| | | | | | 1,000 | 1,562.3 | 2,438.4 | 3,247.7 | 3,804.1 | 3,916.7 |
| | | | | | 15.3% | 56.2% | 56.1% | 33.2% | 17.1% | 10.6% |
Cost of Goods Sold, Total | | | | | | 169.1 | 211.4 | 297.5 | 358.6 | 408 | 392.6 |
| | | | | | 830.9 | 1,350.8 | 2,140.9 | 2,889.1 | 3,396.1 | 3,524.1 |
Selling General & Admin Expenses, Total | | | | | | 11.1 | 11.1 | 2.4 | 2 | 3.1 | 3 |
Depreciation & Amortization | | | | | | 501.8 | 974 | 1,676.3 | 2,320.7 | 2,552.6 | 2,588.5 |
| | | | | | 165.7 | 201.9 | 311.5 | 332.3 | 429 | 453.7 |
Other Operating Expenses, Total | | | | | | 678.7 | 1,187 | 1,990.2 | 2,655 | 2,984.8 | 3,045.3 |
| | | | | | 152.3 | 163.8 | 150.8 | 234.1 | 411.3 | 478.8 |
| | | | | | -158.9 | -274.7 | -478.2 | -642.3 | -758.1 | -832.9 |
Interest And Investment Income | | | | | | 0.6 | 1.2 | 4.4 | 21.7 | 67.2 | 71.1 |
| | | | | | -158.3 | -273.6 | -473.8 | -620.6 | -690.8 | -761.7 |
Income (Loss) On Equity Invest. | | | | | | 0.1 | 0.1 | -3.2 | -4.2 | -2.6 | -3.9 |
Currency Exchange Gains (Loss) | | — | | | | 0.6 | -6.3 | -0.9 | 0.9 | 2.6 | 2.6 |
Other Non Operating Income (Expenses) | | | | | | -38.3 | -80.4 | -130.6 | -109.3 | -134.6 | -123.3 |
| | | | | | -43.6 | -196.3 | -457.7 | -499.1 | -414.1 | -407.5 |
| — | — | — | — | | -5.6 | -4.9 | -80.9 | -3.4 | -29.9 | -29.9 |
| — | — | — | — | — | — | — | — | — | — | -311.3 |
Gain (Loss) On Sale Of Investments | — | — | — | — | — | — | — | — | — | 14.9 | 14.9 |
Gain (Loss) On Sale Of Assets | — | — | — | — | — | — | — | — | — | — | 58.6 |
| | | | | | -0.1 | -0.2 | — | — | — | -90.4 |
| | — | — | — | — | — | — | — | — | — | — |
| — | | | | — | -5.1 | -0.3 | -1.7 | -0.4 | -7.3 | -7.3 |
| | | | | | -54.4 | -201.8 | -540.3 | -502.9 | -436.4 | -773 |
| | | | | | -35.7 | -48.7 | -154.1 | -189.9 | -120.6 | -225.4 |
Earnings From Continuing Operations | | | | | | -18.7 | -153.1 | -386.2 | -312.9 | -315.8 | -547.6 |
| | | | | | 9.5 | 17.6 | 23.6 | 15.9 | 18.6 | 28 |
| | | | | | -9.2 | -135.4 | -362.5 | -297.1 | -297.2 | -519.6 |
Net Income to Common Incl Extra Items | | | | | | -9.2 | -135.4 | -362.5 | -297.1 | -297.2 | -519.6 |
Net Income to Common Excl. Extra Items | | | | | | -9.2 | -135.4 | -362.5 | -297.1 | -297.2 | -519.6 |
| | | | | | 385.1 | 486.5 | 678.1 | 705.4 | 705.5 | 705.5 |
Weighted Avg. Shares Outstanding | | | | | | 296.1 | 385.2 | 610.5 | 672.8 | 668.7 | 669.8 |
Weighted Avg. Shares Outstanding Dil | | | | | | 296.1 | 385.2 | 610.5 | 672.8 | 668.7 | 669.8 |
| | | | | | -0 | -0.4 | -0.6 | -0.4 | -0.4 | -0.8 |
| | | | | | -0 | -0.4 | -0.6 | -0.4 | -0.4 | -0.8 |
| | | | | | 463.7 | 808.9 | 1,316.1 | 2,036.9 | 2,284.9 | 2,290.8 |
| | | | | | 65.6% | 24.1% | 28.5% | 37.8% | 27.6% | 29.2% |