| | | | | | 54,367.5 | 58,953.3 | 63,008 | 67,431.5 | 72,336.6 | 74,085.3 |
| | | | | | 4.6% | 8.4% | 6.9% | 7% | 7.3% | 5.6% |
Cost of Goods Sold, Total | | | | | | 23,177.5 | 25,924.6 | 29,806.6 | 31,821 | 35,834.6 | 36,875.1 |
| | | | | | 31,190 | 33,028.7 | 33,201.4 | 35,610.5 | 36,502 | 37,210.2 |
Selling General & Admin Expenses, Total | | | | | | 9,925 | 10,938.7 | 10,360.8 | 11,610.8 | 12,543 | 12,505.1 |
Depreciation & Amortization | | | | | | 8,784.6 | 9,358.9 | 9,686.8 | 9,990.2 | 10,469.1 | 10,464.4 |
Other Operating Expenses, Total | | | | | | 18,709.6 | 20,297.6 | 20,047.6 | 21,601.1 | 23,012.1 | 22,969.5 |
| | | | | | 12,480.4 | 12,731.1 | 13,153.8 | 14,009.4 | 13,489.9 | 14,240.7 |
| | | | | | -475.6 | -415.6 | -370 | -442.5 | -915.9 | -1,349.9 |
Interest And Investment Income | — | | | | | 639.2 | 413.9 | 377.9 | 602.5 | 1,512.6 | 1,648.9 |
| | | | | | 163.5 | -1.7 | 7.9 | 160 | 596.7 | 299 |
Income (Loss) On Equity Invest. | | | | | | 49.6 | 53 | -778 | -1,211.9 | 52.6 | 17.4 |
Currency Exchange Gains (Loss) | — | — | | | | -3.9 | 10.6 | -28.3 | -55.9 | -54.2 | -54.2 |
Other Non Operating Income (Expenses) | | | | | | -365.6 | -251.3 | -198.9 | -390.4 | -465.4 | -300.1 |
| | | | | | 12,324 | 12,541.6 | 12,156.4 | 12,511.3 | 13,619.6 | 14,202.8 |
| — | | | | | -600 | -600 | -313.3 | -365.7 | -862.8 | -921.4 |
Merger & Related Restructuring Charges | — | — | — | — | — | — | — | — | — | — | -21.3 |
| — | | — | — | — | — | — | -25.4 | — | -13.5 | -13.5 |
Gain (Loss) On Sale Of Investments | | — | — | | | 287.5 | 564.4 | 852 | 426.3 | 214.6 | 92.5 |
Gain (Loss) On Sale Of Assets | | | | | | -324.5 | -150.4 | -34 | -180.7 | 1,113.1 | 1,113.1 |
| — | — | — | — | — | — | — | -0.6 | — | — | — |
| — | | — | — | — | — | — | — | 1,079 | 724 | 724 |
| | | | | | 11,687 | 12,355.6 | 12,635.1 | 13,470.1 | 14,795 | 15,176.3 |
| | | | | | 762.1 | 1,170.4 | 1,040.4 | 1,083.2 | 1,375.5 | 1,221.2 |
Earnings From Continuing Operations | | | | | | 10,924.8 | 11,185.2 | 11,594.7 | 12,386.9 | 13,419.5 | 13,955.2 |
| | | | | | -260.2 | -190.3 | -283.4 | -216.4 | -124.1 | -186.6 |
| | | | | | 10,664.7 | 10,994.9 | 11,311.3 | 12,170.5 | 13,295.4 | 13,768.5 |
Net Income to Common Incl Extra Items | | | | | | 10,664.7 | 10,994.9 | 11,311.3 | 12,170.5 | 13,295.4 | 13,768.5 |
Net Income to Common Excl. Extra Items | | | | | | 10,664.7 | 10,994.9 | 11,311.3 | 12,170.5 | 13,295.4 | 13,768.5 |
| | | | | | 5,000 | 4,992.5 | 4,992.9 | 4,982.2 | 4,984.5 | 4,986.9 |
Weighted Avg. Shares Outstanding | | | | | | 5,000 | 4,998 | 4,992.8 | 4,991.5 | 4,983.7 | 4,990.5 |
Weighted Avg. Shares Outstanding Dil | | | | | | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,990.5 |
| | | | | | 2.1 | 2.2 | 2.3 | 2.4 | 2.7 | 2.8 |
| | | | | | 2.1 | 2.2 | 2.3 | 2.4 | 2.7 | 2.8 |
| | | | | | 19,199.5 | 19,765.4 | 20,645.3 | 21,685.5 | 21,305.1 | 22,090.5 |
| | | | | | 6.5% | 9.5% | 8.2% | 8% | 9.3% | 8% |