| | | | | | 2,805.8 | 2,797.3 | 5,480.8 | 7,741.4 | 8,120.2 | 8,331.9 |
| | | | | | 8.1% | -0.3% | 95.9% | 41.2% | 4.9% | 5.4% |
Cost of Goods Sold, Total | | | | | | 1,974.1 | 1,979.9 | 3,970.2 | 5,522.6 | 5,712.1 | 5,854 |
| | | | | | 831.7 | 817.4 | 1,510.6 | 2,218.7 | 2,408 | 2,477.9 |
Selling General & Admin Expenses, Total | | | | | | 332.7 | 342.4 | 587.7 | 783.2 | 776.4 | 758.4 |
| — | — | — | — | — | — | — | 73.8 | — | — | — |
Depreciation & Amortization | | | | | | 61.6 | 66.1 | 315 | 569.5 | 586 | 594.6 |
Other Operating Expenses, Total | | | | | | 394.2 | 408.6 | 976.6 | 1,352.7 | 1,362.3 | 1,352.9 |
| | | | | | 437.5 | 408.8 | 534.1 | 866.1 | 1,045.7 | 1,124.9 |
| | | | | | -13.3 | -13 | -182.4 | -229.7 | -336.7 | -297.4 |
Interest And Investment Income | | | | | | 6.9 | 2.7 | 0.6 | 2.3 | 5 | 6.2 |
| | | | | | -6.4 | -10.3 | -181.8 | -227.4 | -331.7 | -291.3 |
Income (Loss) On Equity Invest. | — | — | — | — | — | — | -0.4 | -2.2 | -3.1 | -0.4 | — |
| | | | | | 431.1 | 398.2 | 350.1 | 635.6 | 713.7 | 833.6 |
| | — | | | | — | -18.1 | -31.1 | -31.1 | -45.4 | -45.8 |
Merger & Related Restructuring Charges | — | — | — | — | — | -4.1 | — | -124.4 | -39.7 | -44.2 | -33.9 |
| — | — | — | — | — | — | 0.8 | — | — | — | — |
| | | | | | 427 | 380.8 | 194.5 | 564.7 | 624.1 | 753.9 |
| | | | | | 51.1 | 47.9 | 41.3 | 59.4 | 11.7 | 39.5 |
Earnings From Continuing Operations | | | | | | 375.9 | 333 | 153.2 | 505.3 | 612.3 | 714.4 |
| — | — | — | — | — | -1.9 | -0.6 | — | — | — | — |
| | | | | | 374 | 332.3 | 153.2 | 505.3 | 612.3 | 714.4 |
Preferred Dividend and Other Adjustments | — | — | — | — | — | 5 | 4.5 | — | — | — | — |
Net Income to Common Incl Extra Items | | | | | | 368.9 | 327.8 | 153.2 | 505.3 | 612.3 | 714.4 |
Net Income to Common Excl. Extra Items | | | | | | 368.9 | 327.8 | 153.2 | 505.3 | 612.3 | 714.4 |
| | | | | | 53.6 | 52.8 | 81.6 | 81.7 | 82.5 | 82.8 |
Weighted Avg. Shares Outstanding | | | | | | 53.9 | 52.9 | 67.1 | 81.5 | 82.1 | 82.5 |
Weighted Avg. Shares Outstanding Dil | | | | | | 54.3 | 53.3 | 68.1 | 82.5 | 82.7 | 83 |
| | | | | | 6.9 | 6.2 | 2.3 | 6.2 | 7.5 | 8.7 |
| | | | | | 6.8 | 6.2 | 2.3 | 6.1 | 7.4 | 8.6 |
| | | | | | 499 | 475 | 849 | 1,435.6 | 1,631.7 | 1,719.5 |
| | | | | | 12% | 12.6% | 21.2% | 10.5% | 1.9% | 5.2% |