| | | | | | 16,542.3 | 15,644 | 15,339.1 | 14,624.4 | 14,127.5 | 14,052.5 |
| | | | | | -4.8% | -5.4% | -1.9% | -4.7% | -3.4% | -3.3% |
Cost of Goods Sold, Total | | | | | | 12,152.7 | 11,937.1 | 11,705.1 | 11,118.9 | 10,735.8 | 10,585.8 |
| | | | | | 4,389.6 | 3,706.9 | 3,634 | 3,505.5 | 3,391.7 | 3,466.7 |
Selling General & Admin Expenses, Total | | | | | | 27 | 16.8 | 19.7 | 14.7 | 14.1 | 14.1 |
Depreciation & Amortization | | | | | | 2,580.3 | 2,684.8 | 2,722.5 | 2,574.1 | 2,444 | 2,438 |
| | | | | | -170 | -152.4 | -161.3 | -197.7 | -220.1 | -220.1 |
Other Operating Expenses, Total | | | | | | 2,437.3 | 2,549.2 | 2,580.9 | 2,391.1 | 2,238 | 2,232 |
| | | | | | 1,952.3 | 1,157.7 | 1,053.1 | 1,114.4 | 1,153.7 | 1,234.7 |
| | | | | | -445 | -373.7 | -384.3 | -379.4 | -408.2 | -433.2 |
Interest And Investment Income | | | | | | 180 | 2.9 | 90.9 | 56.9 | 141.3 | 141.3 |
| | | | | | -265 | -370.8 | -293.4 | -322.5 | -266.9 | -291.9 |
Income (Loss) On Equity Invest. | | | | | | -529.6 | 606.7 | 1,652.8 | 1,826.8 | 1,361.5 | 1,340.5 |
Currency Exchange Gains (Loss) | | | | | | 5.2 | -4.8 | -1.8 | -5.5 | -0.9 | -0.9 |
Other Non Operating Income (Expenses) | | | | | | -16.8 | -24.4 | -19.4 | -36.4 | -36 | -35 |
| | | | | | 1,146.1 | 1,364.4 | 2,391.3 | 2,576.8 | 2,211.4 | 2,247.4 |
| | | | | | -50.1 | -17.8 | -35.1 | -19.6 | -60.8 | -60.8 |
| — | — | — | — | — | -194.8 | -840.5 | -17.5 | -1,069.3 | -2,625.8 | -2,625.8 |
Gain (Loss) On Sale Of Assets | | | | | | 3.6 | -6.1 | -6.5 | 2.9 | 0.1 | 0.1 |
| | — | | | — | -1.9 | -295.4 | -1.4 | — | -512.8 | -512.8 |
| — | | — | — | — | — | — | — | — | — | — |
| | | | | | 662.5 | 549.4 | 290.4 | 1,107.6 | 1,949.1 | 2,125.1 |
| | | | | | 1,565.4 | 754 | 2,621.2 | 2,598.4 | 961.2 | 1,173.2 |
| | | | | | 513.2 | 194.1 | 661.9 | 364.9 | 157.7 | 161.7 |
Earnings From Continuing Operations | | | | | | 1,052.2 | 559.9 | 1,959.3 | 2,233.5 | 803.5 | 1,011.5 |
| | | | | | 22.4 | -6.2 | -10.8 | -8.4 | -8.5 | -9.5 |
| | | | | | 1,074.6 | 553.7 | 1,948.5 | 2,225.1 | 795 | 1,002 |
Net Income to Common Incl Extra Items | | | | | | 1,074.6 | 553.7 | 1,948.5 | 2,225.1 | 795 | 1,002 |
Net Income to Common Excl. Extra Items | | | | | | 1,074.6 | 553.7 | 1,948.5 | 2,225.1 | 795 | 1,002 |
| | | | | | 16,320.6 | 16,507.5 | 16,505.7 | 16,504 | 16,513 | — |
Weighted Avg. Shares Outstanding | | | | | | 16,322.4 | 16,361.9 | 16,508.2 | 16,506 | 16,506.3 | — |
Weighted Avg. Shares Outstanding Dil | | | | | | 16,349.2 | 16,386.5 | 16,550.3 | 16,555.5 | 16,556.2 | — |
| | | | | | 0.1 | 0 | 0.1 | 0.1 | 0 | — |
| | | | | | 0.1 | 0 | 0.1 | 0.1 | 0 | — |
| | | | | | 4,129.6 | 3,415.1 | 3,342.4 | 3,269.2 | 3,188.6 | 3,239.6 |
| | | | | | 32.8% | 25.7% | 25.3% | 14% | 16.4% | 13.8% |