| | | | | | 807,802.0 | 846,765.0 | 1,006,158.0 | 1,165,469.0 | 1,391,448.0 | 1,462,972.0 |
| | | | | | 3,288.0 | 15,357.0 | 6,428.0 | — | — | — |
| | | | | | 811,090.0 | 862,122.0 | 1,012,586.0 | 1,165,469.0 | 1,391,448.0 | 1,462,972.0 |
| | | | | | -2.1% | 6.3% | 17.5% | 15.1% | 19.4% | 13.7% |
Cost of Goods Sold, Total | | | | | | 425,891.0 | 412,663.0 | 455,570.0 | 472,785.0 | 527,465.0 | 538,988.0 |
| | | | | | 385,199.0 | 449,459.0 | 557,016.0 | 692,684.0 | 863,983.0 | 923,984.0 |
Selling General & Admin Expenses, Total | | | | | | 41,568.0 | 34,236.0 | 38,009.0 | 53,035.0 | 72,454.0 | 79,148.0 |
| | | | | | 24,353.0 | 623.0 | 1,740.0 | 1,179.0 | 1,402.0 | 1,402.0 |
Depreciation & Amortization | | | | | | 213,475.0 | 270,944.0 | 294,044.0 | 330,907.0 | 364,318.0 | 380,917.0 |
| | | | | | 58,352.0 | 56,699.0 | 57,023.0 | 61,047.0 | 75,203.0 | 78,620.0 |
Other Operating Expenses, Total | | | | | | 337,748.0 | 362,502.0 | 390,816.0 | 446,168.0 | 513,377.0 | 540,087.0 |
| | | | | | 47,451.0 | 86,957.0 | 166,200.0 | 246,516.0 | 350,606.0 | 383,897.0 |
| | | | | | -90,566.0 | -108,855.0 | -124,274.0 | -132,501.0 | -142,955.0 | -155,068.0 |
Interest And Investment Income | | | | | | 5,256.0 | — | — | 2,206.0 | 3,080.0 | 3,080.0 |
| | | | | | -85,310.0 | -108,855.0 | -124,274.0 | -130,295.0 | -139,875.0 | -151,988.0 |
Income (Loss) On Equity Invest. | | | | | | 3,556.0 | -6,627.0 | -928.0 | 24,232.0 | 7,521.0 | 14,085.0 |
Currency Exchange Gains (Loss) | | | | | | -5,973.0 | -14,824.0 | -3,193.0 | -8,160.0 | -21,475.0 | -21,475.0 |
Other Non Operating Income (Expenses) | | | | | | -9,899.0 | -17,053.0 | -23,443.0 | -24,374.0 | -24,450.0 | -25,220.0 |
| | | | | | -50,175.0 | -60,402.0 | 14,362.0 | 107,919.0 | 172,327.0 | 199,299.0 |
| | | | | | — | — | -447.0 | — | — | — |
Merger & Related Restructuring Charges | | | | | | -1,368.0 | — | — | — | — | — |
Gain (Loss) On Sale Of Investments | | | | | | 3,394.0 | — | — | — | — | 2,246.0 |
Gain (Loss) On Sale Of Assets | | | | | | 175.0 | -10.0 | -99.0 | -74.0 | -22.0 | -22.0 |
| | | | | | — | -13,757.0 | -8,920.0 | -3,810.0 | — | — |
| | | | | | — | -56,420.0 | — | — | — | — |
| | | | | | 30,656.0 | -330,715.0 | -149,778.0 | 20,796.0 | -6,698.0 | -56,564.0 |
| | | | | | -17,318.0 | -461,304.0 | -144,882.0 | 124,831.0 | 165,607.0 | 144,959.0 |
| | | | | | -34,193.0 | -125,124.0 | 89,325.0 | 41,779.0 | 42,733.0 | 40,428.0 |
Earnings From Continuing Operations | | | | | | 16,875.0 | -336,180.0 | -234,207.0 | 83,052.0 | 122,874.0 | 104,531.0 |
Earnings Of Discontinued Operations | | | | | | — | 29,538.0 | 110,567.0 | — | — | — |
| | | | | | -12,780.0 | -15,190.0 | -27,195.0 | -40,503.0 | -39,415.0 | -29,061.0 |
| | | | | | 4,095.0 | -321,832.0 | -150,835.0 | 42,549.0 | 83,459.0 | 75,470.0 |
Net Income to Common Incl Extra Items | | | | | | 4,095.0 | -321,832.0 | -150,835.0 | 42,549.0 | 83,459.0 | 75,470.0 |
Net Income to Common Excl. Extra Items | | | | | | 4,095.0 | -351,370.0 | -261,402.0 | 42,549.0 | 83,459.0 | 75,470.0 |
| | | | | | 3,995.9 | 5,453.3 | 5,488.7 | 5,881.2 | 5,964.5 | 5,680.9 |
Weighted Avg. Shares Outstanding | | | | | | 3,995.8 | 5,075.6 | 5,480.9 | 5,546.3 | 5,640.7 | 5,671.9 |
Weighted Avg. Shares Outstanding Dil | | | | | | 3,997.8 | 5,075.6 | 5,480.9 | 5,579.5 | 5,728.5 | 5,776.9 |
| | | | | | 1.0 | -63.4 | -27.5 | 7.7 | 14.8 | 13.3 |
| | | | | | 1.0 | -63.4 | -27.5 | 7.6 | 14.6 | 13.1 |
| | | | | | 258,401.0 | 357,901.0 | 460,246.0 | 508,921.0 | 631,781.0 | 681,671.0 |