| | 82.6 | 148.8 | 271.9 | 526.9 | 872 | 1,067.1 |
| — | 209.4% | 80.2% | 82.8% | 93.8% | 65.5% | 50.1% |
Cost of Goods Sold, Total | | 38 | 39.3 | 67.4 | 118.2 | 157.1 | 190.1 |
| | 44.6 | 109.5 | 204.5 | 408.7 | 714.9 | 877.1 |
Selling General & Admin Expenses, Total | | 119 | 113.4 | 289.1 | 445.9 | 692.7 | 802.3 |
| — | — | 11.2 | 22.4 | 29.2 | 48.2 | 59.7 |
Other Operating Expenses, Total | | 119 | 124.6 | 311.4 | 475.1 | 741 | 862 |
| | -74.4 | -15.1 | -106.9 | -66.4 | -26 | 15.1 |
| | -0.4 | — | — | — | — | — |
Interest And Investment Income | | 1.9 | 0.4 | 0.4 | 2.6 | 9 | 9.9 |
| | 1.5 | 0.4 | 0.4 | 2.6 | 9 | 9.9 |
Other Non Operating Income (Expenses) | | 0.9 | -3.3 | 3.9 | 0.4 | -1.1 | -0.8 |
| | -72 | -18 | -102.7 | -63.4 | -18.1 | 24.3 |
| — | — | — | — | -1.1 | -0.4 | -0.1 |
| — | — | — | -8.1 | -1.2 | -3 | -3 |
| | -72 | -18 | -110.8 | -65.7 | -21.6 | 21.1 |
| | 0.1 | 0.1 | -3.1 | -0 | 2 | 3 |
Earnings From Continuing Operations | | -72.1 | -18.1 | -107.7 | -65.7 | -23.5 | 18.1 |
| | -72.1 | -18.1 | -107.7 | -65.7 | -23.5 | 18.1 |
Net Income to Common Incl Extra Items | | -72.1 | -18.1 | -107.7 | -65.7 | -23.5 | 18.1 |
Net Income to Common Excl. Extra Items | | -72.1 | -18.1 | -107.7 | -65.7 | -23.5 | 18.1 |
| | 113.9 | 116.9 | 204.8 | 208.4 | 213.5 | 216.8 |
Weighted Avg. Shares Outstanding | | 34.8 | 35.4 | 186.8 | 204.5 | 209.3 | 212.5 |
Weighted Avg. Shares Outstanding Dil | | 34.8 | 35.4 | 186.8 | 204.5 | 209.3 | 221.7 |
| | -2.1 | -0.5 | -0.6 | -0.3 | -0.1 | 0.1 |
| | -2.1 | -0.5 | -0.6 | -0.3 | -0.1 | 0.1 |
| — | -74.2 | -14.1 | -102.9 | -58.9 | -16.5 | 26.8 |
| | -0.1% | -0.7% | 2.8% | 0% | -9.2% | 14.2% |
