| | | | | | 9,351 | 8,530 | 9,716 | 11,642 | 14,332 | 14,751 |
| | | | | | 16.2% | -8.8% | 13.9% | 19.8% | 23.1% | 11.9% |
Cost of Goods Sold, Total | | | | | | 5,606 | 5,298 | 5,826 | 6,619 | 8,411 | 8,663 |
| | | | | | 3,745 | 3,232 | 3,890 | 5,023 | 5,921 | 6,088 |
Selling General & Admin Expenses, Total | | | | | | 1,092 | 979 | 1,199 | 1,400 | 1,527 | 1,560 |
Depreciation & Amortization | | | | | | 407 | 387 | 372 | 364 | 431 | 422 |
Other Operating Expenses, Total | | | | | | 1,499 | 1,366 | 1,571 | 1,764 | 1,958 | 1,982 |
| | | | | | 2,246 | 1,866 | 2,319 | 3,259 | 3,963 | 4,106 |
| | | | | | -648 | -669 | -394 | -428 | -635 | -657 |
Interest And Investment Income | | | — | — | — | — | — | — | — | — | — |
| | | | | | -648 | -669 | -394 | -428 | -635 | -657 |
Other Non Operating Income (Expenses) | | | | | | 10 | 8 | -7 | 15 | 19 | 16 |
| | | | | | 1,608 | 1,205 | 1,918 | 2,846 | 3,347 | 3,465 |
| | | | | | -18 | -17 | -2 | — | -28 | -11 |
Merger & Related Restructuring Charges | | | — | | | -1 | — | -3 | — | — | — |
Gain (Loss) On Sale Of Assets | | | — | — | — | — | — | — | — | — | -2 |
| | | | | | -75 | -49 | -67 | -44 | -108 | -77 |
| | | | | | 1,514 | 1,139 | 1,846 | 2,802 | 3,211 | 3,375 |
| | | | | | 340 | 249 | 460 | 697 | 787 | 815 |
Earnings From Continuing Operations | | | | | | 1,174 | 890 | 1,386 | 2,105 | 2,424 | 2,560 |
| | | | | | 1,174 | 890 | 1,386 | 2,105 | 2,424 | 2,560 |
Net Income to Common Incl Extra Items | | | | | | 1,174 | 890 | 1,386 | 2,105 | 2,424 | 2,560 |
Net Income to Common Excl. Extra Items | | | | | | 1,174 | 890 | 1,386 | 2,105 | 2,424 | 2,560 |
| | | | | | 74.4 | 72.2 | 72.4 | 69.4 | 67.3 | 66.2 |
Weighted Avg. Shares Outstanding | | | | | | 77.3 | 72.7 | 72.4 | 70.7 | 68.5 | 67.4 |
Weighted Avg. Shares Outstanding Dil | | | | | | 77.7 | 72.9 | 72.8 | 71 | 68.7 | 67.6 |
| | | | | | 15.2 | 12.2 | 19.1 | 29.8 | 35.4 | 38 |
| | | | | | 15.1 | 12.2 | 19 | 29.7 | 35.3 | 37.9 |
| | | | | | 2,653 | 2,253 | 2,691 | 3,623 | 4,394 | 4,528 |
| | | | | | 22.5% | 21.9% | 24.9% | 24.9% | 24.5% | 24.1% |