| 1,429 | 1,371 | 1,314 | 1,190 | 1,286 |
| 4.23% | 4.34% | 10.42% | -7.46% | 7.26% |
| 41 | 39 | 36 | 40 | 40 |
Depreciation & Amortization | 660 | 627 | 526 | 512 | 509 |
| 530 | 501 | 473 | 435 | 451 |
| 1,231 | 1,167 | 1,035 | 989 | 1,006 |
| 198 | 204 | 279 | 201 | 280 |
| -387 | -307 | -337 | -232 | -312 |
| -387 | -307 | -337 | -232 | -312 |
Income (Loss) on Equity Investments | 31 | 35 | 12 | 29 | 32 |
Other Non-Operating Income (Expenses) | 29 | 48 | 52 | 17 | 3 |
EBT Excluding Unusual Items | -129 | -20 | 6 | 15 | 3 |
Total Merger & Restructuring Charges | -16 | -8 | -4 | -7 | -7 |
Gain (Loss) on Sale of Assets | - | - | - | 1,292 | - |
| -22 | - | -12 | -16 | -6 |
| -8 | -5 | -6 | -2 | -53 |
| -175 | -33 | -16 | 1,282 | -63 |
| 56 | 30 | -2 | 222 | 12 |
Earnings From Continuing Ops. | -231 | -63 | -14 | 1,060 | -75 |
Minority Interest in Earnings | 400 | 151 | 93 | -478 | 126 |
| 169 | 88 | 79 | 582 | 51 |
| 169 | 88 | 79 | 582 | 51 |
| 92.05% | 11.39% | -86.43% | 1041.18% | 104.00% |
Shares Outstanding (Basic) | 119 | 118 | 117 | 117 | 117 |
Shares Outstanding (Diluted) | 119 | 118 | 117 | 117 | 117 |
| 0.85% | 0.85% | - | - | 0.86% |
| 1.42 | 0.75 | 0.68 | 4.97 | 0.44 |
| 1.42 | 0.75 | 0.68 | 4.97 | 0.44 |
| 90.43% | 10.45% | -86.43% | 1041.18% | 102.26% |
| 342 | 483 | 408 | 675 | 529 |
| 2.87 | 4.09 | 3.49 | 5.77 | 4.52 |
| 1.768 | 1.655 | 1.542 | 1.430 | 1.330 |
| 6.85% | 7.32% | 7.82% | 7.52% | 26.67% |
| 11.83% | 6.42% | 6.01% | 48.91% | 3.97% |
| 23.93% | 35.23% | 31.05% | 56.72% | 41.13% |
| 1,045 | 1,013 | 990 | 885 | 935 |
| 73.13% | 73.89% | 75.34% | 74.37% | 72.71% |
| 847 | 809 | 711 | 684 | 655 |
| 198 | 204 | 279 | 201 | 280 |
| 13.86% | 14.88% | 21.23% | 16.89% | 21.77% |
| - | - | - | 17.32% | - |