| | | | | | 846,765 | 1,006,158 | 1,165,469 | 1,391,448 | 1,499,824 | 1,510,488 |
| — | | | | | 15,357 | 6,428 | — | — | — | — |
| | | | | | 862,122 | 1,012,586 | 1,165,469 | 1,391,448 | 1,499,824 | 1,510,488 |
| | | | | | 6.3% | 17.5% | 15.1% | 19.4% | 7.8% | 5.1% |
Cost of Goods Sold, Total | | | | | | 412,663 | 455,570 | 472,785 | 527,465 | 548,962 | 554,961 |
| | | | | | 449,459 | 557,016 | 692,684 | 863,983 | 950,862 | 955,527 |
Selling General & Admin Expenses, Total | | | | | | 34,236 | 38,009 | 53,035 | 72,454 | 81,326 | 81,491 |
| — | | | | | 623 | 1,740 | 1,179 | 1,402 | 8,784 | 8,784 |
Depreciation & Amortization | | | | | | 270,944 | 294,044 | 330,907 | 364,318 | 395,376 | 404,239 |
| | | | | | 56,699 | 57,023 | 61,047 | 75,203 | 75,244 | 78,653 |
Other Operating Expenses, Total | | | | | | 362,502 | 390,816 | 446,168 | 513,377 | 560,730 | 573,167 |
| | | | | | 86,957 | 166,200 | 246,516 | 350,606 | 390,132 | 382,360 |
| | | | | | -108,855 | -124,274 | -132,501 | -142,955 | -159,559 | -162,209 |
Interest And Investment Income | | | | | | — | — | 2,206 | 3,080 | 6,493 | 6,493 |
| | | | | | -108,855 | -124,274 | -130,295 | -139,875 | -153,066 | -155,716 |
Income (Loss) On Equity Invest. | | | | | | -6,627 | -928 | 24,232 | 7,521 | 27,094 | 30,312 |
Currency Exchange Gains (Loss) | | | | | | -14,824 | -3,193 | -8,160 | -21,475 | -30,577 | -30,577 |
Other Non Operating Income (Expenses) | | | | | | -17,053 | -23,443 | -24,374 | -24,450 | -31,026 | -23,611 |
| | | | | | -60,402 | 14,362 | 107,919 | 172,327 | 202,557 | 202,768 |
| | | | — | — | — | -447 | — | — | — | — |
Merger & Related Restructuring Charges | — | — | — | — | | — | — | — | — | — | — |
Gain (Loss) On Sale Of Investments | | | | | | — | — | — | — | — | — |
Gain (Loss) On Sale Of Assets | — | — | — | | | -10 | -99 | -74 | -22 | -44 | -44 |
| — | | | — | — | -13,757 | -8,920 | -3,810 | — | — | — |
| — | — | — | — | — | -56,420 | — | — | — | — | 13,991 |
| | | | | | -330,715 | -149,778 | 20,796 | -6,698 | -75,723 | -48,201 |
| | | | | | -461,304 | -144,882 | 124,831 | 165,607 | 126,790 | 168,514 |
| | | | | | -125,124 | 89,325 | 41,779 | 42,733 | 41,210 | 50,961 |
Earnings From Continuing Operations | | | | | | -336,180 | -234,207 | 83,052 | 122,874 | 85,580 | 117,553 |
Earnings Of Discontinued Operations | — | — | — | — | — | 29,538 | 110,567 | — | — | — | — |
| | | | | | -15,190 | -27,195 | -40,503 | -39,415 | -10,910 | -17,409 |
| | | | | | -321,832 | -150,835 | 42,549 | 83,459 | 74,670 | 100,144 |
Net Income to Common Incl Extra Items | | | | | | -321,832 | -150,835 | 42,549 | 83,459 | 74,670 | 100,144 |
Net Income to Common Excl. Extra Items | | | | | | -351,370 | -261,402 | 42,549 | 83,459 | 74,670 | 100,144 |
| | | | | | 5,453.3 | 5,488.7 | 5,881.2 | 5,964.5 | 6,044.3 | 6,080 |
Weighted Avg. Shares Outstanding | | | | | | 5,075.6 | 5,480.9 | 5,546.3 | 5,640.7 | 5,703.4 | 5,726.3 |
Weighted Avg. Shares Outstanding Dil | | | | | | 5,075.6 | 5,480.9 | 5,579.5 | 5,728.5 | 5,835.6 | 5,880.6 |
| | | | | | -63.4 | -27.5 | 7.7 | 14.8 | 13.1 | 17.5 |
| | | | | | -63.4 | -27.5 | 7.6 | 14.6 | 12.8 | 17 |
| | | | | | 357,901 | 460,246 | 508,921 | 631,781 | 698,575 | 699,666 |
| | | | | | 27.1% | -61.7% | 33.5% | 25.8% | 32.5% | 30.2% |
