Fiscal year is January-December. All values USD millions.	2014	2015	2016	2017	2018	5-year trend
Sales/Revenue	18.61B	19.82B	20.29B	21.15B	21.97B
Cost of Goods Sold (COGS) incl. D&A	14.08B	13.05B	14.06B	14.34B	15.94B
COGS excluding D&A	13.15B	12.03B	12.84B	13.12B	14.74B
Depreciation & Amortization Expense	938M	1.02B	1.22B	1.22B	1.2B
Depreciation	925M	996M	1.22B	1.22B	1.2B
Amortization of Intangibles	13M	19M	3M	3M	3M
Gross Income	4.52B	6.78B	6.23B	6.81B	6.03B

	2014	2015	2016	2017	2018	5-year trend
SG&A Expense	2.21B	2.21B	2.7B	2.85B	2.85B
Research & Development	-	-	-	-	-
Other SG&A	2.21B	2.21B	2.7B	2.85B	2.85B
Other Operating Expense	-	-	-	-	-
Unusual Expense	634M	988M	-	225M	29M
EBIT after Unusual Expense	1.68B	3.58B	-	(225M)	3.14B
Non Operating Income/Expense	256M	(42M)	(21M)	(468M)	9M
Non-Operating Interest Income	7M	9M	24M	35M	69M
Equity in Affiliates (Pretax)	-	-	-	-	-
Interest Expense	130M	70M	75M	36M	58M
Gross Interest Expense	153M	101M	122M	85M	96M
Interest Capitalized	23M	31M	47M	49M	38M
Pretax Income	1.82B	3.48B	3.45B	3.27B	3.16B
Income Tax	680M	1.3B	1.27B	(92M)	699M
Income Tax - Current Domestic	29M	1.41B	847M	976M	398M
Income Tax - Current Foreign	203M	-	-	-	-
Income Tax - Deferred Domestic	27M	(108M)	420M	(1.07B)	301M
Income Tax - Deferred Foreign	421M	-	-	-	-
Income Tax Credits	-	-	-	-	-
Equity in Affiliates	-	-	-	-	-
Other After Tax Income (Expense)	4M	4M	2M	-	-
Consolidated Net Income	1.14B	2.19B	2.19B	3.36B	2.47B
Minority Interest Expense	-	-	-	-	-
Net Income	1.14B	2.19B	2.19B	3.36B	2.47B
Extraordinaries & Discontinued Operations	-	-	-	-	-
Extra Items & Gain/Loss Sale Of Assets	-	-	-	-	-
Cumulative Effect - Accounting Chg	-	-	-	-	-
Discontinued Operations	-	-	-	-	-
Net Income After Extraordinaries	1.14B	2.19B	2.19B	3.36B	2.47B
Preferred Dividends	-	-	-	-	-
Net Income Available to Common	1.14B	2.19B	2.19B	3.36B	2.47B
EPS (Basic)	1.66	3.31	3.48	5.58	4.30
Basic Shares Outstanding	687M	661M	627M	601M	573M
EPS (Diluted)	1.64	3.27	3.45	5.57	4.29
Diluted Shares Outstanding	696M	669M	633M	603M	574M
EBITDA	3.26B	5.59B	4.74B	5.18B	4.37B

Please calculate each ratio for the last three fiscal year-ends.

Accounts Receivable Turnover; Average Collection Period for A/R; Current Ratio; Debt to Equity Ratio; Inventory turnover; Average Inventory days outstanding; Return on Assets; Return on Equity; Return on Investment; Return on Net Operating Assets; Profit Margin; Asset Turnover