| | | | | | 11,443 | 11,438 | 13,337 | 15,203 | 14,091 | 13,686 |
| | | | | | 86 | 88 | 94 | 107 | 115 | 95 |
| | | | | | 11,529 | 11,526 | 13,431 | 15,310 | 14,206 | 13,781 |
| | | | | | -0.1% | -0% | 16.5% | 14% | -7.2% | -9.6% |
Cost of Goods Sold, Total | | | | | | 6,870 | 6,612 | 8,226 | 9,540 | 8,272 | 7,540 |
| | | | | | 4,659 | 4,914 | 5,205 | 5,770 | 5,934 | 6,241 |
Selling General & Admin Expenses, Total | | | | | | 247 | 246 | 249 | 210 | 216 | 211 |
Depreciation & Amortization | | | | | | 1,765 | 1,948 | 2,121 | 2,413 | 2,448 | 2,620 |
| | | | | | 569 | 612 | 630 | 688 | 657 | 661 |
Other Operating Expenses, Total | | | | | | 2,581 | 2,806 | 3,000 | 3,311 | 3,321 | 3,492 |
| | | | | | 2,078 | 2,108 | 2,205 | 2,459 | 2,613 | 2,749 |
| | | | | | -773 | -840 | -842 | -953 | -1,055 | -1,144 |
Interest And Investment Income | | | — | — | — | — | — | — | — | — | — |
| | | | | | -773 | -840 | -842 | -953 | -1,055 | -1,144 |
Income (Loss) On Equity Invest. | | | | | | 39 | 40 | 62 | 36 | 35 | 31 |
Other Non Operating Income (Expenses) | | | | | | 156 | 159 | 161 | 130 | 139 | 262 |
| | | | | | 1,500 | 1,467 | 1,586 | 1,672 | 1,732 | 1,898 |
| — | — | — | — | — | — | — | — | — | -72 | -72 |
| — | — | — | — | — | — | — | — | — | -35 | -35 |
| — | — | — | — | — | — | — | -59 | -71 | — | -56 |
| | | | | | 1,500 | 1,467 | 1,527 | 1,601 | 1,625 | 1,735 |
| | | | | | 128 | -6 | -70 | -135 | -146 | -120 |
Earnings From Continuing Operations | | | | | | 1,372 | 1,473 | 1,597 | 1,736 | 1,771 | 1,855 |
| | | | | | 1,372 | 1,473 | 1,597 | 1,736 | 1,771 | 1,855 |
Net Income to Common Incl Extra Items | | | | | | 1,372 | 1,473 | 1,597 | 1,736 | 1,771 | 1,855 |
Net Income to Common Excl. Extra Items | | | | | | 1,372 | 1,473 | 1,597 | 1,736 | 1,771 | 1,855 |
| | | | | | 524.5 | 537 | 544 | 549.6 | 554.9 | 557.3 |
Weighted Avg. Shares Outstanding | | | | | | 519 | 527 | 539 | 547 | 552 | 554.5 |
Weighted Avg. Shares Outstanding Dil | | | | | | 520 | 528 | 540 | 547 | 552 | 554.5 |
| | | | | | 2.6 | 2.8 | 3 | 3.2 | 3.2 | 3.3 |
| | | | | | 2.6 | 2.8 | 3 | 3.2 | 3.2 | 3.3 |
| | | | | | 3,982 | 4,190 | 4,462 | 5,013 | 5,180 | 5,484 |
| | | | | | 8.5% | -0.4% | -4.6% | -8.4% | -9% | -6.9% |