.5

3,512.7

9,458.1

Total Revenues

8,076.7

8,510.3

24,820.6

5,515.5

18,663.6

26,611.1

Total Revenues % Chg.

92.3%

5.4%

191.7%

-77.8%

238.4%

120.9%

Cost of Goods Sold, Total

4,781.5

2,413.6

6,449.5

12,631.4

Gross Profit

8,076.7

8,510.3

20,039.1

3,101.9

12,214.1

13,979.7

Selling General & Admin Expenses, Total

2,908.4

2,913.1

6,371.1

3,497

5,735.2

6,789.8

Other Operating Expenses

-149.5

-178.6

-102.9

-75.7

-78.6

Other Operating Expenses, Total

2,908.4

2,763.5

6,192.5

3,394.1

5,659.5

6,711.3

Operating Income

5,168.3

5,746.8

13,846.6

-292.2

6,554.6

7,268.4

EBT, Excl. Unusual Items

5,168.3

5,746.8

13,846.6

-292.2

6,554.6

7,268.4

Merger & Related Restructuring Charges

-20.1

Asset Writedown

Other Unusual Items

EBT, Incl. Unusual Items

5,168.3

5,726.7

13,846.6

-292.2

6,554.6

7,268.4

Income Tax Expense

528.8

609.1

1,394.9

125.4

1,197.5

1,210

Earnings From Continuing Operations

4,639.5

5,117.6

12,451.7

-417.6

5,357.1

6,058.4

Minority Interest

-2,634.5

-3,115.1

-7,719.3

-104.1

-1,624.8

-2,177.7

Net Income

2,005

2,002.5

4,732.4

-521.7

3,732.3

3,880.7

Preferred Dividend and Other Adjustments

33.4

59.6

105.6

69

51.7

17.2

Net Income to Common Incl Extra Items

1,971.7

1,942.9

4,626.8

-590.7

3,680.5

3,863.4

Net Income to Common Excl. Extra Items

1,971.7

1,942.9

4,626.8

-590.7

3,680.5

3,863.4

Total Shares Outstanding

560

572.9

595.7

861.1

885

887.4

Weighted Avg. Shares Outstanding

545.1

562.8

582.3

749.5

867.5

879.9

Weighted Avg. Shares Outstanding Dil

557.7

583.7

633.1

749.5

911.8

919.6

EPS

3.6

3.5

7.9

-0.8

4.2

4.4

EPS Diluted

3.5

3.4

7.4

-0.8

4.1

4.2

Effective Tax Rate

10.2%

10.6%

10.1%

-42.9%

18.3%

16.6%