| | | | | | 5,646 | 5,540 | 6,157 | 7,713 | 7,265 | 6,947 |
| | | | | | -6% | -1.9% | 11.1% | 25.3% | -5.8% | -12.5% |
Cost of Goods Sold, Total | | | | | | 2,903 | 2,682 | 3,166 | 4,370 | 3,798 | 3,331 |
| | | | | | 2,743 | 2,858 | 2,991 | 3,343 | 3,467 | 3,616 |
Selling General & Admin Expenses, Total | — | — | | | | -90 | -116 | -136 | -184 | -295 | -320 |
Depreciation & Amortization | | | | | | 995 | 1,075 | 1,146 | 1,289 | 1,387 | 1,469 |
| | | | | | 481 | 483 | 512 | 539 | 522 | 537 |
Other Operating Expenses, Total | | | | | | 1,386 | 1,442 | 1,522 | 1,644 | 1,614 | 1,686 |
| | | | | | 1,357 | 1,416 | 1,469 | 1,699 | 1,853 | 1,930 |
| | | | | | -381 | -419 | -383 | -486 | -566 | -624 |
Interest And Investment Income | | | | | | 33 | 29 | 27 | 35 | 33 | 37 |
| | | | | | -348 | -390 | -356 | -451 | -533 | -587 |
Income (Loss) On Equity Invest. | — | — | — | — | — | — | 3 | 12 | 2 | 1 | — |
Other Non Operating Income (Expenses) | | | | | | 7 | 3 | 27 | 5 | 19 | 23 |
| | | | | | 1,016 | 1,032 | 1,152 | 1,255 | 1,340 | 1,366 |
| — | | — | — | — | — | — | — | — | — | — |
| | | | | | 1,016 | 1,032 | 1,152 | 1,255 | 1,340 | 1,366 |
| | | | | | 182 | 155 | 157 | 176 | 183 | 191 |
Earnings From Continuing Operations | | | | | | 834 | 877 | 995 | 1,079 | 1,157 | 1,175 |
Earnings Of Discontinued Operations | | | — | — | — | — | — | — | — | — | — |
| | | | | | -6 | -6 | -5 | -5 | -5 | -5 |
| | | | | | 828 | 871 | 990 | 1,074 | 1,152 | 1,170 |
Net Income to Common Incl Extra Items | | | | | | 828 | 871 | 990 | 1,074 | 1,152 | 1,170 |
Net Income to Common Excl. Extra Items | | | | | | 828 | 871 | 990 | 1,074 | 1,152 | 1,170 |
| | | | | | 246.2 | 253.3 | 257.7 | 262 | 266.3 | 266.8 |
Weighted Avg. Shares Outstanding | | | | | | 245.6 | 247 | 256.3 | 258.4 | 262.8 | 264.9 |
Weighted Avg. Shares Outstanding Dil | | | | | | 247.1 | 248.7 | 257.6 | 259.5 | 263.4 | 265.2 |
| | | | | | 3.4 | 3.5 | 3.9 | 4.2 | 4.4 | 4.4 |
| | | | | | 3.4 | 3.5 | 3.8 | 4.1 | 4.4 | 4.4 |
| | | | | | 2,360 | 2,476 | 2,621 | 2,978 | 3,141 | 3,277 |
| | | | | | 17.9% | 15% | 13.6% | 14% | 13.7% | 14% |