| | | | | | 1,132.1 | 1,172.5 | 1,303.9 | 1,490.5 | 1,623.6 | 1,677.4 |
| | | | | | — | — | — | — | — | — |
| | | | | | 1,132.1 | 1,172.5 | 1,303.9 | 1,490.5 | 1,623.6 | 1,677.4 |
| | | | | | 5.5% | 3.6% | 11.2% | 14.3% | 8.9% | 7.1% |
Cost of Goods Sold, Total | | | | | | 524 | 549.5 | 602.8 | 688.2 | 739.7 | 754.8 |
| | | | | | 608.2 | 623.1 | 701.1 | 802.3 | 883.9 | 922.6 |
Selling General & Admin Expenses, Total | | | | | | 43.2 | 48.5 | 56.4 | 68.1 | 74.6 | 80.6 |
| | — | — | — | — | — | — | — | — | — | — |
Depreciation & Amortization | | | | | | 329.3 | 343.2 | 372.8 | 426.5 | 456.6 | 463.8 |
Other Operating Expenses, Total | | | | | | 372.5 | 391.7 | 429.3 | 494.6 | 531.2 | 544.4 |
| | | | | | 235.7 | 231.4 | 271.8 | 307.7 | 352.7 | 378.2 |
| | | | | | -127.1 | -117 | -114.9 | -134.9 | -140.2 | -146.7 |
| | | | | | -127.1 | -117 | -114.9 | -134.9 | -140.2 | -146.7 |
Income (Loss) On Equity Invest. | — | — | — | — | — | 0.5 | -0.8 | 1.6 | 3.1 | 1.2 | -0.4 |
Other Non Operating Income (Expenses) | | | | | | 7.7 | -4 | 1.5 | 1.4 | 4.7 | 6.6 |
| | | | | | 116.7 | 109.6 | 160 | 177.3 | 218.5 | 237.6 |
Merger & Related Restructuring Charges | — | | | — | — | — | — | — | — | — | — |
Gain (Loss) On Sale Of Assets | — | — | | | | 43.9 | 47.2 | 50.7 | 141.3 | 215.6 | 183.5 |
| — | | | | | -3.7 | -2 | -0.1 | -2.5 | -1.9 | -4.4 |
| — | — | — | — | — | — | — | — | 2.8 | — | — |
| — | — | | | | -0.7 | — | — | -8.9 | — | -1 |
| | | | | | 156.3 | 154.8 | 210.6 | 310 | 432.1 | 415.7 |
Earnings From Continuing Operations | | | | | | 156.3 | 154.8 | 210.6 | 310 | 432.1 | 415.7 |
| | | | | | -15.2 | -14.5 | -21.5 | -36.9 | -52 | -49.6 |
| | | | | | 141 | 140.4 | 189.1 | 273.1 | 380.2 | 366.1 |
Preferred Dividend and Other Adjustments | | | | | | 55.3 | 55.3 | 54.2 | 23.1 | 15 | 15.1 |
Net Income to Common Incl Extra Items | | | | | | 85.7 | 85 | 134.9 | 250 | 365.1 | 351 |
Net Income to Common Excl. Extra Items | | | | | | 85.7 | 85 | 134.9 | 250 | 365.1 | 351 |
| | | | | | 300.7 | 316.7 | 338 | 353.5 | 364.9 | 366.5 |
Weighted Avg. Shares Outstanding | | | | | | 299.4 | 306.6 | 324.2 | 349.3 | 362 | 364.7 |
Weighted Avg. Shares Outstanding Dil | | | | | | 299.9 | 307.1 | 325.5 | 349.8 | 362.5 | 365.3 |
| | | | | | 0.3 | 0.3 | 0.4 | 0.7 | 1 | 1 |
| | | | | | 0.3 | 0.3 | 0.4 | 0.7 | 1 | 1 |
| | | | | | 556.9 | 570.4 | 640.7 | 731.5 | 806.3 | 839 |