| | | | | | 5,223 | 5,103 | 4,798 | 5,429 | 6,585 | 7,606 |
| | | | | | 37.1% | -2.3% | -6% | 13.2% | 21.3% | 21.8% |
Cost of Goods Sold, Total | | | | | | 2,414 | 2,456 | 2,285 | 2,330 | 2,743 | 3,095 |
| | | | | | 2,809 | 2,647 | 2,513 | 3,099 | 3,842 | 4,511 |
Selling General & Admin Expenses, Total | | | | | | 744 | 715 | 671 | 755 | 759 | 881 |
Amortization of Goodwill and Intangible Assets | | | | | | 135 | 169 | 137 | 136 | 139 | 144 |
Other Operating Expenses, Total | | | | | | 879 | 884 | 808 | 891 | 898 | 1,025 |
| | | | | | 1,930 | 1,763 | 1,705 | 2,208 | 2,944 | 3,486 |
| | | | | | -859 | -1,029 | -1,059 | -1,076 | -1,164 | -1,235 |
| | | | | | -859 | -1,029 | -1,059 | -1,076 | -1,164 | -1,235 |
Other Non Operating Income (Expenses) | — | — | — | | — | -5 | 34 | 13 | — | 6 | 27 |
| | | | | | 1,066 | 768 | 659 | 1,132 | 1,786 | 2,278 |
Merger & Related Restructuring Charges | | | | | | — | — | — | -11 | -14 | -44 |
Gain (Loss) On Sale Of Assets | — | — | — | — | — | — | — | 69 | 7 | — | — |
| — | — | — | — | — | — | — | 24 | — | — | — |
| | | | | | -3 | -28 | -37 | -1 | -56 | -74 |
| | | | | | 1,063 | 740 | 715 | 1,127 | 1,716 | 2,160 |
| | | | | | 222 | 87 | 34 | 261 | 417 | 498 |
Earnings From Continuing Operations | | | | | | 841 | 653 | 681 | 866 | 1,299 | 1,662 |
Earnings Of Discontinued Operations | — | — | — | | | 51 | 47 | — | 1 | — | — |
| — | — | — | — | — | -2 | -1 | -1 | -1 | -1 | -1 |
| | | | | | 890 | 699 | 680 | 866 | 1,298 | 1,661 |
Preferred Dividend and Other Adjustments | | | | | | 111 | 185 | 73 | 86 | 38 | 101 |
Net Income to Common Incl Extra Items | | | | | | 779 | 514 | 607 | 780 | 1,260 | 1,560 |
Net Income to Common Excl. Extra Items | | | | | | 728 | 467 | 607 | 779 | 1,260 | 1,560 |
| | | | | | 53.5 | 54.4 | 55.2 | 54.4 | 55.3 | 56.1 |
Weighted Avg. Shares Outstanding | | | | | | 56.3 | 57.3 | 58.4 | 58.2 | 57.2 | 57.7 |
Weighted Avg. Shares Outstanding Dil | | | | | | 56.3 | 57.3 | 58.4 | 58.2 | 57.2 | 57.7 |
| | | | | | 13.8 | 9 | 10.4 | 13.4 | 22 | 27 |
| | | | | | 13.8 | 9 | 10.4 | 13.4 | 22 | 27 |
| | | | | | 2,156 | 2,046 | 1,958 | 2,461 | 3,212 | 3,774 |
| | | | | | 20.9% | 11.8% | 4.8% | 23.2% | 24.3% | 23.1% |