| | | | | | 8,526.5 | 8,904.4 | 9,863.1 | 12,289.3 | 11,910.7 | 11,351.8 |
| | | | | | 0.9% | 4.4% | 10.8% | 24.6% | -3.1% | -10.4% |
Cost of Goods Sold, Total | | | | | | 4,403.3 | 4,468.1 | 5,112 | 6,879.4 | 7,063.9 | 6,122.6 |
| | | | | | 4,123.2 | 4,436.3 | 4,751.1 | 5,409.9 | 4,846.8 | 5,229.3 |
Selling General & Admin Expenses, Total | — | — | | | | -31.3 | -44.4 | -84.4 | -219.8 | -132.9 | -122.6 |
Depreciation & Amortization | | | | | | 885.3 | 981.4 | 1,103 | 1,194.2 | 1,305.8 | 1,055.3 |
Amortization of Goodwill and Intangible Assets | — | — | | | | 195.4 | 177.7 | 232 | 448.9 | -490.1 | — |
| | | | | | 1,212.4 | 1,288.5 | 1,422.8 | 1,568.6 | 1,631.7 | 1,636.4 |
Other Operating Expenses, Total | | | | | | 2,261.8 | 2,403.2 | 2,673.3 | 2,992 | 2,314.5 | 2,569.1 |
| | | | | | 1,861.4 | 2,033.1 | 2,077.7 | 2,418 | 2,532.2 | 2,660.2 |
| | | | | | -533.2 | -538.5 | -582.3 | -678.3 | -855.4 | -975.6 |
Interest And Investment Income | | | | | | 12.8 | 4.8 | 25.6 | 50.5 | 94.2 | 116.8 |
| | | | | | -520.4 | -533.7 | -556.7 | -627.8 | -761.2 | -858.8 |
Income (Loss) On Equity Invest. | | | | | | 42.2 | 14.2 | 14.2 | 22.9 | 15.5 | 37.7 |
Other Non Operating Income (Expenses) | | | | | | 25.3 | 42.3 | 37.3 | 51 | 110.4 | 94.9 |
| | | | | | 1,408.5 | 1,556 | 1,572.5 | 1,864.1 | 1,896.9 | 1,934 |
Merger & Related Restructuring Charges | — | — | | — | — | — | — | — | — | — | — |
Gain (Loss) On Sale Of Investments | | | | | | 21.2 | 1.1 | -0.2 | 1.9 | -2,171.9 | -1,767.5 |
Gain (Loss) On Sale Of Assets | | — | — | — | | — | 1.8 | — | — | — | — |
| — | — | — | — | — | -239.6 | — | — | — | — | — |
| | | | | | 1,190.1 | 1,558.9 | 1,572.3 | 1,866 | -275 | 166.5 |
| | | | | | 273.5 | 346.2 | 344.2 | 453.6 | 159.7 | 250.6 |
Earnings From Continuing Operations | | | | | | 916.6 | 1,212.7 | 1,228 | 1,412.4 | -434.7 | -84.1 |
| | | | | | -7.5 | -7.5 | -7.5 | -7.5 | -7.5 | -7.5 |
| | | | | | 909.1 | 1,205.2 | 1,220.5 | 1,404.9 | -442.2 | -91.6 |
Net Income to Common Incl Extra Items | | | | | | 909.1 | 1,205.2 | 1,220.5 | 1,404.9 | -442.2 | -91.6 |
Net Income to Common Excl. Extra Items | | | | | | 909.1 | 1,205.2 | 1,220.5 | 1,404.9 | -442.2 | -91.6 |
| | | | | | 329.9 | 343 | 344.4 | 348.4 | 349.5 | 354.6 |
Weighted Avg. Shares Outstanding | | | | | | 321.4 | 338.8 | 344 | 346.8 | 349.6 | 350.9 |
Weighted Avg. Shares Outstanding Dil | | | | | | 322.9 | 339.8 | 344.6 | 347.2 | 349.6 | 350.9 |
| | | | | | 2.8 | 3.6 | 3.5 | 4.1 | -1.3 | -0.3 |
| | | | | | 2.8 | 3.5 | 3.5 | 4 | -1.3 | -0.3 |
| | | | | | 2,746.7 | 3,014.5 | 3,180.7 | 3,612.2 | 3,838.1 | 4,027.6 |
| | | | | | 23% | 22.2% | 21.9% | 24.3% | -58.1% | 150.5% |
