| | | | | | 4,562.8 | 5,438.8 | 6,717.7 | 6,712.1 | 6,514.6 | 6,723.8 |
| | | | | | 20.7% | 19.2% | 23.5% | -0.1% | -2.9% | 3.3% |
Cost of Goods Sold, Total | | | | | | 3,632 | 4,026.1 | 4,816 | 5,199.2 | 5,139.9 | 5,232.1 |
| | | | | | 930.8 | 1,412.7 | 1,901.7 | 1,512.9 | 1,374.7 | 1,491.7 |
Selling General & Admin Expenses, Total | | | | | | 1 | 0.6 | 0.7 | 0.8 | 13.1 | 13.1 |
| | | | | | 116.2 | 118.6 | 114.1 | 127.4 | 122.6 | 120 |
Depreciation & Amortization | | | | | | 357.2 | 389.1 | 428.8 | 476 | 522 | 538.6 |
Other Operating Expenses, Total | | | | | | 474.4 | 508.3 | 543.6 | 604.2 | 657.7 | 671.7 |
| | | | | | 456.4 | 904.4 | 1,358.1 | 908.7 | 717 | 820 |
| | | | | | -96.5 | -103 | -87.4 | -91.6 | -123.4 | -141.3 |
Interest And Investment Income | | — | — | — | — | — | — | — | — | — | — |
| | | | | | -96.5 | -103 | -87.4 | -91.6 | -123.4 | -141.3 |
Income (Loss) On Equity Invest. | | | | | | 0.6 | 1.7 | 2 | 0.9 | 0.4 | 0.7 |
Currency Exchange Gains (Loss) | | | | | | -2.9 | -4.7 | -17.9 | -32.9 | 11.2 | -7.3 |
Other Non Operating Income (Expenses) | | | | | | 4.7 | 0.5 | -5.1 | -11.6 | 7.2 | 17.3 |
| | | | | | 362.3 | 798.9 | 1,249.7 | 773.5 | 612.4 | 689.4 |
| | | | | | -48 | -53.5 | — | — | — | — |
Merger & Related Restructuring Charges | | | | | | -8.3 | -6.2 | -16.9 | -8.7 | -15.1 | -1.6 |
| — | | | — | — | — | — | — | — | — | — |
Gain (Loss) On Sale Of Assets | — | — | — | — | — | — | — | -0.1 | 141.4 | -1.8 | -1.9 |
| | | | | | -34.5 | -44.9 | -176.1 | -126.2 | -172.3 | -181.3 |
| | | | | | 271.5 | 694.3 | 1,056.6 | 780 | 423.2 | 504.6 |
| | | | | | 76.3 | 153.9 | 273.6 | 174.2 | 115.5 | 128 |
Earnings From Continuing Operations | | | | | | 195.2 | 540.4 | 783 | 605.8 | 307.7 | 376.6 |
| | | | | | — | -1 | -0.4 | 4.4 | 2.5 | 2.8 |
| | | | | | 195.2 | 539.4 | 782.6 | 610.2 | 310.2 | 379.4 |
Preferred Dividend and Other Adjustments | | | | | | 49.7 | 34.1 | 34.1 | 29.3 | 53.7 | 53.5 |
Net Income to Common Incl Extra Items | | | | | | 145.5 | 505.3 | 748.5 | 580.9 | 256.5 | 325.9 |
Net Income to Common Excl. Extra Items | | | | | | 145.5 | 505.3 | 748.5 | 580.9 | 256.5 | 325.9 |
| | | | | | 179 | 190.8 | 192.2 | 192.6 | 192.9 | 191.4 |
Weighted Avg. Shares Outstanding | | | | | | 178 | 186.2 | 191.5 | 192.5 | 192.9 | 193 |
Weighted Avg. Shares Outstanding Dil | | | | | | 186.5 | 195.9 | 200.6 | 199 | 197.9 | 196.4 |
| | | | | | 0.8 | 2.7 | 3.9 | 3 | 1.3 | 1.7 |
| | | | | | 0.8 | 2.6 | 3.7 | 2.9 | 1.3 | 1.7 |
| | | | | | 795 | 1,274.1 | 1,748 | 1,352.5 | 1,187.1 | 1,307.5 |
| | | | | | 28.1% | 22.2% | 25.9% | 22.3% | 27.3% | 25.4% |