| 7,780 | 7,355 | 6,663 | 6,086 | 9,754 | 5,565 | |
| 10.94% | 10.39% | 9.48% | -37.60% | 75.28% | -16.04% | |
| 5,607 | 5,143 | 5,627 | 5,656 | 6,510 | 3,197 | |
| 2,173 | 2,212 | 1,036 | 430 | 3,244 | 2,368 | |
| 622 | 573 | 455 | 558 | 666 | 561.54 | |
| 1,165 | 1,132 | 1,061 | 1,167 | 1,362 | 883.24 | |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 164.57 | |
| 1,787 | 1,705 | 1,516 | 1,725 | 2,028 | 1,609 | |
| 386 | 507 | -480 | -1,295 | 1,216 | 758.94 | |
| -101 | -63 | -40 | -31 | -15 | -92.65 | |
Interest & Investment Income | 35 | 22 | 12 | 21 | 6 | - | |
Earnings From Equity Investments | -91 | -74 | -49 | 45 | 51 | - | |
Currency Exchange Gain (Loss) | -17 | -29 | -4 | -5 | - | - | |
Other Non Operating Income (Expenses) | 44 | 42 | 46 | 3 | -8 | 6.57 | |
EBT Excluding Unusual Items | 256 | 405 | -515 | -1,262 | 1,250 | 672.86 | |
Merger & Restructuring Charges | -72 | -88 | -24 | -69 | -16 | -82.24 | |
| -1,830 | -1,830 | - | -671 | - | - | |
Gain (Loss) on Sale of Assets | 24 | 34 | - | - | - | - | |
| - | - | - | - | - | -61 | |
| -1,622 | -1,479 | -503 | -2,002 | 1,234 | 529.62 | |
| 118 | 162 | 169 | 141 | 170 | 141.15 | |
| -1,740 | -1,641 | -672 | -2,143 | 1,064 | 388.48 | |
| -1,740 | -1,641 | -672 | -2,143 | 1,064 | 388.48 | |
| - | - | - | - | 173.89% | -61.44% | |
Shares Outstanding (Basic) | 145 | 145 | 145 | 145 | - | 205 | |
Shares Outstanding (Diluted) | 145 | 145 | 145 | 145 | - | 213 | |
| 0.87% | - | - | - | - | -10.63% | |
| -11.98 | -11.32 | -4.63 | -14.78 | - | 1.89 | |
| -11.99 | -11.32 | -4.63 | -14.78 | - | 1.82 | |
| - | - | - | - | - | -56.97% | |
| 516 | -120 | -475 | -932 | 741 | 632.85 | |
| 3.55 | -0.83 | -3.28 | -6.43 | - | 2.97 | |
| 27.93% | 30.08% | 15.55% | 7.07% | 33.26% | 42.56% | |
| 4.96% | 6.89% | -7.20% | -21.28% | 12.47% | 13.64% | |
| -22.36% | -22.31% | -10.09% | -35.21% | 10.91% | 6.98% | |
| 6.63% | -1.63% | -7.13% | -15.31% | 7.60% | 11.37% | |
| 531 | 670 | -256 | -847 | 1,741 | 1,380 | |
| 6.83% | 9.11% | -3.84% | -13.92% | 17.85% | 24.80% | |
| 145 | 163 | 224 | 448 | 525 | 621.1 | |
| 386 | 507 | -480 | -1,295 | 1,216 | 758.94 | |
| 4.96% | 6.89% | -7.20% | -21.28% | 12.47% | 13.64% | |
| - | - | - | - | 13.78% | 26.65% | |
| - | 29 | 31 | 35 | 47 | - | |