| | | | | | 3,757.4 | 3,311.3 | 4,568.2 | 10,056.7 | 10,142.3 | 7,330.4 |
| | | | | | 148.3 | 145.4 | 219.2 | 300.8 | 328.6 | 346.5 |
| | | | | | 3,905.7 | 3,456.8 | 4,787.4 | 10,357.5 | 10,470.9 | 7,676.9 |
| | | | | | 45.7% | -11.5% | 38.5% | 116.3% | 1.1% | -37.6% |
Cost of Goods Sold, Total | | | | | | 2,203.2 | 1,483.2 | 2,862.7 | 7,324.5 | 5,668.2 | 4,112.9 |
| | | | | | 1,702.5 | 1,973.6 | 1,924.7 | 3,033 | 4,802.7 | 3,564 |
Selling General & Admin Expenses, Total | | | | | | 347.8 | 363 | 383.7 | 439.1 | 513.2 | 559 |
Depreciation & Amortization | | | | | | 364.2 | 378.8 | 417.3 | 462.7 | 537 | 570.7 |
| | | | | | 171.9 | 320.1 | -16.6 | -548.8 | -177.7 | -969 |
Other Operating Expenses, Total | | | | | | 883.9 | 1,061.9 | 784.4 | 353 | 872.5 | 160.7 |
| | | | | | 818.6 | 911.7 | 1,140.4 | 2,680 | 3,930.2 | 3,403.3 |
| | | | | | -110.4 | -81 | -77.8 | -94.7 | -124.9 | -107.9 |
Interest And Investment Income | | | | | | 76.9 | 34.3 | 42.1 | 42.2 | 72.1 | 83.1 |
| | | | | | -33.5 | -46.7 | -35.7 | -52.5 | -52.8 | -24.8 |
Income (Loss) On Equity Invest. | | | | | | 46.9 | 39.1 | 54.4 | 12.3 | 93 | 103.3 |
Currency Exchange Gains (Loss) | | | | | | — | -0.2 | — | — | — | — |
Other Non Operating Income (Expenses) | | | | | | -83.2 | -2.1 | 3.8 | -33.4 | 11.5 | -7 |
| | | | | | 748.8 | 901.8 | 1,162.8 | 2,606.5 | 3,981.8 | 3,474.7 |
| — | — | — | | — | — | — | — | -133.5 | -78.4 | -78.4 |
Gain (Loss) On Sale Of Investments | | | | | — | — | — | — | 1.3 | 9.9 | 9.9 |
Gain (Loss) On Sale Of Assets | | | | | | -0.9 | 0.5 | 1 | 3.1 | 1.6 | 1.6 |
| | | | | | 63 | 11.3 | 103.7 | 15.3 | -362.4 | -529.2 |
| | | | | | 1.6 | 1.8 | 20.3 | 7.9 | 3.4 | 3.4 |
| — | — | | — | — | — | 32.9 | -23.3 | 31.6 | 1.5 | 1.5 |
| | | | | | 812.5 | 948.3 | 1,264.5 | 2,532.1 | 3,557.4 | 2,883.5 |
| | | | | | 171.8 | 238.9 | 279.4 | 583.4 | 825.3 | 677.6 |
Earnings From Continuing Operations | | | | | | 640.7 | 709.5 | 985.1 | 1,948.8 | 2,732.1 | 2,205.9 |
Earnings Of Discontinued Operations | | — | — | — | — | — | — | — | — | — | — |
| | | | | | -85.9 | -78 | -111.5 | -231.8 | -466 | -316.9 |
| | | | | | 554.8 | 631.4 | 873.6 | 1,717 | 2,266.1 | 1,889 |
Net Income to Common Incl Extra Items | | | | | | 554.8 | 631.4 | 873.6 | 1,717 | 2,266.1 | 1,889 |
Net Income to Common Excl. Extra Items | | | | | | 554.8 | 631.4 | 873.6 | 1,717 | 2,266.1 | 1,889 |
| | | | | | 347.4 | 347.4 | 347.4 | 347.4 | 347.4 | 347.4 |
Weighted Avg. Shares Outstanding | | | | | | 347.4 | 347.4 | 347.4 | 347.4 | 347.4 | 347.4 |
Weighted Avg. Shares Outstanding Dil | | | | | | 347.4 | 347.4 | 347.4 | 347.4 | 347.4 | 347.4 |
| | | | | | 1.6 | 1.8 | 2.5 | 4.9 | 6.5 | 5.4 |
| | | | | | 1.6 | 1.8 | 2.5 | 4.9 | 6.5 | 5.4 |
| | | | | | 1,148.2 | 1,255 | 1,528 | 3,133 | 4,454.3 | 3,959.4 |
| | | | | | 21.1% | 25.2% | 22.1% | 23% | 23.2% | 23.5% |