| | | | | | 914.7 | 1,210.3 | 419.8 | 854.7 | 1,235.1 | 1,039.4 |
| | | | | | 52.4% | 32.3% | -65.3% | 103.6% | 44.5% | -18.8% |
Cost of Goods Sold, Total | | | | | | 363.8 | 351.8 | 349.3 | 397.1 | 377.6 | 374.1 |
| | | | | | 550.9 | 858.6 | 70.5 | 457.6 | 857.5 | 665.2 |
Selling General & Admin Expenses, Total | | | | | | 41.2 | 33.9 | 29.1 | 47.4 | 58.9 | 69.4 |
Depreciation & Amortization | | | | | | 337.6 | 319.7 | 344.9 | 221.6 | 219.4 | 188.8 |
Amortization of Goodwill and Intangible Assets | | | | | | 0.1 | 0.1 | 0.1 | 1 | 1.6 | 2.2 |
| | | | | | -8.8 | -6.7 | -6.9 | -10.8 | -19.7 | -44.1 |
Other Operating Expenses, Total | | | | | | 370.1 | 347 | 367.1 | 259.2 | 260.3 | 216.3 |
| | | | | | 180.8 | 511.6 | -296.6 | 198.5 | 597.2 | 449 |
| | | | | | -97.7 | -64 | -60.4 | -87.2 | -132.9 | -125.6 |
Interest And Investment Income | | | | | | 6.5 | 3.7 | 1.9 | 7.1 | 20.6 | 23 |
| | | | | | -91.1 | -60.3 | -58.5 | -80.1 | -112.2 | -102.6 |
Income (Loss) On Equity Invest. | | | | | | 16.5 | 10.9 | 23 | 17.7 | -0.9 | 1.7 |
Currency Exchange Gains (Loss) | | | | | | -0.6 | -0.9 | -0.5 | 0.4 | 0.3 | 1.4 |
Other Non Operating Income (Expenses) | | | | | | -7.5 | -8.9 | -21.6 | -26.2 | 7.2 | 10.7 |
| | | | | | 98 | 452.5 | -354.3 | 110.2 | 491.6 | 360 |
Merger & Related Restructuring Charges | — | — | — | — | | — | — | — | — | — | — |
Gain (Loss) On Sale Of Investments | — | — | | — | — | — | — | — | — | — | — |
Gain (Loss) On Sale Of Assets | | | | | | 14.8 | 22.7 | 15.1 | 95.8 | 372.4 | 852.9 |
| — | — | — | — | | — | — | — | — | — | — |
| — | — | — | — | | — | — | — | — | — | — |
| | | | | | 112.8 | 475.2 | -339.2 | 206.1 | 864 | 1,213 |
| | | | | | 0.6 | 1.9 | -0.4 | 2.8 | 6 | 12.2 |
Earnings From Continuing Operations | | | | | | 112.2 | 473.2 | -338.8 | 203.3 | 858 | 1,200.8 |
| | | | | | 112.2 | 473.2 | -338.8 | 203.3 | 858 | 1,200.8 |
Net Income to Common Incl Extra Items | | | | | | 112.2 | 473.2 | -338.8 | 203.3 | 858 | 1,200.8 |
Net Income to Common Excl. Extra Items | | | | | | 112.2 | 473.2 | -338.8 | 203.3 | 858 | 1,200.8 |
| | | | | | 215.1 | 201.7 | 201.7 | 201.8 | 202.2 | 194.2 |
Weighted Avg. Shares Outstanding | | | | | | 216 | 210.2 | 201.7 | 201.7 | 201.9 | 199.9 |
Weighted Avg. Shares Outstanding Dil | | | | | | 216 | 210.2 | 201.8 | 202 | 201.9 | 199.9 |
| | | | | | 0.5 | 2.3 | -1.7 | 1 | 4.2 | 6 |
| | | | | | 0.5 | 2.3 | -1.7 | 1 | 4.2 | 6 |
| | | | | | 489.2 | 799.6 | 1 | 399.5 | 800.2 | 621 |
| | | | | | 0.5% | 0.4% | 0.1% | 1.4% | 0.7% | 1% |
