| | | | | | 20,664 | 19,694 | 22,405 | 28,547 | 24,304 | 25,088 |
| | | | | | 755 | 681 | 708 | 732 | 949 | 1,046 |
| | | | | | 21,419 | 20,375 | 23,113 | 29,279 | 25,253 | 26,134 |
| | | | | | -8.8% | -4.9% | 13.4% | 26.7% | -13.8% | -5.5% |
Cost of Goods Sold, Total | | | | | | 11,816 | 10,478 | 12,866 | 18,401 | 13,545 | 13,163 |
| | | | | | 9,603 | 9,897 | 10,247 | 10,878 | 11,708 | 12,971 |
Selling General & Admin Expenses, Total | — | — | — | | | -267 | -415 | -569 | -656 | -595 | -603 |
Depreciation & Amortization | | | | | | 3,038 | 3,518 | 3,565 | 3,663 | 4,525 | 4,630 |
| | | | | | 1,230 | 1,559 | 2,982 | 1,594 | 1,357 | 1,382 |
Other Operating Expenses, Total | | | | | | 4,001 | 4,662 | 5,978 | 4,601 | 5,287 | 5,409 |
| | | | | | 5,602 | 5,235 | 4,269 | 6,277 | 6,421 | 7,562 |
| | | | | | -1,751 | -1,836 | -1,852 | -2,033 | -2,446 | -2,612 |
| | | | | | -1,751 | -1,836 | -1,852 | -2,033 | -2,446 | -2,612 |
Income (Loss) On Equity Invest. | — | — | | | | 162 | 153 | 76 | 151 | 144 | 143 |
Currency Exchange Gains (Loss) | — | — | — | | | -24 | 114 | -167 | -189 | 88 | 56 |
Other Non Operating Income (Expenses) | | | | | | 137 | -44 | 237 | 257 | 138 | 152 |
| | | | | | 4,126 | 3,622 | 2,563 | 4,463 | 4,345 | 5,301 |
| — | — | — | — | | -50 | — | — | -119 | — | — |
Gain (Loss) On Sale Of Investments | — | — | — | — | — | — | -206 | — | — | — | — |
Gain (Loss) On Sale Of Assets | — | — | | | | 2,545 | 65 | — | — | — | — |
| — | — | — | — | | -94 | — | -2 | -132 | — | — |
| | | | | | 6,527 | 3,481 | 2,561 | 4,212 | 4,345 | 5,301 |
| | | | | | 1,798 | 393 | 267 | 795 | 496 | 815 |
Earnings From Continuing Operations | | | | | | 4,729 | 3,088 | 2,294 | 3,417 | 3,849 | 4,486 |
| — | | | | | 10 | 31 | 99 | 107 | 127 | 122 |
| | | | | | 4,739 | 3,119 | 2,393 | 3,524 | 3,976 | 4,608 |
Net Income to Common Incl Extra Items | | | | | | 4,739 | 3,119 | 2,393 | 3,524 | 3,976 | 4,608 |
Net Income to Common Excl. Extra Items | | | | | | 4,739 | 3,119 | 2,393 | 3,524 | 3,976 | 4,608 |
| | | | | | 1,053.3 | 1,056.5 | 1,060 | 1,088.8 | 1,091 | 1,094.6 |
Weighted Avg. Shares Outstanding | | | | | | 1,046 | 1,058 | 1,061 | 1,075 | 1,092 | 1,093.5 |
Weighted Avg. Shares Outstanding Dil | | | | | | 1,054 | 1,065 | 1,068 | 1,081 | 1,098 | 1,099.5 |
| | | | | | 4.5 | 2.9 | 2.3 | 3.3 | 3.6 | 4.2 |
| | | | | | 4.5 | 2.9 | 2.2 | 3.3 | 3.6 | 4.2 |
| | | | | | 8,933 | 9,140 | 8,242 | 10,341 | 11,407 | 12,684 |
| | | | | | 27.5% | 11.3% | 10.4% | 18.9% | 11.4% | 15.4% |