| | | | | | 3,951 | 2,756 | 6,747 | 9,083 | 7,959 | 8,846 |
| | | | | | 82.6% | -30.2% | 144.8% | 34.6% | -12.4% | 11.3% |
Cost of Goods Sold, Total | | | | | | 917 | 760 | 1,202 | 910 | 1,270 | 1,826 |
| | | | | | 3,034 | 1,996 | 5,545 | 8,173 | 6,689 | 7,020 |
Selling General & Admin Expenses, Total | | | | | | 104 | 88 | 146 | 144 | 150 | 165 |
Depreciation & Amortization | | | | | | 1,454 | 1,311 | 1,275 | 1,344 | 1,746 | 1,863 |
| | | | | | 142 | 84 | 1,023 | 691 | 451 | 122 |
Other Operating Expenses, Total | | | | | | 1,700 | 1,483 | 2,444 | 2,179 | 2,347 | 2,150 |
| | | | | | 1,334 | 513 | 3,101 | 5,994 | 4,342 | 4,870 |
| | | | | | -130 | -250 | -70 | -218 | -197 | -209 |
Interest And Investment Income | | | | — | | 1 | 4 | 1 | 1 | 2 | 2 |
| | | | | | -129 | -246 | -69 | -217 | -195 | -207 |
Income (Loss) On Equity Invest. | — | — | — | — | — | -6 | -10 | 15 | 77 | 48 | 35 |
Other Non Operating Income (Expenses) | | | | | | 9 | -7 | 13 | -5 | -20 | -50 |
| | | | | | 1,208 | 250 | 3,060 | 5,849 | 4,175 | 4,648 |
Merger & Related Restructuring Charges | — | — | — | — | | — | — | -78 | -14 | -11 | -16 |
Gain (Loss) On Sale Of Investments | — | — | — | — | | — | — | — | — | 88 | 88 |
| — | | | — | — | -790 | -6,021 | — | — | — | — |
| — | — | | — | — | -56 | -5 | -75 | -99 | -4 | 2 |
| | | | | | 362 | -5,776 | 2,907 | 5,736 | 4,248 | 4,722 |
| | | | | | 47 | -1,104 | 631 | 1,174 | 912 | 1,015 |
Earnings From Continuing Operations | | | | | | 315 | -4,672 | 2,276 | 4,562 | 3,336 | 3,707 |
| | | | | | -75 | 155 | -94 | -176 | -193 | -227 |
| | | | | | 240 | -4,517 | 2,182 | 4,386 | 3,143 | 3,480 |
Preferred Dividend and Other Adjustments | — | — | — | — | — | — | 2 | 20 | 42 | 22 | 24 |
Net Income to Common Incl Extra Items | | | | | | 240 | -4,519 | 2,162 | 4,344 | 3,121 | 3,456 |
Net Income to Common Excl. Extra Items | | | | | | 240 | -4,519 | 2,162 | 4,344 | 3,121 | 3,456 |
| | | | | | 159 | 158.1 | 177.6 | 179.8 | 178.7 | 178.4 |
Weighted Avg. Shares Outstanding | | | | | | 163.5 | 158 | 176.6 | 176.5 | 180 | 178.6 |
Weighted Avg. Shares Outstanding Dil | | | | | | 163.8 | 158 | 176.6 | 176.5 | 180 | 178.6 |
| | | | | | 1.5 | -28.6 | 12.2 | 24.6 | 17.3 | 19.3 |
| | | | | | 1.5 | -28.6 | 12.2 | 24.6 | 17.3 | 19.3 |
| | | | | | 2,788 | 1,824 | 4,376 | 7,338 | 6,088 | 6,733 |
| | | | | | 13% | 19.1% | 21.7% | 20.5% | 21.5% | 21.5% |