| | | | | | 879.6 | 923.7 | 1,032.6 | 1,118.6 | 1,179 | 1,211.2 |
Interest And Invest. Income | | | | | | 16.7 | 11.2 | 11.6 | 16 | 17.7 | 18.1 |
| | | | | | 149.6 | 188.1 | 276.1 | 315.9 | 295 | 288.4 |
| | | | | | 1,046 | 1,123 | 1,320.3 | 1,450.4 | 1,491.7 | 1,517.7 |
| | | | | | 5.5% | 7.4% | 17.6% | 9.9% | 2.8% | 3.6% |
Cost of Goods Sold, Total | | | | | | 487.5 | 538.1 | 658.3 | 730.4 | 731.7 | 739.2 |
| | | | | | 558.5 | 584.9 | 662 | 720 | 760 | 778.5 |
Selling General & Admin Expenses, Total | | | | | | 55.7 | 73.4 | 81.8 | 92.5 | 95.7 | 87.9 |
Depreciation & Amortization | | | | | | 152.1 | 155.1 | 188.4 | 202.4 | 203.7 | 204.2 |
| | | | | | -1.2 | — | — | — | — | 1.1 |
Other Operating Expenses, Total | | | | | | 206.6 | 228.6 | 270.2 | 294.9 | 299.4 | 293.2 |
| | | | | | 352 | 356.3 | 391.8 | 425.2 | 460.5 | 485.3 |
| | | | | | -104.2 | -102.8 | -108.7 | -116.6 | -132.4 | -136.2 |
| | | | | | -104.2 | -102.8 | -108.7 | -116.6 | -132.4 | -136.2 |
Other Non Operating Income (Expenses) | — | — | | | | -2.9 | -2.6 | -3.6 | -4.8 | -5.4 | -5.3 |
| | | | | | 244.9 | 251 | 279.4 | 303.8 | 322.8 | 343.8 |
Merger & Related Restructuring Charges | | | | | — | — | — | -0.6 | -3.8 | -0.4 | -0.4 |
Gain (Loss) On Sale Of Investments | — | — | — | — | — | — | 1.2 | — | — | 0.4 | 0.4 |
Gain (Loss) On Sale Of Assets | | — | — | — | — | 52.5 | — | -0.1 | — | -3.6 | -3.6 |
| — | — | — | — | — | — | — | — | — | — | 2.6 |
| — | — | — | — | — | — | — | — | — | — | 14.8 |
| — | — | | — | — | — | — | — | — | — | — |
| | | — | | | -1.5 | -10.8 | -2.8 | -1.2 | -0.1 | 6.1 |
| | | | | | 295.9 | 241.4 | 276 | 298.8 | 319.2 | 363.8 |
| — | — | — | — | — | — | — | — | — | -10.5 | -10.7 |
Earnings From Continuing Operations | | | | | | 295.9 | 241.4 | 276 | 298.8 | 329.7 | 374.6 |
| | | | | | -16.8 | -13.1 | -13.5 | -14.2 | -15.5 | -17.4 |
| | | | | | 279.1 | 228.3 | 262.5 | 284.6 | 314.2 | 357.1 |
Preferred Dividend and Other Adjustments | | | | | | 0 | — | — | — | — | — |
Net Income to Common Incl Extra Items | | | | | | 279.1 | 228.3 | 262.5 | 284.6 | 314.2 | 357.1 |
Net Income to Common Excl. Extra Items | | | | | | 279.1 | 228.3 | 262.5 | 284.6 | 314.2 | 357.1 |
| | | | | | 182.1 | 182.2 | 185.6 | 186.1 | 186.4 | 186.5 |
Weighted Avg. Shares Outstanding | | | | | | 180.8 | 181.8 | 182.9 | 185.8 | 186.1 | 186.2 |
Weighted Avg. Shares Outstanding Dil | | | | | | 192 | 192.6 | 192.9 | 195.3 | 195.4 | 195.5 |
| | | | | | 1.5 | 1.3 | 1.4 | 1.5 | 1.7 | 1.9 |
| | | | | | 1.5 | 1.3 | 1.4 | 1.5 | 1.7 | 1.9 |
| | | | | | 506 | 514.1 | 583.2 | 632.2 | 669.6 | 694.9 |
| — | — | — | — | — | — | — | — | — | -3.3% | -2.9% |
