| | | | | | 1,641 | 1,678 | 1,778.1 | 2,019.9 | 2,148.5 | 2,174.3 |
| | — | — | — | — | — | — | — | — | — | — |
| | | | | | 1,641 | 1,678 | 1,778.1 | 2,019.9 | 2,148.5 | 2,174.3 |
| | | | | | 4.4% | 2.3% | 6% | 13.6% | 6.4% | 2.9% |
Cost of Goods Sold, Total | | | | | | 667.9 | 692.8 | 726.9 | 789.2 | 835.9 | 865.6 |
| | | | | | 973.2 | 985.2 | 1,051.2 | 1,230.7 | 1,312.5 | 1,308.8 |
Selling General & Admin Expenses, Total | | | | | | 43.8 | 46.9 | 52.9 | 58.8 | 58.6 | 58.5 |
Depreciation & Amortization | | | | | | 496.8 | 510.8 | 533.4 | 543 | 565.1 | 575.6 |
Other Operating Expenses, Total | | | | | | 540.7 | 557.7 | 586.3 | 601.8 | 623.6 | 634.1 |
| | | | | | 432.5 | 427.5 | 464.9 | 628.9 | 688.9 | 674.7 |
| | | | | | -179.8 | -167.6 | -156.9 | -154.7 | -149.2 | -156.9 |
Interest And Investment Income | | — | — | — | — | — | — | — | — | — | — |
| | | | | | -179.8 | -167.6 | -156.9 | -154.7 | -149.2 | -156.9 |
Income (Loss) On Equity Invest. | | | | | | 1.7 | 1.5 | 1.2 | 1.6 | 1.7 | 1.9 |
Other Non Operating Income (Expenses) | — | | | | | 23 | -0.8 | -17.8 | -18.1 | 23.2 | 14.7 |
| | | | | | 277.3 | 260.7 | 291.4 | 457.6 | 564.6 | 534.4 |
Merger & Related Restructuring Charges | | — | | | | — | — | — | — | — | — |
Gain (Loss) On Sale Of Investments | — | — | — | — | — | — | 5.6 | 51.7 | -45.4 | 4.4 | 2.1 |
Gain (Loss) On Sale Of Assets | | | | | | 93 | 1 | 221.2 | 215.6 | -0 | -0.1 |
| — | — | — | — | — | — | — | — | 29.9 | — | 4 |
| — | — | — | — | — | — | — | — | -8.5 | 4.5 | -5.1 |
| | — | — | — | — | — | — | — | -0.6 | -0.9 | -0.6 |
| | | | | | 370.3 | 267.3 | 564.3 | 648.6 | 572.6 | 534.6 |
| | | | | | 3.7 | 3.3 | 13.6 | -6.2 | 4.7 | 3.8 |
Earnings From Continuing Operations | | | | | | 366.6 | 264 | 550.7 | 654.8 | 567.8 | 530.9 |
Earnings Of Discontinued Operations | | — | — | — | — | — | — | — | — | — | — |
| | | | | | -12.8 | -9.1 | -16.9 | -17.3 | -15 | -14 |
| | | | | | 353.8 | 255 | 533.8 | 637.4 | 552.8 | 516.9 |
Preferred Dividend and Other Adjustments | | | | | | 4.2 | 4 | 4.2 | 4.1 | 3.9 | 3.9 |
Net Income to Common Incl Extra Items | | | | | | 349.6 | 250.9 | 529.6 | 633.3 | 548.9 | 513 |
Net Income to Common Excl. Extra Items | | | | | | 349.6 | 250.9 | 529.6 | 633.3 | 548.9 | 513 |
| | | | | | 114.2 | 114.4 | 115.3 | 115.5 | 116.7 | 116.9 |
Weighted Avg. Shares Outstanding | | | | | | 113.9 | 114.2 | 114.7 | 115.3 | 116.5 | 116.7 |
Weighted Avg. Shares Outstanding Dil | | | | | | 114.1 | 114.5 | 115 | 115.6 | 116.6 | 116.7 |
| | | | | | 3.1 | 2.2 | 4.6 | 5.5 | 4.7 | 4.4 |
| | | | | | 3.1 | 2.2 | 4.6 | 5.5 | 4.7 | 4.4 |
| | | | | | 930.3 | 939.2 | 999.3 | 1,172.9 | 1,254.8 | 1,251 |
| | | | | | 1% | 1.2% | 2.4% | -1% | 0.8% | 0.7% |