| | | | | | 3,792.4 | 3,670.9 | 4,098.9 | 5,350.6 | 6,467.6 |
| | | | | | 1% | -3.2% | 11.7% | 30.5% | 20.9% |
Cost of Goods Sold, Total | | | | | | 2,897.2 | 2,838.9 | 3,266.9 | 3,891.5 | 4,680.2 |
| | | | | | 895.2 | 832 | 832 | 1,459.1 | 1,787.4 |
Selling General & Admin Expenses, Total | | | | | | 322.8 | 345.6 | 355.9 | 559.2 | 620.9 |
| — | | | | | 15.4 | 12.9 | 16.2 | 17.2 | 26.4 |
Depreciation & Amortization | — | — | — | — | — | — | — | 7.4 | 9.1 | 12.1 |
Amortization of Goodwill and Intangible Assets | — | — | — | — | — | — | — | 4.8 | 6 | 18.6 |
Other Operating Expenses, Total | | | | | | 338.2 | 358.5 | 384.3 | 591.5 | 678 |
| | | | | | 557 | 473.5 | 447.7 | 867.6 | 1,109.4 |
| | | | | | -106.3 | -117.3 | -107.7 | -109.2 | -135.8 |
| | | | | | -106.3 | -117.3 | -107.7 | -109.2 | -135.8 |
Income (Loss) On Equity Invest. | | | | | | 29.3 | 51.8 | -10.7 | 460.6 | 26 |
Currency Exchange Gains (Loss) | | | | | | -0.1 | 1.3 | -3.3 | 19.7 | -10.6 |
| | | | | | 479.9 | 409.3 | 326 | 1,238.7 | 989 |
| — | | — | — | — | — | — | — | — | — |
Merger & Related Restructuring Charges | — | — | — | — | — | — | — | — | -5.2 | -33.5 |
| | | | | — | -1.7 | -1 | -53.3 | — | — |
| | | | | | 478.2 | 408.3 | 272.7 | 1,233.5 | 955.5 |
| | | | | | 112.3 | 90.5 | 71.8 | 224.6 | 230 |
Earnings From Continuing Operations | | | | | | 365.9 | 317.8 | 200.9 | 1,008.9 | 725.5 |
| | | | | | — | — | — | — | — |
| | | | | | 365.9 | 317.8 | 200.9 | 1,008.9 | 725.5 |
Preferred Dividend and Other Adjustments | | | | | | — | — | — | — | — |
Net Income to Common Incl Extra Items | | | | | | 365.9 | 317.8 | 200.9 | 1,008.9 | 725.5 |
Net Income to Common Excl. Extra Items | | | | | | 365.9 | 317.8 | 200.9 | 1,008.9 | 725.5 |
| | | | | | 146 | 146.2 | 144.1 | 145.7 | 143.7 |
Weighted Avg. Shares Outstanding | | | | | | 146.2 | 146.4 | 145.5 | 144.5 | 144.9 |
Weighted Avg. Shares Outstanding Dil | | | | | | 147.1 | 147.1 | 145.9 | 145.2 | 145.6 |
| | | | | | 2.5 | 2.2 | 1.4 | 7 | 5 |
| | | | | | 2.5 | 2.2 | 1.4 | 7 | 5 |
| | | | | | 733.1 | 655.2 | 635 | 1,086.3 | 1,411.7 |
| | | | | | 23.5% | 22.2% | 26.3% | 18.2% | 24.1% |