| | | | | | 889.7 | 1,462.7 | 1,878.1 | 2,288 | 2,053.8 | 1,937.1 |
| | | | | | 6.2% | 64.4% | 28.4% | 21.8% | -10.2% | -15.9% |
Cost of Goods Sold, Total | | | | | | 310.2 | 669 | 890.8 | 1,215.6 | 927.8 | 800.9 |
| | | | | | 579.5 | 793.7 | 987.3 | 1,072.4 | 1,126 | 1,136.3 |
Selling General & Admin Expenses, Total | — | — | — | | | 5.8 | 0.8 | -7.7 | -8.1 | -3.8 | -2.8 |
Depreciation & Amortization | | | | | | 158.2 | 251.4 | 292.2 | 315.8 | 338.7 | 349.1 |
Amortization of Goodwill and Intangible Assets | | | | | | -1.7 | 5.6 | 5.8 | 5.4 | 5 | 5.6 |
| | | | | | 60 | 76.6 | 86.6 | 90 | 90.2 | 94.2 |
Other Operating Expenses, Total | | | | | | 222.2 | 334.4 | 376.9 | 403.1 | 430.1 | 446.1 |
| | | | | | 357.2 | 459.3 | 610.4 | 669.3 | 695.9 | 690.2 |
| | | | | | -149.1 | -188.4 | -207.7 | -238.1 | -283.4 | -287.8 |
Interest And Investment Income | | | | | | 25.4 | 5.4 | 2.4 | 3.7 | 3.4 | 2.9 |
| | | | | | -123.7 | -183.1 | -205.3 | -234.4 | -280 | -285 |
Income (Loss) On Equity Invest. | | | | | | 2.2 | -3.4 | — | — | — | — |
Other Non Operating Income (Expenses) | | | | | | 16.3 | 16.4 | 15.3 | 16 | 15.2 | 15.9 |
| | | | | | 252 | 289.2 | 420.4 | 450.8 | 431.1 | 421.1 |
Merger & Related Restructuring Charges | — | — | — | — | | -22.9 | -25.4 | — | — | — | — |
Gain (Loss) On Sale Of Investments | — | — | — | — | — | — | 0.5 | 0.6 | -0.9 | 0.6 | 0.9 |
Gain (Loss) On Sale Of Assets | | | | | | 0.9 | 0.7 | 1 | 1 | 0.1 | 91.4 |
| — | | — | — | — | — | — | — | — | — | — |
| — | | — | — | — | -18.5 | — | — | — | — | — |
| | | | | | 211.5 | 265 | 422 | 450.9 | 431.8 | 513.4 |
| | | | | | -13 | -19.9 | -9.6 | -14.3 | -66.4 | -43.3 |
Earnings From Continuing Operations | | | | | | 224.5 | 284.8 | 431.6 | 465.2 | 498.2 | 556.7 |
Earnings Of Discontinued Operations | | — | — | — | — | — | — | — | — | — | — |
| | | | | | 224.5 | 284.8 | 431.6 | 465.2 | 498.2 | 556.7 |
Net Income to Common Incl Extra Items | | | | | | 224.5 | 284.8 | 431.6 | 465.2 | 498.2 | 556.7 |
Net Income to Common Excl. Extra Items | | | | | | 224.5 | 284.8 | 431.6 | 465.2 | 498.2 | 556.7 |
| | | | | | 220.8 | 245.4 | 252.9 | 263.7 | 273.3 | 273.7 |
Weighted Avg. Shares Outstanding | | | | | | 215.6 | 249.8 | 257.5 | 262.2 | 267.2 | 271.8 |
Weighted Avg. Shares Outstanding Dil | | | | | | 215.9 | 254.6 | 258.2 | 262.9 | 267.7 | 272.2 |
| | | | | | 1 | 1.1 | 1.7 | 1.8 | 1.9 | 2 |
| | | | | | 1 | 1.1 | 1.7 | 1.8 | 1.9 | 2 |
| | | | | | 513.7 | 716.4 | 908.4 | 990.5 | 1,039.6 | 1,044.9 |
| | | | | | -6.2% | -7.5% | -2.3% | -3.2% | -15.4% | -8.4% |
