| | | | | | 1,180.1 | 1,209.7 | 1,407.3 | 1,738.6 | 2,324.6 | 2,851.4 |
| | | | | | 139.7 | 168.9 | 202.5 | 227 | 290.5 | 368.1 |
| | | | | | 1,319.7 | 1,378.6 | 1,609.7 | 1,965.6 | 2,615.1 | 3,219.5 |
| | | | | | 9% | 4.5% | 16.8% | 22.1% | 33% | 55.9% |
Cost of Goods Sold, Total | | | | | | 340.3 | 358.8 | 379.3 | 449.7 | 638.1 | 827.3 |
| | | | | | 979.4 | 1,019.8 | 1,230.4 | 1,515.9 | 1,977 | 2,392.3 |
Selling General & Admin Expenses, Total | | | | | | 114.5 | 124.9 | 121 | 148.5 | 179.2 | 193.2 |
Depreciation & Amortization | | | | | | 219.9 | 224.4 | 241.9 | 288.3 | 506.1 | 740.3 |
Other Operating Expenses, Total | | | | | | 334.4 | 349.4 | 362.9 | 436.9 | 685.3 | 933.5 |
| | | | | | 645 | 670.4 | 867.6 | 1,079 | 1,291.7 | 1,458.8 |
| | | | | | -191.3 | -172.3 | -166.2 | -219.2 | -437.8 | -562.9 |
Interest And Investment Income | | | | | | 7.5 | 15.2 | 49.7 | 69.4 | 84.9 | 99.1 |
| | | | | | -183.8 | -157.1 | -116.5 | -149.7 | -353 | -463.8 |
Other Non Operating Income (Expenses) | — | | | — | — | — | — | — | — | — | — |
| | | | | | 461.2 | 513.3 | 751.1 | 929.3 | 938.7 | 995 |
Merger & Related Restructuring Charges | — | | | — | — | — | — | — | -1.5 | -66.7 | -66.7 |
Gain (Loss) On Sale Of Investments | | | | — | — | — | — | 6.3 | — | — | — |
Gain (Loss) On Sale Of Assets | — | — | | | | 1.2 | 18.1 | 140.8 | 14.2 | — | -54.7 |
| — | — | | — | — | — | — | — | — | — | — |
| | | | — | — | — | — | — | — | — | — |
| | | | | | 462.4 | 531.4 | 898.1 | 942.1 | 872 | 873.6 |
| | | | | | 11.3 | 13.8 | 20.3 | 20.9 | 21.6 | 27.9 |
Earnings From Continuing Operations | | | | | | 451.1 | 517.6 | 877.8 | 921.2 | 850.5 | 845.7 |
| | | | | | -31.2 | -35.8 | -50.1 | -60.5 | -47.3 | -42.3 |
| | | | | | 420 | 481.8 | 827.6 | 860.7 | 803.2 | 803.5 |
Preferred Dividend and Other Adjustments | | | | | | 0.7 | 0.7 | 1.2 | 1.2 | 1.2 | 1.4 |
Net Income to Common Incl Extra Items | | | | | | 419.3 | 481.1 | 826.5 | 859.5 | 802 | 802.1 |
Net Income to Common Excl. Extra Items | | | | | | 419.3 | 481.1 | 826.5 | 859.5 | 802 | 802.1 |
| | | | | | 129.5 | 131.4 | 133.9 | 133.9 | 211.3 | 211.9 |
Weighted Avg. Shares Outstanding | | | | | | 128.2 | 129.5 | 133.4 | 134.1 | 169.2 | 207.6 |
Weighted Avg. Shares Outstanding Dil | | | | | | 136.4 | 129.6 | 140 | 141.7 | 169.2 | 207.6 |
| | | | | | 3.3 | 3.7 | 6.2 | 6.4 | 4.7 | 3.9 |
| | | | | | 3.2 | 3.7 | 6.2 | 6.4 | 4.7 | 3.8 |
| | | | | | 864.9 | 894.9 | 1,109.4 | 1,362.2 | 1,792.4 | 2,193.7 |
| | | | | | 2.4% | 2.6% | 2.3% | 2.2% | 2.5% | 3.2% |