| | | | | | 2,324.6 | 2,301.3 | 2,294.9 | 2,593.4 | 2,767.9 | 2,841.2 |
| | | | | | 2.9 | 1.3 | 38.6 | 15.3 | 13.5 | 19.3 |
| | | | | | 2,327.5 | 2,302.5 | 2,333.4 | 2,608.7 | 2,781.4 | 2,860.5 |
| | | | | | 1.7% | -1.1% | 1.3% | 11.8% | 6.6% | 5.1% |
Cost of Goods Sold, Total | | | | | | 768.2 | 823.2 | 853.9 | 919.1 | 988.1 | 1,020.3 |
| | | | | | 1,559.3 | 1,479.3 | 1,479.5 | 1,689.6 | 1,793.2 | 1,840.2 |
Selling General & Admin Expenses, Total | | | | | | 67.2 | 57.8 | 69.6 | 80.1 | 76.5 | 76.9 |
Depreciation & Amortization | | | | | | 661.6 | 707.3 | 758.6 | 815 | 817 | 830.9 |
Other Operating Expenses, Total | | | | | | 728.8 | 765.1 | 828.2 | 895 | 893.5 | 907.8 |
| | | | | | 830.5 | 714.2 | 651.3 | 794.5 | 899.7 | 932.4 |
| | | | | | -203.6 | -214.2 | -220.4 | -230.1 | -206 | -209.4 |
| | | | | | -203.6 | -214.2 | -220.4 | -230.1 | -206 | -209.4 |
Other Non Operating Income (Expenses) | — | — | — | — | — | — | — | 1.1 | 5.1 | 0.2 | 0 |
| | | | | | 626.9 | 500.1 | 432 | 569.6 | 693.9 | 723 |
Merger & Related Restructuring Charges | — | | | — | — | — | — | — | — | — | — |
Gain (Loss) On Sale Of Investments | | | | | | 5.8 | 5.2 | — | 38.1 | — | — |
Gain (Loss) On Sale Of Assets | | | | | | 166.5 | 340.9 | 602.2 | 555.6 | 287.4 | 168.6 |
| | | | | | -4.9 | -12.3 | -3.2 | -16.6 | -33.5 | -34.9 |
| — | | | | — | — | — | — | — | — | — |
| | — | — | | | 5.4 | — | — | 6 | — | -1.5 |
| | | | | | -0.6 | -9.3 | -20.9 | -1.6 | -9.3 | -7.2 |
| | | | | | 799.1 | 824.5 | 1,010.1 | 1,151.1 | 938.6 | 848.1 |
| | | | | | 13 | -3.2 | 5.7 | 14.6 | 10.2 | 6.7 |
Earnings From Continuing Operations | | | | | | 786.1 | 827.7 | 1,004.4 | 1,136.4 | 928.4 | 841.4 |
Earnings Of Discontinued Operations | | — | — | — | — | — | — | — | — | — | — |
| | | | | | -0.1 | -0.1 | -0.1 | 0.3 | 0.4 | -0 |
| | | | | | 786 | 827.6 | 1,004.3 | 1,136.8 | 928.8 | 841.4 |
Preferred Dividend and Other Adjustments | | | | | | 2.1 | 2 | 2.1 | 2.1 | 1.7 | 1.6 |
Net Income to Common Incl Extra Items | | | | | | 783.9 | 825.7 | 1,002.2 | 1,134.7 | 927.2 | 839.8 |
Net Income to Common Excl. Extra Items | | | | | | 783.9 | 825.7 | 1,002.2 | 1,134.7 | 927.2 | 839.8 |
| | | | | | 140.3 | 139.2 | 139.5 | 139.7 | 141.9 | 142 |
Weighted Avg. Shares Outstanding | | | | | | 139.1 | 140.1 | 139.4 | 139.6 | 141.3 | 141.9 |
Weighted Avg. Shares Outstanding Dil | | | | | | 139.6 | 140.4 | 139.7 | 140 | 141.6 | 142.3 |
| | | | | | 5.6 | 5.9 | 7.2 | 8.1 | 6.6 | 5.9 |
| | | | | | 5.6 | 5.9 | 7.2 | 8.1 | 6.6 | 5.9 |
| | | | | | 1,492.1 | 1,421.6 | 1,409.9 | 1,609.5 | 1,716.7 | 1,763.3 |
| | | | | | 1.6% | -0.4% | 0.6% | 1.3% | 1.1% | 0.8% |