| | | | | | 728,600 | 798,390 | 1,463,710 | 1,659,600 | 1,750,060 | 1,755,720 |
| — | — | — | — | — | — | — | — | — | — | 1,640 |
| | | | | | 728,600 | 798,390 | 1,463,710 | 1,659,600 | 1,750,060 | 1,757,360 |
| | | | | | -14% | 9.6% | 83.3% | 13.4% | 5.5% | 3.3% |
Cost of Goods Sold, Total | | | | | | 406,350 | 406,910 | 748,310 | 1,028,870 | 1,040,950 | 1,057,580 |
| | | | | | 322,250 | 391,480 | 715,400 | 630,730 | 709,110 | 699,780 |
Selling General & Admin Expenses, Total | | | | | | 28,930 | 25,560 | 35,710 | 40,030 | 47,130 | 48,000 |
Depreciation & Amortization | | | | | | 42,460 | 46,790 | 60,010 | 74,740 | 81,720 | 84,810 |
| | | | | | 166,000 | 165,180 | 283,560 | 384,360 | 375,260 | 380,420 |
Other Operating Expenses, Total | | | | | | 237,390 | 237,530 | 379,280 | 499,130 | 504,110 | 513,230 |
| | | | | | 84,860 | 153,950 | 336,120 | 131,600 | 205,000 | 186,550 |
| | | | | | -40,170 | -38,050 | -46,660 | -64,620 | -77,290 | -78,390 |
Interest And Investment Income | | | | | | 4,940 | 5,440 | 6,740 | 7,640 | 8,570 | 8,570 |
| | | | | | -35,230 | -32,610 | -39,920 | -56,980 | -68,720 | -69,820 |
Income (Loss) On Equity Invest. | | | | | | -900 | 10 | 9,170 | -1,370 | -1,720 | -1,500 |
Currency Exchange Gains (Loss) | | | | | | -8,290 | 1,050 | -4,720 | -20,260 | -3,390 | -3,390 |
Other Non Operating Income (Expenses) | | | | | | -2,140 | -1,120 | -2,250 | -3,230 | -2,860 | -4,530 |
| | | | | | 38,300 | 121,280 | 298,400 | 49,760 | 128,310 | 107,310 |
| | | — | | — | -5,130 | -630 | -1,990 | — | — | — |
Gain (Loss) On Sale Of Investments | | | | | | 180 | 70 | 7,180 | 1,400 | 530 | 530 |
Gain (Loss) On Sale Of Assets | | | | | | -300 | -370 | -720 | -520 | -930 | -930 |
| | | — | | — | -2,390 | -200 | -4,310 | — | — | — |
| — | | — | — | — | — | — | — | — | — | — |
| — | | — | | — | -530 | — | -1,110 | 5,910 | 5,890 | 5,890 |
| | | | | | 30,130 | 120,150 | 297,450 | 56,550 | 133,800 | 112,800 |
| | | | | | -9,060 | 41,420 | 88,070 | 15,160 | 44,070 | 38,680 |
Earnings From Continuing Operations | | | | | | 39,190 | 78,730 | 209,380 | 41,390 | 89,730 | 74,120 |
| | | | | | 1,110 | 380 | -2,730 | 50 | -1,610 | -930 |
| | | | | | 40,300 | 79,110 | 206,650 | 41,440 | 88,120 | 73,190 |
Preferred Dividend and Other Adjustments | | — | — | — | — | — | — | — | — | — | — |
Net Income to Common Incl Extra Items | | | | | | 40,300 | 79,110 | 206,650 | 41,440 | 88,120 | 73,190 |
Net Income to Common Excl. Extra Items | | | | | | 40,300 | 79,110 | 206,650 | 41,440 | 88,120 | 73,190 |
| | | | | | 2,402.3 | 2,405.8 | 2,400.5 | 2,404.4 | 2,436.5 | 2,435.2 |
Weighted Avg. Shares Outstanding | | | | | | 2,402.1 | 2,403.8 | 2,403.9 | 2,402.3 | 2,425 | 2,432.5 |
Weighted Avg. Shares Outstanding Dil | | | | | | 2,417.2 | 2,417.2 | 2,417.2 | 2,417.2 | 2,436 | 2,443.9 |
| | | | | | 16.8 | 32.9 | 86 | 17.3 | 36.3 | 30.1 |
| | | | | | 16.7 | 32.7 | 85.5 | 17.1 | 36.2 | 29.9 |
| | | | | | 124,510 | 197,540 | 392,380 | 202,440 | 283,700 | 267,215 |
| | | | | | -30.1% | 34.5% | 29.6% | 26.8% | 32.9% | 34.3% |