| — | — | — | — | — | — | — | — | — | — | -450 |
| | | | | | 397,830 | 470,280 | 524,460 | 605,800 | 618,960 | 621,070 |
| | | | | | 1.2% | 18.2% | 11.5% | 15.5% | 2.2% | 1.1% |
Cost of Goods Sold, Total | | | | | | 184,150 | 223,110 | 259,440 | 319,390 | 299,870 | 298,530 |
| | | | | | 213,680 | 247,170 | 265,020 | 286,410 | 319,090 | 322,540 |
Selling General & Admin Expenses, Total | | | | | | 66,520 | 72,290 | 73,900 | 78,640 | 96,120 | 97,390 |
Depreciation & Amortization | | | | | | 10,020 | 10,740 | 10,910 | 11,370 | 12,160 | 12,590 |
| | | | | | 48,640 | 58,750 | 62,740 | 66,530 | 76,670 | 78,060 |
Other Operating Expenses, Total | | | | | | 125,180 | 141,780 | 147,550 | 156,540 | 184,950 | 188,040 |
| | | | | | 88,500 | 105,390 | 117,470 | 129,870 | 134,140 | 134,500 |
| | | | | | -830 | -880 | -820 | -880 | -2,810 | -3,240 |
Interest And Investment Income | | | | | | 4,930 | 3,470 | 1,990 | 4,130 | 5,490 | 6,230 |
| | | | | | 4,100 | 2,590 | 1,170 | 3,250 | 2,680 | 2,990 |
Income (Loss) On Equity Invest. | — | | — | — | — | — | — | — | -10 | -40 | -50 |
Other Non Operating Income (Expenses) | | | | | | -260 | -160 | -50 | -20 | -190 | -190 |
| | | | | | 92,340 | 107,820 | 118,590 | 133,090 | 136,590 | 137,250 |
| | | | | | -1,400 | -2,000 | -1,360 | -1,220 | -1,870 | -1,870 |
Merger & Related Restructuring Charges | — | — | — | — | | -1,320 | -1,560 | -860 | -1,170 | 630 | 630 |
Gain (Loss) On Sale Of Investments | | | | | | 1,390 | 630 | 590 | 990 | 2,490 | 2,490 |
Gain (Loss) On Sale Of Assets | | — | — | — | — | — | — | — | — | — | — |
| | | | | | 720 | 1,170 | 1,780 | 1,750 | 1,420 | 1,310 |
| | | | | | 91,730 | 106,060 | 118,740 | 133,440 | 139,260 | 139,810 |
| | | | | | 24,090 | 26,060 | 29,870 | 32,010 | 36,440 | 36,430 |
Earnings From Continuing Operations | | | | | | 67,640 | 80,000 | 88,870 | 101,430 | 102,820 | 103,380 |
Earnings Of Discontinued Operations | — | | | | — | -80 | -10 | 50 | — | — | — |
| | | | | | -80 | -40 | -130 | -230 | -50 | -50 |
| | | | | | 67,480 | 79,950 | 88,790 | 101,200 | 102,770 | 103,330 |
Net Income to Common Incl Extra Items | | | | | | 67,480 | 79,950 | 88,790 | 101,200 | 102,770 | 103,330 |
Net Income to Common Excl. Extra Items | | | | | | 67,560 | 79,960 | 88,740 | 101,200 | 102,770 | 103,330 |
| | | | | | 2,164.8 | 2,349.6 | 2,349.6 | 2,349.6 | 2,349.6 | 2,349.2 |
Weighted Avg. Shares Outstanding | | | | | | 2,164.8 | 2,349.5 | 2,349.6 | 2,349.6 | 2,349.6 | 2,349.5 |
Weighted Avg. Shares Outstanding Dil | | | | | | 2,165 | 2,349.6 | 2,349.6 | 2,349.6 | 2,349.6 | 2,349.5 |
| | | | | | 31.2 | 34 | 37.8 | 43.1 | 43.7 | 44 |
| | | | | | 31.2 | 34 | 37.8 | 43.1 | 43.7 | 44 |
| | | | | | 98,480 | 111,940 | 124,030 | 136,820 | 141,590 | 142,075 |
| | | | | | 26.3% | 24.6% | 25.2% | 24% | 26.2% | 26.1% |