| 8,929 | 7,355 | 6,663 | 6,086 | 9,754 | 5,565 |
| 23.60% | 10.39% | 9.48% | -37.60% | 75.28% | -16.04% |
| 5,821 | 5,143 | 5,627 | 5,656 | 6,510 | 3,197 |
| 3,108 | 2,212 | 1,036 | 430 | 3,244 | 2,368 |
| 619 | 573 | 455 | 558 | 666 | 561.54 |
| 1,213 | 1,132 | 1,061 | 1,167 | 1,362 | 883.24 |
Amortization of Goodwill & Intangibles | - | - | - | - | - | 164.57 |
| 1,830 | 1,705 | 1,516 | 1,725 | 2,028 | 1,609 |
| 1,278 | 507 | -480 | -1,295 | 1,216 | 758.94 |
| -122 | -63 | -40 | -31 | -15 | -92.65 |
Interest & Investment Income | 45 | 22 | 12 | 21 | 6 | - |
Earnings From Equity Investments | -61 | -74 | -49 | 45 | 51 | - |
Currency Exchange Gain (Loss) | -13 | -29 | -4 | -5 | - | - |
Other Non Operating Income (Expenses) | -90 | 42 | 46 | 3 | -8 | 6.57 |
EBT Excluding Unusual Items | 1,037 | 405 | -515 | -1,262 | 1,250 | 672.86 |
Merger & Restructuring Charges | -60 | -88 | -24 | -69 | -16 | -82.24 |
| -1,830 | -1,830 | - | -671 | - | - |
Gain (Loss) on Sale of Assets | -10 | 34 | - | - | - | - |
| - | - | - | - | - | -61 |
| -858 | -1,479 | -503 | -2,002 | 1,234 | 529.62 |
| 183 | 162 | 169 | 141 | 170 | 141.15 |
| -1,041 | -1,641 | -672 | -2,143 | 1,064 | 388.48 |
| -1,041 | -1,641 | -672 | -2,143 | 1,064 | 388.48 |
| - | - | - | - | 173.89% | -61.44% |
Shares Outstanding (Basic) | 146 | 145 | 145 | 145 | - | 205 |
Shares Outstanding (Diluted) | 146 | 145 | 145 | 145 | - | 213 |
| 26.67% | - | - | - | - | -10.63% |
| -7.15 | -11.32 | -4.63 | -14.78 | - | 1.89 |
| -7.15 | -11.32 | -4.63 | -14.78 | - | 1.82 |
| - | - | - | - | - | -56.97% |
| 1,449 | -120 | -475 | -932 | 741 | 632.85 |
| 9.96 | -0.83 | -3.28 | -6.43 | - | 2.97 |
| 34.81% | 30.08% | 15.55% | 7.07% | 33.26% | 42.56% |
| 14.31% | 6.89% | -7.20% | -21.28% | 12.47% | 13.64% |
| -11.66% | -22.31% | -10.09% | -35.21% | 10.91% | 6.98% |
| 16.23% | -1.63% | -7.13% | -15.31% | 7.60% | 11.37% |
| 1,425 | 670 | -256 | -847 | 1,741 | 1,380 |
| 15.96% | 9.11% | -3.84% | -13.92% | 17.85% | 24.80% |
| 147 | 163 | 224 | 448 | 525 | 621.1 |
| 1,278 | 507 | -480 | -1,295 | 1,216 | 758.94 |
| 14.31% | 6.89% | -7.20% | -21.28% | 12.47% | 13.64% |
| - | - | - | - | 13.78% | 26.65% |
| - | 29 | 31 | 35 | 47 | - |